Laserfiche WebLink
ATTACHMENT 1-D <br />SANTA ANA, CALIFORNIA: RELATED BRISTOL SPECIFIC PLAN <br />PROPERTY TAX REVENUE ANALYSIS <br />General Property Tax Assumptions <br />I Property Tax Allocation (as a Portion of the 1% General Property Tax Levy) (11 <br />A Category / Code Allocated to City 121 <br />General Fund 19.081556% <br />Total 19.081556% <br />Assessed Valuation Assumptions <br />I Residential Land Uses <br />B Senior Living <br />Number of Units [31 <br />200 <br />Estimated Value per Unit [41 <br />$650,000 <br />Total Estimated Net Taxable Value <br />$130,000,000 <br />A Apartment <br />Number of Units [31 <br />3,750 <br />Estimated Value per Unit [41 <br />$450,000 <br />Total Estimated Net Taxable Value <br />$1,687,500,000 <br />II Non -Residential Land Uses <br />A Grocery <br />Estimated Number of Sq. Ft. [31 <br />50,000 <br />Estimated Valuation per Sq. Ft. [41 <br />$350 <br />Total Estimated Net Taxable Value <br />$17,500,000 <br />B Fitness <br />Estimated Number of Sq. Ft. [31 <br />45,000 <br />Estimated Valuation per Sq. Ft. [41 <br />$350 <br />Total Estimated Net Taxable Value <br />$15,750,000 <br />C Restaurant <br />Estimated Number of Sq. Ft. [31 <br />70,000 <br />Estimated Valuation per Sq. Ft. [41 <br />$350 <br />Total Estimated Net Taxable Value <br />$24,500,000 <br />D Neighborhood Retail <br />Estimated Number of Sq. Ft. [31 <br />75,000 <br />Estimated Valuation per Sq. Ft. [41 <br />$350 <br />Total Estimated Net Taxable Value <br />$26,250,000 <br />E Neighborhood Services <br />Estimated Number of Sq. Ft. [31 <br />110,000 <br />Estimated Valuation per Sq. Ft. [41 <br />$350 <br />Total Estimated Net Taxable Value <br />$38,500,000 <br />F Hotel <br />Estimated Number of Hotel Rooms [31 <br />250 <br />Estimated Valuation per Hotel Room [41 <br />$325,000 <br />Total Estimated Net Taxable Value <br />$81,250,000 <br />III Total Land Use Net Taxable Value <br />$2,021,250,000 <br />Exhibit 10 <br />