Report (38) TDT/TSDC Estimate Reece Security 4/25/2019
6755 SW Sandburg St. AMS
TDT&RESIDENTIAL TSDC RATES EFFECTIVE 7/1/18
NON-RES:TSDC CITYWIDE EFFECTIVE 10/1/18
Q Yes
Project is in River Terrace ? QQ 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 1 710 $9,137 10.68 $97,611 10683sf Office Bldg
TSDC-Imp 1 710 1.49 $2,790 $4,157 10.68 $44,410
TSDC-Reim 1 710 1.49 $160 $238 10.68 $2,547
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 $144,568
Proposed Use ITE Rate per Rate per TDT/TSDC
Use# Code PHVT PHVT Unit* #Units Amount Description
TDT 1 710 $9,137 21.34 $194,947 21.336sf Office Bldg
TSDC-Imp 1 710 1.49 $2,790 $4,157 21.34 $88,696
TSDC-Reim 1 710 1.49 $160 $238 21.34 $5,087
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 No Use 2 No
Total All TDTs&TSDCs Proposed Uses $288,729
Less: Total All TDTs&TSDCs Former Uses $144,568
Total All TDTs&TSDCs Net Increase $144,162
Total Net County TDT • $97,336
Total Net TSDC-Imp ' $44,286
Total Net TSDC-Reim $2,540
Total Net TSDC RT Overlay $0 No TSDT-RT
TDT TSDC Imp+ Reim
Target Recovery Rate 28.0% 30%
Estimated Total Impact $347,630 $156,084
Estimated Unmitigated Impact $250,294 $109,259
All TDT&TDSC TSDC RT Overlay
Target Recovery Rate 29% 30%
Estimated Total Impact $503,714 $0
Estimated Unmitigated Impact $359,553 $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 Reece Security 4/25/2019
6755 SW Sandburg St. AMS
ALL PARKS RATES EFFECTIVE 7/1/18
0 Yes
Project is in River Terrace ? ® 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 1 710 30.52 $424 $12,940 10683sf Office Bldg
Parks-Reim 1 710 30.52 $77 $2,350
Neigh-Imp 1 710 30.52 $0 $0
Neigh-RT 1 $0
2 $0
Total Parks Former Uses $15,291
Proposed Use
Use# ITE Code # Units Rate Parks Amount Description
Parks-Imp 1 710 60.96 $424 $25,847 _ 21336sf Ofice Bldg
Parks-Reim 1 710 60.96 $77 $4,694
Neigh-Imp 1 710 60.96 $0 $0
Neigh-RT 1 $0
Parks-Imp 2 $0
Parks-Reim 2 $0
Neigh-Imp 2 $0
Neigh-RT 2 $0
Total Parks Outside RT Proposed Uses $30,541
Less: Total Parks Outside RT Former Uses $15,291
Total All Parks Outside RT Net Increase $15,250
Total Parks RT Proposed Uses $0
Less: Total Parks RT Former Uses $0
Total All Parks RT Net Increase $0
Total Parks-Imp $12,907
Total Parks-Reim $2,344
Total Neigh-Imp $0 No Neigh-Imp
Total Neigh-RT $0 No Neigh-RT
For Non-Residential Calculations:
Prior Use: Office Bldg=350sf/EE; 10683/350=30.52EEs.
Proposed Use: Office Bldg=350sf/EE;21336/350=60.96EEs.
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