HomeMy WebLinkAboutCA Court Linn IV ppts
0
G9ell
1p
1p
s
R I S Eat RIVERFRONT CROSSINGS
Table of Contents:
1. Introduction to Project Team
;4
'AV
I VENTURES
a)
CA Ventures
b)
CA Overview
c)
HPA
d)
Recently Completed Projects
e)
National Portfolio
2.
Rise at Riverfront Crossing
a)
Overview 1
b)
Apartments
c)
Hotel (Flags Interested)
d)
Office incubator / Tech Space I,
e)
Retail / Market
f)
Parking
g)
Open Public Green Space
3.
Design
a)
RFP Compliance
b)
Responsiveness to Planning Guidelines
c)
Creation of a "true" center of multi -use
d)
LEED / Sustainable Design Features
e)
Modern Apartments with Contemporary Finishes r.
f)
Amenities
g)
Security & Life Safety Features
4.
Additior
3i
a)
Lot Coverage Reduction for Open Space
b)
Public Use of Plaza
c)
Neighborhood Benefit of Retail / Market
5.
Economic 13enetits
a)
Purchase Price
a
b)
Tax Revenue Comparison
c)
Job Creation
6.
Q&A
;4
'AV
I VENTURES
CA Ventures is widely recognized for its vision, track record,
creativity and investor loyalty. We are institutionally minded
specialists, with a passion for excellence and an unwavering
commitment to quality and integrity.
Asset Services
Hospitality
Senior Living
Office
Multi -Family
Student Housing
Off ice
Multi -Family
Student Housing
Multi -Family
Student Housing
Student Housing
0 R I S Eat RIVERFRONT CROSSINGS
10 gate UA ventures na
multi -family properties.
Housing:
11,736 beds developed or acquire
$1.4 billion in debt and equity rais
5,000 beds delivering in 201$
ulti-family
0 490 units developed
o $383.7 million in debt and equity rai
0 824 units delivering in pipeline
0 700,000 SF of office space
o $68. 8 million in debt: and equity raised
LKS Leaumg Lenaers Lontrioution
..
S Citizens $ 141,201,
Private Bank $ 124,052,
Fifth Third Bank $ 92,125,
PNC $ 84,150,
BMO $ 64,266,
Total $ 505,794,
Harrison Real Estate
$
90,781,
Diamond Investment
$
50,006,
Prudential
$
30,150,
Crown
$
17,041,
Total
$
187,978,
s 54 different student housing, retail & hospitality, office, senior living and
19%
• Retail & Hospitality:
0 1 million SF of retail space
o 250+ hotel keys developed
o $62.0 million in debt and equity raised
• Senior Living:
0 312 assisted living and memory care beds in development
o $70.0 million in debt and equity raised
CA Portfolio*
4% 1
Student Housing
■ Multi -family
a Office
■ Retail & Hospitality
Senior Housing
*Based on # of properties
1
VENTURES
I�
0 loo
0 i-
10
10
Ioo
�
.r Iley
jo
�,
tit
ya _
I or
YC c
tit
tIMo
BR I S Eat RIVERFRONT CROSSINGS
Recently Completed Projects: Student Housing
Uncommon— Eugene, OR
1 �
Completion Date: 8/2014
Completion Date: 8/2012
Architect: Shepley Bulfinch
Architect: Shepley Bul
Gross SF: 4041792
Gross SF: 3011394
Units: 229
Units: 173
Beds: 489
Beds: 606
A
VENTURES
o
_ r
lip
45
_ - Pok.
� 7
s
R I S Eat RIVERFRONT CROSSINGS
CA Misc. Built Work - Design Details
W��
IA
'A1
I VENTURES
n
II! ! ! I
III! III J it
1011 !III III I! II11 d.
II9IIh ¢¢ I "¢ ILII
II
c .: ill P
0 R I S Eat RIVERFRONT CROSSINGS
kID/A
a
T;,,
,4
'V
s
R I S Eat RIVERFRONT CROSSINGS
kID/A
HERE - 308 Green Street
University of Illinois
Champaign, IL
Ci
Landmark
University of Michigan
Ann Arbor, MI
S
i
West Quad '
University of Illinois
Champaign. IL
z.,
mime
mr taacccnccecccccacacecuc::::::::::: ..................
HERE — i
op
=awrence, KS
�.
oil
I
0 R I S Eat RIVERFRONT CROSSINGS
kID/A
- ,i,vJ
���
✓' rArAw
h
y C • � _ �
11 fQ i
_�
_ _
F'
411111.
■o
r jig
• •
s
R I S Eat RIVERFRONT CROSSINGS
Proiect Overview:
Project Name:
Rise at Riverfront
Crossings
Land Purchase Price: $5,000,000
Gross SF:
Lot Coverage:
Residential:
Hotel:
476,810 SF
46%
302 Units
524 Beds
144 Guest Rooms
Office/Conference SF: 20,000 SF
Retail SF:
Parking Spaces:
5,500 SF
370
r— -
I VENTURES
..............
m M611111
R I S E at RIVERFRONT CROSSINGS
1
c
Riverfront Crossings Master Plan:
South Downtown Objectives
(A)
Extension of Downtown to the south
(B)
Bridge the Burlington Street divide
(C) Provide a mix of residential, office,
retail and civic, uses
(D) Leverage the Clinton Street mobility
spine
14-2G-3: Subdistrict Standards.
The intent of the Riverfront - South
Downtown Subdistrict are to:
(A) high intensity mixed-use development
in buildings with active ground floor
uses opening onto pedestrian -friendly
streetscapes;
(B) Buildings are designed with facades
aligned along public sidewalks with
parking and service areas located
behind buildings in rear lot and mid -
block locations
Burlin
Legend
South Downtown Subdistrict
University Subdistrict
Central Crossings Subdistrict
A
VENTURES
R I S E at Riverfront Crossin
Semi-public park/open space as
continuation of right-of-way
46,
Residential building:
• Student Housing
sung Professional Apts.
oor/outdoor amenities
ail — Market/Grocer use
outdoor amenity space
Hotel:
mier flag w/ local operator
indoor/outdoor amenities
Parking:
odates required
:all onsite uses.
m
d
RETAIL EXTERIOR I
RESIDENTIAL
RESIDENTIAL
150.57' P.L
ND1$BAPEdAREA I Z
PA R\.AMENITY = o
AUTO
rGARAGEENTRY
HOTEL
r,
AI HOTEL I�
'I TERRACE L _I
RESIDENTIAL
TERRACE I \ GARAGEENTRY
BELOW
150.78' P.L.
E. COURT ST
TWO WAY TRAFFIC
E. HARRISON ST.
TWO WAY TRAFFIC
VA VENTURES
BELOW
I
�I ENTNY
� I
HOTEL I
E
�Y--J
-
HOTEL
r,
AI HOTEL I�
'I TERRACE L _I
RESIDENTIAL
TERRACE I \ GARAGEENTRY
BELOW
150.78' P.L.
E. COURT ST
TWO WAY TRAFFIC
E. HARRISON ST.
TWO WAY TRAFFIC
VA VENTURES
E at Riverfront Crossin
garage Entry:
iatural grade
a rate garage
entries.
Multi -Level Garage:
edominantly contains the
ng, which is secured from
Retail parking areas.
150.57' P.L.
- -MECH I ELECT - -
E. COURT ST
TWO WAY TRAFFIC
N E
2
Z 3
N �
�} 802 GARAGE
b ENTRY
150.78' P.L. -
E. HARRISON ST.
TWO-WAY TRAFFIC
AA VENTURES
R ISE at Riverfront Crossin
it Space:
rket/Gro%.,. .,e
nd neighboring
n garage below.
sidential Ground Floor Plan:
Secure lobby for residents
I floor Lounge/Fitness space
Outdoor terrace amenity
Hotel Ground Floor Plan:
n NurLe-cucnere uFup-urf
neath floor levels above.
Ie -art lobby fronting new
green space.
spa. and outdoor terrace
RETAIL EXTERIOR
IHI
MARKET
+1.5,500 SF AUTO
i
RESIDENTIAL R{ root
AMENITY �, \
HOTEL
AMENITY
II I ii
` .1 HOTEL I�
'I TERRACE L _
RESIOENTIAd'
TERRACE
150.76' P.L.
E. COURT ST
TWO WAY TRAFFIC
2
C6 IIF
GARAGEENTRY
BELOW
E. HARRISON ST.
TWO WAY TRAFFIC
- GARAGE ENTRY
BELOW
Ak
VENTURES
F,
b
l l 4
-------------
I- -
RESIDENTIAL
F
—
RE610.
71
LOBBY
ENTRY
HOTEL
ENTRY
d
_
y
I j
HOTEL
--
BLDG.--
MA.GENIENTI
I
i-. �J
LOBBY
LEASING
-----------
i
RESIDENTIAL R{ root
AMENITY �, \
HOTEL
AMENITY
II I ii
` .1 HOTEL I�
'I TERRACE L _
RESIOENTIAd'
TERRACE
150.76' P.L.
E. COURT ST
TWO WAY TRAFFIC
2
C6 IIF
GARAGEENTRY
BELOW
E. HARRISON ST.
TWO WAY TRAFFIC
- GARAGE ENTRY
BELOW
Ak
VENTURES
R ISE at Riverfront Crossin
Separated -tower design:
filter through site entire
spaces, apartments, and
hotel rooms
space into the city block
:commodates separation
of mixed-use program
Residential building:
III 30- u111L, acL+ urU1UU111b
s down towards Court St. to
reet wall and accommodate
rooftop amenity spaces
Hotel:
144 Guest Rooms
w/ local operator
utdoor amenities
150.78' P.L
BDDM 14
BOOM 0 1
KING
DBL QUEEN I —r----
I ROOM 12
ROOM 01 DBL QUEEN
DBL QUEEN ------
_� ROOM 13
ROOM 03 DBL QUEEN
KING
� u n
BOOM 0/ I
KING
ROOM 05
KING
ROOM 06 xolmnlnxc
KING I r
—� BOOM 14
ROOM 07 I GEL QUEEN
DBL QUEEN _____
----� BOOM 15
ROOMOB KING
KING —"---
-ROOM 16
M O
ROOM 09 KING
KING I
ROOM 10 1
JKING ROOM 17
K1— DBL QUEEN
ROOM 11 �-----
DEL QUEEN ROOM IB
KING
E. COURT ST
TWO-WAY TBAFRC
F.._.._
z
'.V
I VENTURES
111111111 1i
UNIT 05 I
UNIT IB
I 2 BED I 1
2 BED UNIT 19
i 850 SF
BIO SF I 3 BED
I I 1-
I
955 SF
I
I
UNIT 17 I I
I
I BED I
3'RED
w
550 SIF i UNIT 20
955 SF
2 BED
UNIT 16 I j 850 SF
LBED I
550 SIF L_____
.
UNIT 15 I j UNIT 21
1 BED I 2 BED
550 SF i 850 SF
UNIT 14 I I UNIT 22
2 -BED i TBED
850 SIF I 550 SF
I
J
ED
I UNIT 23
ED
Iaut I I USED
o
I
I Pftx I
I eIn
13 j l 9 RED
1 I
1
LBEDNIT I 850 SF
530 S FS
UNIT 11 i UNIT 02
I I
2 -BED j I 1 -BED
650 SF i 550 SF
I
I
j
I
UNIT 11 i UNIT 03
1 BED I 2 BED
J i
I
51111 850 SF
I I
\
I I
UNIT 10r_____
1 `I _.
BED
r
530 SIP i UNIT 01
2 BED
UNIT O9 � i 850 SF
I
530 SF I I
I
150.78' P.L
BDDM 14
BOOM 0 1
KING
DBL QUEEN I —r----
I ROOM 12
ROOM 01 DBL QUEEN
DBL QUEEN ------
_� ROOM 13
ROOM 03 DBL QUEEN
KING
� u n
BOOM 0/ I
KING
ROOM 05
KING
ROOM 06 xolmnlnxc
KING I r
—� BOOM 14
ROOM 07 I GEL QUEEN
DBL QUEEN _____
----� BOOM 15
ROOMOB KING
KING —"---
-ROOM 16
M O
ROOM 09 KING
KING I
ROOM 10 1
JKING ROOM 17
K1— DBL QUEEN
ROOM 11 �-----
DEL QUEEN ROOM IB
KING
E. COURT ST
TWO-WAY TBAFRC
F.._.._
z
'.V
I VENTURES
111111111 1i
UNIT 05 I
UNITOB
I 2 BED I 1
1 BED
i 850 SF
530 SIF
I I 1-
I
I
I
UNIT 06 I
UNIT 07
3'RED
w
2 BED
955 SF
670 SF
L.—_—_—
---S— —
150.78' P.L
BDDM 14
BOOM 0 1
KING
DBL QUEEN I —r----
I ROOM 12
ROOM 01 DBL QUEEN
DBL QUEEN ------
_� ROOM 13
ROOM 03 DBL QUEEN
KING
� u n
BOOM 0/ I
KING
ROOM 05
KING
ROOM 06 xolmnlnxc
KING I r
—� BOOM 14
ROOM 07 I GEL QUEEN
DBL QUEEN _____
----� BOOM 15
ROOMOB KING
KING —"---
-ROOM 16
M O
ROOM 09 KING
KING I
ROOM 10 1
JKING ROOM 17
K1— DBL QUEEN
ROOM 11 �-----
DEL QUEEN ROOM IB
KING
E. COURT ST
TWO-WAY TBAFRC
F.._.._
z
'.V
I VENTURES
R I S E at Riverfront Crossin
ial Building Rooftop Amenity:
0'.. Outdoor pool/terrace
Ameter w/ adequate lighting
i Indoor study/lounge space
stens down towards Court St.
Residential/Hotel Plans:
portion of typical floor plate
ntinues at south end of plan
E. COURT ST
TWO WAY TRARIC
150.57' P.L.
ij_- �1 F
ROOF
' TERRACE j
I �
II _
i
RESIDENTIAL I
I
AMENITY I
+1. 3,000 SF 1'
ROOM 14
11 J ROOM 01 KING l
DBL QUEEN r
d ROOM 12 j.
ROOM
DBL QUEEN;
DBL QUEENI-----7
I u�cx. ROOM 13
ROr OM03 DBL QUEENI
�IKING
i UNIT 01 ROOMO<
UNIT 02 I 2.BED 11 KING
5300 SF I3I 850 SIF
I �I RGOMG05
i I I KINJ
UNIT 10 i i UNIT 02 I I j ROOMS w
2 BED I 1 -BED I I KING
850 SF I 550 SF I r1 ROOM 101'
r II ROOM 07 DBL QUEEN
I i DBL QUEENI I_____ I'
UNGO
BED i
UNIT
J i�i1l_____l I ROOM 151
530 SF i 850 SF i'1 '\ it ROOMOBi KING_
UNr _ _,_____
! J I fl00M IBI
r• RKO G09 KING
BED I .
530 SF i UNIT 00
2 -BED I i ROOM 10
UNIT07 850 SIF I KINGfl00M 1]
1 -BED i DBL QUEEN
530 SF i ______ — j I ROOMII I--- I
j I 1 �`B
UNIT 05 L QUEEN AKINGIe
L-
UNITDB i 50 SIP
1 -BED i I 850 I I ,
5305F
— — I ----- I 1r�J
UNIT 06
UNIT 07 55 D 1
2.BED .%
670 SF \ 1•
7�= 150.78• P.L. 'T. .
AA VENTURES
15---
R ISE at Riverfront Crossin
Faigades step back
from R.O.W.
I
RESIDENTIAL TOWER BEYOND
HOTEL AMENITY
801 PARKING
B 02 PARKING
Front faigade set back
from Court St.
77 -
HOTEL
HOTEL
HOTEL
HOTEL
HOTEL
HOTEL RESIDENTIAL TOWER BEYOND
HOTEL
HOTEL
OFFICE INCUBATOR
OFFICE INCUBATOR
HOTELLOBBY
North/South Section (Looking West)
PM WWW
I_I HOTEL
HOTEL
HOTEL
HOTEL
HOTEL
HOTEL
HOTEL
HOTEL
OFF ICE IN CUBA TOB
OFFICE INCUBATOR
HOTEL LOBBY
----19TTAFtKINE
L Mg. B02 PARKING
AMENITY
RESIDENTIAL
RESIDENTIAL
RESIDENTIAL
RESIDENTIAL
RESIDENTIAL
RESIDENTIAL
RESIDENTIAL
RESIDENTIAL
RESIDENTIAL
RESIDENTIAL
RESIDENTIAL
RESIDENTIAL
RETAIL I
East/West Section (Looking South)
2 Floors
Office Use
15
10
VENTURES
PL--,
_ . , 111>>> 111111�1i� 1 a- ,r 1 � �-�! , !�
fit,
SOO.
AAL VENTURES
�1
FIJJ 7
N r'
Av. ,l i
.10
BR I S Eat RIVERFRONT CROSSINGS
W ' '
k
t
w
W ' '
PROGRAM SUMMARY
PARKING CALCULATIONS
Lot Area = 60,000 SF (1.38 ac.)
ICZO Sect. 14-5A-4:
476,810 Gross Sq. Ft.
Minimum Parking Requirements
RESIDENTIAL
RESIDENTIAL PARKING
222,340 Net Sq. Ft.
0.5 Spaces per 1BR Unit X 92 Units = 52 Spaces
(104) 1BR/1BA Units
1.0 Spaces per 2 BR Unit x 174 Units = 174 Spaces
(174) 2BR/2BA Units
2.0 Spaces per 3BR Unit x 24 Units = 48 Spaces
(24) 3BR/2BA Units
274 Residential Parking Spaces Required
302 Units
524 Beds AA
HOTEL
HOTEL PARKING
75,250 Net Sq. Ft.
Not Req'd in RC District
18 Keys (Rooms) X 8 Firs.
OFFICE
OFFICE PARKING
20,000 SF Total Office Area
Not Req'd in RC District
RETAIL
RETAIL PARKING
5,500 Net Sq. Ft.
Not Req'd in RC District
PARKING
PARKING REQUIREMENTS
Level P-01
185 Spaces(55,000SF)
Level P-02
185 Spaces (55,000 SF)
274 Residential
Total Parking Provided
370 Parking Spaces
274 Required Parking Spaces
wi
:A
1
B
fj
A& - -,�A
VENTURES
PROGRAM SUMMARY
PARKING CALCULATIONS
Lot Area = 60,000 SF (1.38 ac.)
ICZO Sect. 14-5A-4:
476,810 Gross Sq. Ft.
Minimum Parking Requirements
RESIDENTIAL
RESIDENTIAL PARKING
222,340 Net Sq. Ft.
0.5 Spaces per 1BR Unit X 92 Units = 52 Spaces
(104) 1BR/1BA Units
1.0 Spaces per 2 BR Unit x 174 Units = 174 Spaces
(174) 2BR/2BA Units
2.0 Spaces per 3BR Unit x 24 Units = 48 Spaces
(24) 3BR/2BA Units
274 Residential Parking Spaces Required
302 Units
524 Beds
HOTEL
HOTEL PARKING
75,250 Net Sq. Ft.
Not Req'd in RC District
18 Keys (Rooms) X 8 Firs.
OFFICE
OFFICE PARKING
20,00
Not Req'd in RC District
RETAIL
RETAIL PARKING
5,500 Net Sq. Ft.
Not Req'd in RC District
PARKING
PARKING REQUIREMENTS
Level P-01
185 Spaces(55,000SF)
Level P-02
185 Spaces (55,000 SF)
274 Residential
Total Parking Provided
370 Parking Spaces
274 Required Parking Spaces
li
JIM-
P11
p1 _U_:
IOWA CITY
RISE AT RIVERFRONT CROSSINGS - COURT/LINN
I
I
11.17.14
TOTAL
USE LEVEL GSF PARKING
FtESIDENTIAL B
RETAIL
GSF AREA
I
HOTEL BLDG _
COMMON UNIT BED RETAIL ROOM COMMON HOTEL
AREA QTY QTY GSF AREA AREA AREA KEYS
RESID
AREA
15
11,375
11,375
9,782
1,593
13
22
14
14,735
14,735
9,782
4,953
13
22
13
19,650
19,650
16,899
2,751
23
40
12
19,650
19,650
16,899
2,751
23
40
11
28,400
19,650
16,899
2,751
23
40
8,750
7,525
1,225
18
10
28,400
19,650
16,899
2,751
23
40
8,750
7,525
1,225
18
9
28,400
19,650
16,899
2,751
23
40
8,750
7,525
1,225
18
8
28,400
19,650
16,899
2,751
23
40
8,750
7,525
1,225
18
7
28,400
19,650
16,899
2,751
23
40
8,750
7,525
1,225
18
6
28,400
19,6501
16,899
2,7511
23
40
8,750
7,5251
1,225
18
5
28,400
19,650
16,899
2,751
23
40
8,750
7,525
1,225
18
4
28,400
19,650
16,899
2,751
23
40
8,750
7,525
1,225
18
3
28,400
19,650
16,899
2,751
23
40
8,750
7,525
1,225
OFFICE
2
28,400
19,650
16,899
2,751
23
40
8,750
7,525
1,225
OFFICE
1
28,400
19,650
5,500
14,150
8,750
8,750
P-01
43,500
43,500
P-02
55,5001
55,5001
TOTAL 476,810 99,000 281,560
5,500
53,708 302 524 96,250 0 75,250 21,000 1441
A
VENTURES
IRKING
AREA
TOTAL
)ARKING. RES DWELLING
SPACES - AREA UNITS
TOTAL
550
850
925
BEDSTUDIOS
1X1
2X2
3X2
CITY
CITY
CITY
CITY
CITY
w
104
104
(1X1)
174
348
(M)
24 UNITS
72 BEDS
(3X2)
AA VENTURES
9,7821
13
22
41
9
I
9,782
13
22
4
9
16,899
23
40
8
13
2
16,899
23
40
8
13
2
I
16,899
23
40
8
13
2
16,899
23
40
8
13
2
16,899
23
40
8
13
2
I
16,899
23
40
8
13
2
16,899
23
40
8
13
2
16,899
23
40
8
13
2
I
16,899
23
40
8
13
2
16,899
23
40
8
13
2
16,899
23
40
8
13
2
I
16,899
231
401
81
13
2
0
ol
ol
ol
0
w
104
104
(1X1)
174
348
(M)
24 UNITS
72 BEDS
(3X2)
AA VENTURES
LEED / SUSTAINABILITY OBJECTIVES:
High Efficiency Mechanicals
Site Planning for Maximum Energy E
Low -E Glazing
Recyclable Materials where Possible
Energy Star Appliances
Low -Flow Fixtures
Low-VOC Paints
Bicycle and Scooter Parking
fficiency
Electric Car Charging Stations
Rainwater Harvesting for Landscape
Sustainable Material Selections
Select Reclaimed and Repurposed Finish Materials
* I,
9
AAL VENTURES
r
s
R I S Eat RIVERFRONT CROSSINGS
_.....
-.�.
ria.
w
r
s
R I S Eat RIVERFRONT CROSSINGS
w
r
s
R I S Eat RIVERFRONT CROSSINGS
Financial Summar.
Sources & Uses
Common Equity
Senior Debt
Total Sources
Land Costs
Hard Costs
Soft Costs
Total Uses
35.0%
65.0%
100.0%
5.2%
78.0%
.1a a0/
100.0%
Amount
33, 871, 550
62,910,000
96J81,550
550
5,000,000
75, 530, 851
16, 250, 698
96J81,550
550
Overview
Operating Revenue
Residential Rental Revenue
Hotel Revenue
Retail Revenue ($25/SF)
Office Revenue
Total Operating Revenue
Total Departmental Expenses
Operating Expenses
Management Fee (4.0%)
Property Taxes
Capital Reserve
Other Operating Expenses
Total Operating Expenses
Op Expense as % of Total Revenue
Net Operating Income
Year 1
Year 2
Year 3
Year 4
Year 5
2017-18
2018-19
2019-20
2020-21
2021-22
7,115, 928
5,739,984
176,002
350,000
13,381,914
1,303,488
7,329,406
6,085,421
181,282
360,500
13, 956, 610
1,352,766
7,549,288
6,535,636
186,721
371,315
1,403,930
7,775,767
6,731,705
192,322
382,454
15, 082, 249
1,457, 051
8,009,040
6,933,657
198,092
393,928
15, 534, 716
1,512,207
535,277
558,264
585,718
603,290
621,389
1,532,804
1,578,788
1,626,151
1,674,936
1,725,184
221,288
221,288
221,288
221,288
221,288
2,738,046
2,798,586
2,963,731
3,116, 969
3,210,478
5,027,414
5,156, 926
5,396,889
5,616,483
5,778,339
47.31%
46.64%
46.44%
46.90%
46.93%
7,051,012 7,446,917 7,842,141 8,008,714 8,244,171
AA VENTURES
Economic Incentives Tax Summary
Tax Analysis
Estimated Residential Assessed Value
Estimated Residential Property Tax
Estimated Commercial Assessed Value
Estimated Commercial Property Tax
Total Estimated Property Tax
Estimated Lodging Tax
Estimated Sales Tax (from Hotel F&B)
Total Estimated Tax (Per Year)
Total GAP/Assistance Requested
Total Estimated Tax (15 Years)
Less: GAP/Assistance
Net Tax to Municipalities Over 15 Years
None
None
$ 40, 955, 890 $ 26, 813, 814
$ 40, 955, 890 $ 26, 813, 814
$19-27 Million
$ 27, 688, 074
(19, 000, 000
$ 896889074
$14.1 Million
$ 9,191, 766
(14,144, 000
$ (49 952, 234
AA VENTURES
Sherman
CA
Core Campus
Associates
CG Hanson
$
43, 504, 215
$
64, 928, 078
$
13,108, 886
$
12, 964, 832
9115805
153605827
2745749
2715730
$
16, 966, 644
$
252095218
$
17,167, 381
$
6,078,492
6205999
805860
6285346
2225480
$
195329804
$
194419687
$
9039095
$
4949210
6555949
-
5735955
-
13, 306
-
115642
-
$
292029058
$
194419687
$
194889693
$
4949210
None
None
$ 40, 955, 890 $ 26, 813, 814
$ 40, 955, 890 $ 26, 813, 814
$19-27 Million
$ 27, 688, 074
(19, 000, 000
$ 896889074
$14.1 Million
$ 9,191, 766
(14,144, 000
$ (49 952, 234
AA VENTURES
Purchase Price and Job Creation:
Iffering highest purchase price at $5M allowing city to retire any debt and have surplus cash. CA
'entures will put $100,000 deposit down upon selection while negotiating fine points of
greement.
✓ith an estimated construction cost of $75.5 million, the project is expected to generate 400 to
50 construction jobs over the course of 20 months.
pon completion the project will create approximately 67 permanent jobs:
12-15 permanent jobs in the apartment building and office space
10-12 permanent jobs in the market / retail space
30-40 permanent jobs in the hotel
100 permanent jobs in the office space (assuming 200 SF / person)
AA VENTURES
I
5 E
at
E R F
0 S S
R 0 N T
I N G S
V
VENTURES