§ 03Comparison

One site. Three capital strategies.

Different capital paths, different return profiles. GBA figures revised per Mesa City Code § 11-59-13(E) (65′ max. upper-floor depth) and contingent on T6MS / T5MSF transect confirmation by Mesa Planning. Cost ranges are placeholders pending OPC.

§ 3.1.1Massing comparison · same parcel, three envelopes

* Zoning paths and project costs are contingent on T6MS / T5MSF transect confirmation via written letter from Mesa Planning per Title 11, Ch. 57. Cost ranges are order-of-magnitude placeholders pending OPC and do not include lease termination cost.

§ 3.1.2Comparison matrix
Concept A
Adaptive Reuse
Concept B
Residential
Concept C
Office
UseAdaptive Reuse F&BMixed-Use ResidentialMixed-Use Office
Stories16 (T5MSF) / 8 (T6MS)5 (T5MSF) / 6 (T6MS)
Total GBA (revised)±4,000 SF~67,250 / ~81,875 SF~57,500 / ~65,625 SF
Upper floor plate~8,125 SF · 125′ × 65′ (§ 11-59-13(E))~8,125 SF · 125′ × 65′ (§ 11-59-13(E))
Key output115–135 seats21–24 units (T5MSF) / 35–40 units (T6MS)~13.8K / ~17.1K SF office NLA
Ground F&B±4,000 SF~18,125 SF L1 multi-tenant + lobby~18,125 SF L1 multi-tenant + lobby
Structured parking28 existing surface30 stalls30 stalls
Rooftop amenityNone~5,000 SF bar / restaurant~4,500–5,000 SF bar / restaurant
Zoning pathDC/DE + IEBC 2024DC/DE + FBC · T6MS DRB / T5MSF admin*DC/DE + FBC · T6MS by-right / T5MSF + SUP*
Office >10K SF usen/an/aP in T6MS · PUS in T5MSF (§ 11-58-3(A))
Project cost*$1.5–3.0M$40–55M$30–40M
Time to open12–18 months36–42 months30–36 months
Entitlement riskLowestHighestMid-low
Capital return driverCash-on-cash F&BMultifamily yield + saleOffice NOI + sale
§ 3.1.3Annual TPT · order-of-magnitude

Transaction Privilege Tax at Mesa's current 2.0% retail/restaurant rate, sized to projected F&B and rooftop revenue at full occupancy. Illustrative; formal fiscal impact study recommended.

AF&B TPT
50100K
BF&B + rooftop TPT
200400K
CF&B + rooftop TPT
200400K
§ 3.1.4One-time construction sales tax
AConstruction tax (one-time)
3060K
BConstruction tax (one-time)
8001,100K
CConstruction tax (one-time)
600800K