New Search
TABLE 6 <br /> Local Wastewater System Development Charge Analysis <br /> 1. Analysis of System Value <br /> Total Replacement Cost -Pipe $415,212,336 <br /> Total Replacement Cost - Pumpin Stations $15,850,693 <br /> City Cost of future pro~ects within UGB $9,925,332 <br /> Other Wastewater Components $3,253,455 <br /> Total Cost of:Existing Wastewater System $444,241,816 <br /> 2. Analysis of Assessable Amount <br /> Size Total Cost <br /> 6-inch $9,434,085 <br /> 8 to 48-inch $313,928,688 <br /> Total Assessable Cost $323,362;773 <br /> 3. Capacity Information <br /> Total City System Capacity 49.0 <br /> 4. Calculation of Wastewater SDC <br /> Total System Valuation, existin and planned $444,241,816 <br /> Cost per unit of capaci per gallon $2.257 <br /> Residential Rate Structure 5297.92 per RDU + $0.0722 per sq_ ft of livin area <br /> Non-Residential Rate Structure See Table 7 <br /> 5. Calculation of Reimbursement Percentage <br /> - - <br /> City S stem Capacit (EDUs) in m d 49.0 100.00% <br /> Existin Use in m d 21.4 ~ 43.7% <br /> Percent-Available for=New Develo merit in rn d 8 58.3% <br /> Total Value of ReserveCapacit (value of s stem i 562.122254 100.00% <br /> <br /> - Value of Increased Ca acit (cost of future ro ects UGB- Master Plan) $9,925,218 15:98% <br /> Value of Reimbursable Capaci (previous) paid value-existing users) 552,197.035 84:02% <br /> <br />