Laserfiche WebLink
San Leandro that would relocate to the new retail center. The sales of this tenant are <br />not included as net new sales to the City. (Appendix Table C-3). <br />Utility Users Taxes — Utility Users Tax revenues are based on the City's existing tax <br />rate of 6% for electric, gas, water, satellite TV, and telephone, with an assumed 50% <br />large use discount. Utility usage estimates have been provided by Kaiser. (Tables 5-C). <br />Business Taxes — Pursuant to an opinion by the City's legal counsel, it is our <br />understanding that the physician group that will serve the Medical Center (The <br />Permanente Medical Group) will be subject to the City's business license fees. It is <br />assumed that they would pay rates applicable under the "services" fee category. <br />(Table 5-B). <br />■ Sales Tax Generated by Construction — Estimated sales and use taxes from <br />construction assume that contractors and subcontractors obtain a sub -permit <br />designating the job site as the point of sale for 50% of construction materials so that <br />50% of generated sales taxes accrue to the City. Taxable material sales are estimated at <br />half of the hard cost of construction. Kaiser has estimated total construction costs of <br />$500 to $550 million. Construction City sales taxes are calculated based on 1% of <br />estimated gross taxable sales/use charges (Table 7) <br />Fines, Forfeitures, Misc. Charges, and Franchise Fees — These revenue sources <br />have been estimated by applying current City revenues per resident equivalent to the <br />Medical Center's projected 767 resident equivalents. (Table 4). <br />Emergency Communication System Access Tax— Non-profit hospitals, such as <br />Kaiser, are exempt from this tax. The other uses would be subject to the tax, which is <br />calculated as follows: $2.07 per phone line per month, with an annual cap of $10,000 per <br />account per physical location. City staff has consulted Kaiser and AT&T to estimate the <br />number of phone lines that will be in place in the hospital support building, the retail <br />center on the northern parcels, and the hypothetical opportunity cost scenarios (Tables <br />5-C, B-4, B-5, and C-3). <br />Police Protection Service Costs — Estimated police service costs have been <br />calculated based on the call history of the Kaiser Hayward Hospital and the cost to <br />respond to a call in San Leandro. It is estimated that the Medical Center will generate, <br />on average, 2.56 calls per bed or 676 calls per year. Based on the City's police <br />department budget, it is estimated that it costs the City approximately $357 to respond, <br />on average, to each call for police protection. Based on these factors, it is estimated that <br />it will cost San Leandro approximately $242,000 per year to provide police protection <br />services to the Medical Center. (Table 6-C). <br />Keyser Marston Associates, Inc. Page 17 <br />\\Sf-fs1 \wp\19\19096\19096.036\003-001. doc; April 2009 <br />