TABLE 4 <br />L~~a~ Vlirastewa#er Systems Development Charge Analysis <br />2. Analysis of Assessable Amount <br />Size Total Cost <br />6-inch $8,182,997 <br />8 to 48-inch $272,297,483 <br />3. Capacity Information <br />:`: 4 <br />Total City Systerila Gap~c~ty s 9 mgd <br />4. Calculation of Wastewater SDC <br />Total System Valuation, existing and planned $385,329,322 <br />Cost per unit of capacity per gallon $1.96 <br />Residentiat~Rate Structure $258 per RDU + $0.062 .per square foot <br />of living area <br />Non-Residential Rate Structure See Table 4A <br />5. Calculation or Reimbursement Percentage <br />City System Capacity (EDUs) 48.9 mgd 100.00 percent <br />Existing Use 21.4 mgd 43.76 percent <br />Percent Available for New Development 27.5 mgd 56.24 percent <br />Total Value of Reserve Capacity (value of system) $53,884,000 100.00 percent <br />Value of Increased Capacity (cost of future projects in UGB- Master <br />,.Plan) -~ t $8,609,000 15.98 percent <br />Value of Reimbursable Capacity (previously paid value-existing users) $45,275,000 84.02 percent <br />City of Eugene SDC Methodology Wastewater, Page C-4 <br />