TABLE 6 <br /> L cal Wastewater System Development Charge Analysis <br /> 1.'~ Analysis of S stem Value <br /> T tat Re lacement ost -Pie $415,212,336 <br /> T tat Re lacement ost - Pum in Stations $15,850,693 <br /> Ci Cost of future ro'ects within UGB $9,925,332 <br /> 0 her Wastewater om onents $3,253,455 <br /> "A~ r $44~y 241 816' <br /> 2. Analysis of A sessable Amount <br /> Si a Total Cost <br /> - nch $9,434,085 <br /> 0 48-inch $313,928,688 <br /> ..a , : r." <br /> . t~. ~ ~3 36 <br /> tat Assessabl Cost . t . , . ~ ~ . <br /> 2;773 <br /> . Capacity Info mation <br /> r ~ ~ ~ <br /> a~. ` 49w0 <br /> . Calculation o Wastewater SDC <br /> T tat S stem Valua ion, existin and tanned $444,241,816 <br /> st er unit of ca ci er allon $2.2572 <br /> std ,_r ~i~~ .a~.~ ,~~;.~2~~~~2r 1~e~t.~R'~.$Q ~~2s eC,~_ a ,f'liv~ -area <br /> „~-x ~ yT,,, k.. , ~~ee Table <br /> Calculation o Reimbursement Percentage <br /> ~i S stem Ca aci EDUs in m d 49.0 100.00% <br /> ~ istin Use in m d 21.4 43.7% <br /> rcent Available f New Develo ment in m d 27.6 56.3% <br /> <br /> fi al Value of Rese a Ca aci value of s stem) $62,122,254 100.00% <br /> _ <br /> lueaflncreased ~a `aci ~ costof~future~'ro"eets UGB=~,MasterPlan~ $9?9~25,~218~ 'F5:`9,8a/o <br /> lue of R`eim.burs ~e~;Ca ;act . , reviousl „ a~,d va[~.E~.ex~,~tin us rs ~ $52,197;035 , 8,4.Q2°f° <br /> pity of Eugen SDC Methodologies Wastewater, Page C-4 <br /> <br />