Report VETTA
TDT/TSDC Estimate Apartment Maint Institute 5/22/2019
11572 SW Pacific Hwy AMS
TDT& RESIDENTIAL TSDC RATES EFFECTIVE 7/1/18
NON-RES:TSDC CITYWIDE EFFECTIVE 10/1/18
yes
Project is in River Terrace ? @ No
* For TDT and residential formula has been replaced with published rate per unit.
Former Use ITE Rate per Rate per TDT/TSDC
Rate Type Use# Code PHVT PHVT Unit* # Units Amount Description
TDT 1 140 $3,398 1.94 $6,606 1,944sf Manufacturing
TSDC-Imp 1 140 0.75 2,790 $2,093 1.94 $4,068
TSDC-Reim 1 140 0.75 160 $120 1.94 $233
TSDC-RT 1 $0 0.00 $0
TDT 2 $0 0.00 $0
TSDC-Imp 2 $0 0.00 $0
TSDC-Reim 2 $0 0.00 $0
TSDC-RT 2 $0 $0
Did total TSDC need to be reduced to 80%of TDT? Use 1 No Use 2 No
Total TDT and TSDCs Former Uses $10,907
Proposed Use ITE Rate per Rate per TDT/TSDC
Use# Code PHVT PHVT Unit* # Units Amount Description
TDT 1 540 $685 12.00 $8,220 12 student adult
TSDC-Imp 1 540 2.64 $2,790 $7,366 12.00 $88,387 school as Jr College
TSDC-Reim 1 540 2.64 $160 $422 12.00 $5,069
TSDC-RT 1 $0 0.00 $0
TDT 2 $0 0.00 $0
TSDC-Imp 2 $0 0.00 $0
TSDC-Reim 2 $0 0.00 $0
TSDC-RT 2 $0 0.00 $0
Did total TSDC need to be reduced to 80%of TDT? Use 1 Yes Use 2 No
Total All TDTs&TSDCs Proposed Uses $101,676 See Discounts on
Less: Total All TDTs&TSDCs Former Uses $10,907 Sheet#3.
Total All TDTs&TSDCs Net Increase $90;75 $726.43
Total Net County TDT ,/$403.57
Total Net TSDC-Imp $84 $305.36
Total Net TSDC-Reim $17.50
Total Net TSDC RT Overlay $0 No TSDT-RT
TDT TSDC Imp+ Reim
Target Recovery Rate 28.0% 30%
Estimated Total Impact $1,441 $1,076
Estimated Unmitigated Impact $1,038 $753
All TDT&TDSC TSDC RT Overlay
Target Recovery Rate 29% 30%
Estimated Total Impact $2,518 $0
Estimated Unmitigated Impact $1,791 $0
TDT=County Transportation Development Tax
TSDC Citywide=City of Tigard Transportation System Development Tax(TSDC-Imp&TSDC-Reim)
TSDC RT=River Terrace Transportation System Development Tax Overlay
Extended Combination SDC Calculator-091018-I:\Community Development\Permit Coordinator\SDC Calculators
Parks Estimate Apartment Maint Institute 5/22/2019
11572 SW Pacific Hwy AMS
ALL PARKS RATES EFFECTIVE 7/1/18
0 Yes
Project is in River Terrace ? (D No
Note:All Neigh-Imp# Units entries =0 if project is in River Terrace;
All Neigh-RT# Units entries =0 if project is elsewhere in the city.
Former Use
Rate Type Use# ITE Code # Units Rate Parks Amount Description
Parks-Imp 1 140 2.78 $424 $1,179 1,944sf Manufacturing
Parks-Reim 1 140 2.78 $77 $214 0
Neigh-Imp 1 140 2.78 $0 $0 '
Neigh-RT 1 $0 0
2 $0
Total Parks Former Uses $1,393
Proposed Use
Use# ITE Code # Units Rate Parks Amount Description
Parks-Imp 1 540 1.5 $424 $636 0
Parks-Reim 1 540 1.5 $77 $116 0
Neigh-Imp 1 540 1.5 $0 $0
Neigh-RT 1 $0
Parks-Imp 2 $0
Parks-Reim 2 $0 0
Neigh-Imp 2 $0 0
Neigh-RT 2 $0 0
Total Parks Outside RT Proposed Uses $752
Less: Total Parks Outside RT Former Uses $1,393
Total All Parks Outside RT Net Increase ($641) No Parks SDC
Total Parks RT Proposed Uses $0
Less: Total Parks RT Former Uses $0
Total All Parks RT Net Increase $p
Total Parks-Imp ($543) No Parks-Imp
Total Parks-Reim ($99) No Parks-Reim
Total Neigh-Imp $0 No Neigh-Imp
Total Neigh-RT $0 No Neigh-RT
For Non-Residential Calculations:
Prior Use: Manufacturing=700sf/EE; 1,944/700=2.78EEs.
Proposed Use: Education=1300sf/EE;1944/1300=1.5EEs.
Parks-Imp=Parks Improvement,Citywide including River Terrace
Parks-Reim=Parks Reimbursement,Citywide including River Terrace
Neigh-Imp=Neighborhood Parks Improvement Outside River Terrace
Neigh-RT=Neighborhood Parks Improvement Inside River Terrace
t
TDT & TSDC Discounts 5/22/2019
Apartment Ma i nt Institute
Adjustment for TDT Change-in-Use Discount
Building Age: 20 Years (1999)
$8,220.00 TDT Proposed Use
$6,605.71 TDT Prior Use
$1,614.29 TDT Pre-Discount
1,944 Total Square Feet(Enter)
1,944 Square Feet Eligible for Discount Enter)
100.00% Eligible as%of Total Square Feet
$1,614.29 TDT on eligible sq.ft.
20 Age of Building(Enter)
75% Percentage discount (Enter)
$1,210.72 Discount: 75%/20 years; 50%/3 years.
$403.57 Revised TDT Post-Discount
Adjustment to TSDC if 80% of TDT or greater
$93,456.00 Total TSDC Proposed Use
$4,301.10 Total TSDC Prior Use
$89,154.90 Total TSDC Pre-Discount
Yes Does 80% maximum TSDC Apply?
$322.86 Total TSDC Post-Discount With RT No RT
$305.36 Revised TSDC-I 273.78 305.36
$17.50 Revised TSDC-R 15.69 17.50
$0.00 Revised TSDC-RT 33.38 0.00
$322.86 Revised Total TSDC 322.86 322.86
$726.43 Revised Total TDT&TSDC