49 projected new jobs Dollars spent in the community by motorcoach residents Value of water allocation beyond actual cost paid. 276 developed lots proposed Phased in over 4 years Lot prices from $170,000-$240,000 growth factors: food / beverage / golf revenue 15% annually Pro Shop15% annuatly1 sl four years 3% annually thereafter Food and Beverage-15% growth annually Overnight Site Rentals: 276 lots x 365 days = 100,740 nights
49 projected new jobs Dollars spent in the community by motorcoach residents Value of water allocation beyond actual cost paid. 276 developed lots proposed Phased in over 4 years Lot prices from $170,000-$240,000 growth factors: food / beverage / golf revenue 15% annually Pro Shop15% annuatly1 sl four years 3% annually thereafter Food and Beverage-15% growth annually Overnight Site Rentals: 276 lots x 365 days = 100,740 nights
49 projected new jobs Dollars spent in the community by motorcoach residents Value of water allocation beyond actual cost paid. 276 developed lots proposed Phased in over 4 years Lot prices from $170,000-$240,000 growth factors: food / beverage / golf revenue 15% annually Pro Shop15% annuatly1 sl four years 3% annually thereafter Food and Beverage-15% growth annually Overnight Site Rentals: 276 lots x 365 days = 100,740 nights
Lake Havasu City
Council Work Session
August 17, 2010
Refuge Annexation
Cost/Benefit Analysis
Overview
™ Business plan & projections provided by
applicant
™ City reviewed submitted projections
™ Projections assume full success of business
plan
= No infrastructure cost to the CityOverview
™ Additional Benefits/Costs:
= 49 projected new jobs
= Dollars spent in the community by motorcoach
residents
= Value of water allocation beyond actual cost
paid
Assumptions
™ 276 developed lots proposed
™ Phased in over 4 years
™ Lot prices from $170,000-$240,000
™ Growth factors:
= Food/beverage/golf revenue
= 15% annually
@ Pro Shop -
«= 15% annually-1* four years
+» 3% annually thereafterConstruction Sales Tax Projection
%
Total | Texable @ 65% Construction Lots per
Year _Crstutan os Sab Tx
1 5a0010