<br /> ' TABLE 6 <br /> Local Wastewater System Development Charge Analysis <br /> 1. Analysis of System Value <br /> Total Re lacement Cost -Pie $462,542,390 <br /> Total Re lacement Cost - Pum in Stations $17,657,513 <br /> Ci Cost of future ro'ects within UGB <br /> $11,056,721 <br /> Other Wastewater Com onents $3,624,317 <br /> Total Cost of Ezisting'Wa$tewai~~r;S's em~~~., .~~F~ y # ~4~ ;t3$a942 <br /> 2. Analysis of Assessable Amount <br /> Size Total Cost <br /> 6-inch <br /> $10,509,477 <br /> 8 to 48-inch <br /> $349,713,419 <br /> c+~ <br /> ~O I ASS8S3a~1@ COSt°~at ~ } : ."~'~~r.a";Sp 4; u~ d»F';Y ~~r~a,.`~k~ ,j~` ~ `'s 364~4L~,89 <br /> 3. Capacity Information <br /> TGifal_City System Capacity . iF;~::T~.~k c. ~~r~~~~t ~ s ; :49.0 <br /> 4. Calculation of Wastewater SDC <br /> Total S stem Valuation, existin and tanned $494,880,942 <br /> Cost er unit of ca aci er allon $2.5145 <br /> .w . . <br /> ~~,..,.w: <br /> Resi~entaai Rate'SttUcture ~ bf' ~ <br /> a <br /> ~,n ~ ~ m ~ ra~:_ <br /> Non-f~,~sid"ential Rafe St~ucture~y e Table.? <br /> 5. Calculation of Reimbursement Percentage <br /> Ci S stem Ca acit EDUs in m d 49.0 100.00% <br /> Existin Use in m d 21.4 43.7% <br /> Percent Available for New Develo ment in m d 27.6 56.3% <br /> Total Value of Reserve Ca acit value of s stem $69,203,570 100.00% <br /> a, ..,.~=..r . Y ~ <br /> Value of Increased Ca acct cost of future rn eGfs=~.fGB-~~lasfe~P an 3 ~ ,#-`~i t5.~8% <br /> Value of Reimbucsabie Ca acit ~ reviausl ~ ~ald va " stun * user" ~c~,, ~ :~~$a8;:1~~6~975 '%`f ~ '84.02% <br /> City of Eugene SDC Methodologies Wastewater <br /> <br />