Report (12) ��L? \ (TAk ) \4 l., C e,61,c c\e, .1*
TDT/TSDC Estimate The Adrienne 6/13/2019
. 7148 SW Gonzaga St. AMS
TDT& RESIDENTIAL TSDC RATES EFFECTIVE 7/1/18
NON-RES:TSDC CITYWIDE EFFECTIVE 10/1/18
OYes
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 1 710 $9,137 1.03 $9,365 1025sf Genl Office
TSDC-Imp 1 710 1.49 2,790 $4,157 1.03 $4,261
TSDC-Reim 1 710 1.49 160 $238 1.03 $244
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 $13,871
Proposed Use ITE Rate per Rate per TDT/TSDC
Use# Code PHVT PHVT Unit* # Units Amount Description
TDT 1 220 $5,696 1.00 $5,696 1 Apartment
TSDC-Imp 1 220 $3,472 1.00 $3,472
TSDC-Reim 1 220 $343 1.00 $343
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 $9,511
Less: Total All TDTs &TSDCs Former Uses $13,871
Total All TDTs&TSDCs Net Increase ($4,360) NO TDT,TSDC
Total Net County TDT ($3,669) No TDT
Total Net TSDC-Imp ($789) No TSDT-I
Total Net TSDC-Reim $99
Total Net TSDC RT Overlay $0 No TSDT-RT
TDT TSDC Imp+ Reim
Target Recovery Rate 28.0% 30%
Estimated Total Impact -$13,105 ($2,301) _
Estimated Unmitigated Impact ($9,436) ($1,611)
All TDT&TDSC TSDC RT Overlay
Target Recovery Rate 28% 30%
Estimated Total Impact -$15,406 $0
Estimated Unmitigated Impact -$11,047 $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
J
•
,Parks Estimate The Adrienne 6/13/2019
7148 SW Gonzaga 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 1.71 $424 $725 1025sf Genl Office
Parks-Reim 1 710 1.71 $77 $132 0
Neigh-Imp 1 710 1.71 $0 $0
Neigh-RT 1 $0 0
2 $0
Total Parks Former Uses $857
Proposed Use
Use# ITE Code # Units Rate Parks Amount Description
Parks-Imp 1 220 1 $3,700 $3,700 1 Apartment
Parks-Reim 1 220 1 $870 $870 0
Neigh-Imp 1 220 1 $1,371 $1,371
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 $5,941
Less: Total Parks Outside RT Former Uses $857
Total All Parks Outside RT Net Increase $5,084
Total Parks RT Proposed Uses $0
Less: Total Parks RT Former Uses $0
Total All Parks RT Net Increase $0
Total Parks-Imp $2,975
Total Parks-Reim $738
Total Neigh-Imp $1,371
Total Neigh-RT $0 No Neigh-RT
For Non-Residential Calculations:
Prior Use: General Office=600sf/EE; 1025/600=1.71EEs.
Proposed Use: xxxxx=xxxsf/EE;xxxxx/xxx=xxxxEEs.
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