Laserfiche WebLink
Table A-9 <br />Estimate of New City Off -Site Sales Tax <br />Project Bristol <br />City of Santa Ana <br />Proposed <br />Project <br />Apartment Residents <br />Total Taxable Spending of Residents' <br />$123,648,000 <br />% Captured Offsite (within Santa Ana) <br />25% <br />New Taxable Sales in City <br />$30,912,000 <br />City Sales Tax Revenue @ 2.5% <br />$772,800 <br />Hotel Guests <br />Rooms <br />250 <br />Occupancy Rate <br />86% <br />Visitors @ 1.1/occupied room <br />237 <br />Spending per Visitor (annualized) <br />$6,844 <br />Total Taxable Retail Sales <br />$1,618,606 <br />% Captured Offsite (within Santa Ana) <br />25% <br />New Taxable Sales in City <br />$404,652 <br />City Sales Tax Revenue @ 2.5% <br />$10,116 <br />Senior Living <br />Total Dwelling Units 200 <br />Average Daily Retail Expenditures per Unit $50.00 <br />Total Taxable Retail Sales $3,650,000 <br />% Captured in City (within Santa Ana) 25% <br />New Taxable Sales in City $912,500 <br />City Sales Tax Revenue @ 2.5% $22,813 <br />Total Projected Off -Site Taxable Sales: $32,229,152 <br />Total Projected Off -Site Sales Tax Revenue: $805,729 <br />(1) Estimated based on number of households and average <br />household income level. <br />Source: TNDG. <br />Exhibit 10 <br />