Laserfiche WebLink
CONFIDEV"I'IAT. & YR:IG TI.F(~F I) <br />VGOltTt PROI)L;CT <br />APPENDICES <br />Appendix A: Analysis Assumptions <br />Tax Rates <br />Sales Tax to City 1.00% <br />Business License Tax Rate 0.03% <br />Property Tax General Levy 1.00% <br />Negotiated City Share 0.26% <br />Retail Taxable Sales <br />Home Depot 100% <br />Longs Drugs 70% <br />Stores A, B, C 75% <br />Pad Retail 100% <br />Retail Taxable Sales (PSF~ <br />Home Depot $ 350 <br />Longs Drugs $ 600 <br />Stores A, B, C $ 400 <br />Pad Retail $ 425 <br />Regency Centers -Pleasanton <br />Fiscal Analysis Memo <br />October 8, 2007 <br />Page 8 of 17 <br />Appendix B: Estimated Annual Sales Tax to City of Pleasanton <br />Retail Component Gross Sales % Taxable Taxable Sales <br />Home Depot $ 49,417,200 100% $ 49,417,200 <br />Longs Drugs $ 9,473,400 70% $ 6,631,400 <br />Stores A, B, C $ 12,600,000 75% $ 9,450,000 <br />Pad Retail $ 2,125,000 100% $ 2,250,000 <br /> Total $ 67,748,600 <br />Sales Tax Pass Through to City <br />1.00% <br />Gross Sales Tax Generated $ 678,000 <br />Total Net Sales Tax to City of Pleasanton $ 678,000 <br /> <br />~ analysis 4 for wWlratrvs purposes and n not a guarantee d atlual xNOr fiAUro rtfiYts. Arojed pro forma and taa sna+yeee aro <br />prgeecioru any, eaaat roawu may ddtar mnenaxy from those esgeseed e, this anatyen. <br />kosmon,,,,,,, ,sso~vanurseha, swtea,i ehsino CaFlomo seas pna~e.so~.sw~ +aaate.set.ases www,KOSmont.tari <br />