Table 3 <br /> Sanita Sewer S stems Develo ment Char a Anal sis <br /> 1. Anal sis of S stem Value <br /> Total Re lacement Cost - Pi e~ ~ $146 212 212 <br /> Total Re lacement Cost - Pum in Stations $ 19 556 250 <br /> Value of River Rroad/Santa Clara S stem $ 16 534 716 <br /> Ci Cost of Future Pro'ects within UGB $ 17841080 <br /> Other Sanita Sewer Com onenets $ 7 000 000 <br /> Total Cost of Sanita Sewer S stem $174 074 826 <br /> 2: Anal sis of Assessable Amount <br /> Size Len h LF Cost LF Total Cost <br /> 6-inch 76 630 $33.11 $ 2 537 500 <br /> 8 to 48-inch 2 387 650 $33.44 $ 79 840 388 <br /> Assessable Construction Cost $ 82 377 888 <br /> Total Assessable Cost $102 97 360 <br /> 3. Calculation of Sanita SDC <br /> Non Assessable Cost $ 58042 466 <br /> Ca aci EDU's $ 12 553 <br /> Cost er EDU $ 474.00 <br /> Cost er Fixture Unit $ 29.62 <br /> 4. Calculation or Reimbursement Percents e <br /> Ca aci EDU's 122 553 Units 100.00 ercent <br /> Existin Use 66 000 Units 53.85 ercent <br /> Percent Avail. for New Develo 56 553 Units 46.15 ercent <br /> Total Value of Reserve Ca aci $26 784131 100.00 ercent <br /> Value of increased Capacity $17,841,080 66.61 percent <br /> Master Plan <br /> Value of Reimburseable Ca aci $ 8 943 051 33.39 ercent <br /> <br /> February 24, 1993 Methodologies: City of Eugene SDCs Fage D-2 <br /> <br />