I <br /> I <br /> i, <br /> TABLE 4 <br /> <br /> s ~ ~.oca~ Wastewater Systems Dev±~lopm~nt Charge Analysis.. <br /> 1 Analysis of ystem Value <br /> T tal Replacemenly Cost -Pipe $360,149,545 <br /> T tal Replacemen 'Cost -Pumping Stations $13,748,676 <br /> C ty Cost of future rojects within UGB $8,609,098 <br /> her Wastewater om onents $2 822 003 <br /> T tal Lost of E 'sting Was#ewater System ' $~f35~3~9,322„ <br /> ~ 2 Analysis of As essable Amount <br /> Sze Total Cost <br /> 6 inch i $8,182,997 <br /> 8 to 48-inch ' $272,297,483 <br /> T tal Asse~sa6fe Cosh ' ' $2$0;680,80 ; <br /> 3 Capacity Info ation <br /> :48.9 mgd <br /> T tai Ciily ~yst$ Capacihr <br /> 4 Calculation of I astewater SDC <br /> T tal System Valu tion, existing and planned $385,329,322 <br /> st per unit of ca acity per gallon $1.96 <br /> sidential Rate Structure $258 per RDU + $0.062 per square foot <br /> of living area <br /> n-Residential R to Structure See Table 4A <br /> 5 Calculation or eimbursement Percentage <br /> ity System Capa ity (EDUs) 48.9 mgd 100.00 percent <br /> fisting Use 21.4 mgd 43.76 percent <br /> rcent Available for New Development 27.5 mgd 56.24 percent <br /> tal Value of Res rve Capacity (value of system) $53,884,000 100.00 percent <br /> lue of Increase Capacity (cost of future projects in UGB- Master $8,609,000 ,15.98 percent <br /> Ian) <br /> alue of Reimbursable Capacity (previously paid value-existing users) $45,275,000 84.02 percent <br /> I~~ <br /> City of Eug~'ne SDC Methodology Wastewater, Page C-4 <br /> <br />