Report (43) -A ) SLS r tsc2, G.4:\. ?AcA11yj. #
TDT/TSDC Estimate Fields Apts ReREV *48 BIdg4 12/17/2018
251010001600 AML
TDT RATES EFFECTIVE 7/1/18
RES:TSDC CITYWIDE&TSDT RT OVERLAY RATES EFFECTIVE 7/1/18 INSIDE RIVER TERRACE
NON-RES:TSDC CITYWIDE EFFECTIVE 10/1/18 0 Yes
Project is in River Terrace ? ® No
* Exempt from TSDC&Parks per TMC 3.24.199.D
Former Use ITE Rate per Rate per TDT/TSDC
Rate Type Use# Code PHVT PHVT Unit* #Units Amount Description
TDT 1 $0 Vacant Land
TSDC-Imp 1 $0
TSDC-Reim 1 $0
TSDC-RT 1 $0
Total TDT and TSDCs Former Uses $0
Proposed Use ITE Rate per Rate per TDT/TSDC
Use# Code PHVT PHVT Unit* #Units Amount Description
TDT 1
TSDC-Imp 1
TSDC-Reim 1
TSDC-RT 1
TDT 2 220 $5,533 48.00 $265,584
TSDC-Imp 2 220 $3,206 48.00 $153,888 *
TSDC-Reim 2 220 $185 48.00 $8,880 *
TSDC-RT 2 $0 $0
Total All TDTs&TSDCs Proposed Uses $428,352
Less: Total All TDTs&TSDCs Former Uses $0
Total All TDTs&TSDCs Net Increase $428,352
Total Net County TDT $265,584
Total Net TSDC-Imp $153,888
Total Net TSDC-Reim $8,880
Total Net TSDC RT Overlay $0 $428,352
TDT TSDC Imp+Reim
Target Recovery Rate 28.0% 30%
Estimated Total Impact $948,514 $542,560
Estimated Unmitigated Impact $682,930 $379,792
All TDT&TDS( TSDC RT Overlay
Target Recovery Rate 29% 30%
Estimated Total Impact $1,491,074 $0
Estimated Unmitigated Impact $1,062,722 $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
Parks Estimate Fields Apts ReREV *48 Bldg4 12/17/2018
2S1010001600 AML
ALL PARKS RATES EFFECTIVE 7/1/18
Yes
Project is in River Terrace ? ® No
* Exempt from TSDC&Parks per TMC 3.24.199.D
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 0 1 $0 Vacant Land
Parks-Reim 1 0 1 $0 0
Neigh-Imp 1 0 1 $0
Neigh-RT 1 $0 0
2 $0
Total Parks Former Uses $0
Proposed Use
Use# ITE Code #Units Rate Parks Amount Description
Parks-Imp 1 0
Parks-Reim 1 0
Neigh-Imp 1 0
Neigh-RT 1 $0 0
Parks-Imp 2 220 48 $3,672 $176,256 0
Parks-Reim 2 220 48 $864 $41,472 *
Neigh-Imp 2 220 48 $1,361 $65,328 *
Neigh-RT 2 $0 0
Total Parks Outside RT Proposed Uses $283,056
Less: Total Parks Outside RT Former Uses $0
Total All Parks Outside RT Net Increase $283,056
Total Parks RT Proposed Uses -- $0
Less: Total Parks RT Former Uses $0
Total All Parks RT Net Increase $0
Total Parks-Imp $176,256
Total Parks-Reim $41,472
Total Neigh-Imp $65,328 $283,056
Total Neigh-RT $0
For Non-Residential Calculations:
Prior Use: =###sf/EE;#####/###=EEs.
Proposed Use: General Office=600sf/EE;651/600=1.09EEs.
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