|
TRANSPORTATION SYSTEM DEVELOPMENT CHARGE ANALYSIS
<br /> I 8 EMENT FI» ,VEMEN7:Fae
<br /> TRANSPORTATION COST COMPONENTS Leval df Servitd'Aiisl 'Costs - EXISTING S m Level of SetvteeA s Costs -FUTURES em
<br /> Yror +dor Nelyhborloo/ Syam 8
<br /> Y~
<br /> ArleNek ArMMk C61fYesors Collectors IlV'nage Ar~rle7i ArbAila Co6nlors Collectors i Average .
<br /> NONa133ESSA8LE STREET SECTION COSTS
<br /> Total stun »eti47l ~t~!!lilleJir r01(L-. - - -._.~lZ'~.€41. 3~42.Z54.' f3.3S0.285 ~ .¢2.IY~,24;~-- ({.1123.688 1;L7.1~,4k4
<br /> Averaw sheet peon rxrllnear tDl!!. ;1.892.280_
<br /> flf2.548.345 • .111 + ff1.784.115 • .55) + (f925.641• .181 + (3967.784 • .1811 ffS3.350285' .1111 + E2293.349 • .551 + (1.023.886 • .181 ~ IE7.113.086 • .1611
<br /> Awnae assesaabN seetbn con oer Iirrar miN .
<br /> (51.572.039'.7011 _ -
<br /> Awnoe nonasses}8¢J8 - (51.992.260• .4521
<br /> _ , f1
<br /> (f 1.572.039.1991 (f 1.1)92180' .5481
<br /> Awraae asseaabM lectien cost t»r hm miM _
<br /> lfS1.101.999/ 2.821snes oer m8e1. 115 ono coals) ~ - ~ (IS900.507 / 2.82
<br /> I~nss wr mibl • 1.25 one eostsl - -
<br /> Awnne rtortassesssbN aeetton eq
<br /> !(5470.040 / 2.82 Inks rxr mild • 125 stw mstsl !If 1.091.758 / 2.821anes wr mibl • 115 sna~costsl
<br /> +cosTS ~ ~
<br /> p~~Miinictlon eoa-gr~liMSr mn. s»ee~ .x21„r1-i ~ ~t+l2.xn 1'lassde ~ ,~,~9fdrti~ ~ '323st~s~ ~a0- as~~~ s187,Sx
<br /> z,... -
<br /> l~+'~rilgf'frit~tsic6onoast er lblser miN- - ~
<br /> A~i'7n'esr~eetton coin. srlam mila3;' . ~ ~ - -
<br /> 1.
<br /> ~ ._ra
<br /> !lam ~~'~°oC tOfta - gerFnl. .~,en4. YI1Tjl82
<br /> t TRAFFIC 8KiNAL COSTS ~ . - ' ` ~ .
<br /> a AvM9e si9ral eost~r MMrwetion 5228,372 - • ~ O
<br /> - - ~ - - (228,372
<br /> ' ~ - Awnge si9M1 cost pM miN (119,434
<br /> _
<br /> - tlna >'pnt s qr lane ml a ns per ne-milej
<br /> slpna
<br /> ,1~~ 0
<br /> ~T(of`eFstn~{,09hteostperlMurmile 5408,832 fl07 f20.1' 28 1)'111 _'~Da{a52 f~].. 220~~721F f1l717D
<br /> rhNtllpM costpK llnYr mlllE , , .
<br /> f21S 784
<br /> . 13406,052•,11) .-~~03;328 .355(5203326°.18)c(fU1,278'.18)- ~ ( ~ 1'1 9,S2tS•.55);ry, r,~8'.18)+~(E~41.2.79•~.t8
<br /> ' A'v~"ab1'itrNt Ii9hteost PW 6rr mlh a ~ - : ~ - . _ - ~ - )
<br /> ;_--r sititu
<br /> ({02,311
<br /> ~s Perm ~ .,costs v3)5~ , ~a ~n nos perm ~cwb , ~
<br /> BRIDGE i OTFIER STRUCTl1RE COSTS - - i
<br /> - • Past projeeb, Ra~lspnrem Con Nsw (RCN)_ _ 378 329.84{ 338 184,822
<br /> vanlory- Tstnets)~--_. sntory_ s to s ns enT O T
<br /> P
<br /> - Pan Frry Street t3ri~ 8 nlsted overpass costs FSB~eost eslimatee b bs 20% of ODOT RCN) ftt 23,225 SB cost esdmalsd to bs 20% oT ODOT RCS _ (11,527,226
<br /> ~ W
<br /> - ~ Tetaf r:eab for qst ire
<br /> e~et<. - _ _ _ftof eta.776 ~ fa2lto,t84 r
<br /> Avenge briU9e i otMr structure cost hm mIM * snp coats
<br /> . (70,,781 ~ (,79,664 o m
<br /> arm a
<br /> M Ifbar a
<br /> o~~ _
<br /> 11 11~tf 7'~n Seat. ed~1 ~ ~ _ -
<br /> - Z709,997-
<br /> _
<br /> Aaj~~lls>tetlon eottifei'iidle h*-~ t } ~
<br /> - F,.
<br /> - ~ 1!a~°fii(tspstfiIf_togr!PbMM.ProPONd1 ~i ~ ~
<br /> P
<br /> - _ ' - - ~(f J k )~31 , _ ~ ' 1' _ is3 S1D02
<br /> r w )
<br /> , 7b!'ts?~Yale:P~~rio+7e~er: ~ - ~1 q. _ ~ '
<br /> ;x ,
<br /> ,
<br />
<br /> SUMMARY OF ALL TRANSPORTATION SYSTEM SDC COMPONENTS
<br /> Nlsnassassabk street saetlon cost rarlane mih _ -
<br /> MbneetlonwnperlenemiM
<br /> - - - - - - - - - f102,9H _ _ _ ft17A92
<br /> Tnme siynsl cost qr brM mile ~ ~ - - - -
<br /> i ~
<br /> - - _ _ 5118,174 (707.792
<br /> ~ - i.
<br /> Stmt light cost per bM miN (102,841 ' ~ y
<br /> - - ~ 5102.911
<br /> Bridge a otMr struetun cost qr lam miN ~ot.7 - - to
<br /> - -
<br /> _ i 170884
<br /> Total nort.aasnsabM street system cost qr hna mile ~ - ~ -
<br /> - i f1.017.786
<br /> Total norwsaessabN sheet system cost qr Mp _ 11,121.01 ~ ft 374.77
<br /> ((ave.ores-weytriplerpMonstmtaystsm/numbsrof ((0.88E8/675)'E851,355j - - ((0.80881675)'(1,013.386) ~
<br /> vehides per nour) s (ppady psr isne mile z total cost psr
<br /> lane m8e n street system) + eve. strasl 119M coat psr triP)1
<br /> Total aillxatad cost qr Mp _ _ - - Relmbummnt Fee (40X allontbn) f116A1 ImprowmeM Fee (60X allocation) ' (800.62
<br /> - - - - r
<br /> (51,1 1.01' 40~~ (1, .37'.60]-- ~ -
<br /> Total oftatmt bleyeN qth cost qr Mp
<br /> - 111_67
<br /> Total Cost per Trip qr Sfren System Fee Component ir48A1 - - - _ _
<br /> - _ _ _ _ _ 5915.25
<br /> TOTAL TRANSPOTtTATiON COST PER TRIP (R~1MBEMENT FEE + IMPROVEMENT FEE) =:448.41 +,j915.25 = S_7.363~
<br />
<br />
|