Loading...
HomeMy WebLinkAboutCA Court Linn handoutsE7 E Pi 5 o N a L N LL N Z a a C J O G N 0 m C a a m 75 N O a+ U N C O u aJ+ C Q a O L ,ca a oo m 3: LL O N > O Val MO u Y m y CL O C a\ N F= N A "JO a a _ _ a N 3 E° N N a u m c m .5 a cu'm m O a p o a c o A u a° a c m u m a> o Q N m a r r a c o 6 yJ. 2 T C a V C C J EN C N C w a N a zz-!" N a m $ y> C o 2 t+ _ a\ C bo C d V 0 Z; \ y C C O U t a m bo u N CO'a Oa 1 y m a> a O. m m a a+ LL N N O w m 0 J y m j X 0 �UUxacz >_OQx0ocaO yocsu��Q�n �a�o.z uO.H ac LL c 0 m c o ma u•o v a ma u•o we m•,mma uv mCmmu c m m uQ K o Q w O a 16 N U o {J OE: 13 V � C � 3 � T c b c c N w � Y c ' 79 u 6xi v u G p may., v •� y �Yjy � C Y C �0 r+ E d t1 y u u aui d w u u N U o {J OE: 13 O I _ ^C W 4-1 �5 L is n n T A 1 E V d A Q C_ d � � a m 'a � c a 'd0 C 0 C y > c > d 0 N E C n C J 'iJ _>000a E a � 00 c`O ONV 0 N SO Q OOOS800 O 0 x E x Y m -O Y U ry J J 00 O C n N.ati O 0 r v 0 0 0 a 0 a m m w 0 0 0 0 0 7 ONV 0 SO OOOS800 O LO 00 O C n N.ati O N nn0O0 • N C I J eO n m 00 l0 0 m M 00 •-I '-I �1 eel N N N N N N VT 1A N Vf N Y � C N W N N Y N m d C C C d _ 0 C Vf d > L U 0 m p r s LL m F x D O U H a` 0. a` �l Y c 7 0- a) F: N O V L Ol ti H m 00 S �M c tz al Y f0 c O •y (Y,.j LL C a/ N O C m u Q (D m L u c w co m >. ui � v n Q a1 V 00 L O I r- 00 00 to M � U'1 a) c O Y u LL y aui v� CL Y H L s O c v u Q (7 Z) co L u C w 7 CD N N 0) N a M ON O1 1.1 M lD t O I- O 00 1n M r -I lD a6 Y 0 c O Y u LL O N V1 Y E L v O L Oo c 4 v¢cDDm u V C w 7 co N e -I O n d ON Ol C) 07 01 00 t O N 00 00 in TT N TT J J m C m a 7 twC m a E m z V d m m a m T 2 Q 7 O` N 0 O CC 1p N J Ln 00 chi ai Y m O c o .. } V LL � O1 h Q Y N E s 8 Y O i U Q 0 Ln tL N LU N F El 0 U) N N N 47 N d d i i i i > > > 0 0 ) � � Lli l0 o O O O a- N N N • 1 0 • El 0 n 3 ���,- r_r- r r r ,. rr- C: I W mss.: .. .£-. 1 �f "t .1 C T W•� w/ 07 ■ I M �e rIdir O _ Y C C O O O L V i m W N L y V1 4) a O > LL 'p vii H R tw O .. Ln L n ri O U1 d J LL C� O 00 u u vOi OL n u1 0.0 OC u Vf qT cT � a 0 Ln u a` Ln_ C OJ V) N C y co N � M Ln I H C C O Em O m V i m N Z y V1 LA - a (A > O 'p vii u O C O .. Ln L n ri 0 U1 d J LL C� I H C C O O N LL y V1 LA - Ln L n ri N U1 M LL u u C L � a 0 Ln u LL Ln_ C OJ — u m Y O w y m x 0 oc 0. A W-1 7 Z i+ w r 311S A W-1 TTI ■ i111 ! n �0 M m f J`. C r- 01 N L_ ° m 3 w w Y uo — u rp V o Y '3 0 v�— � u U c ° d to N v c C ° •° 0o m as u C -O 00 O O ° v C c Y GCO` L U CO = ai ° m a-0 n m - ° J N — O E o v u a n o v r o E u v ° v i w C Y o Y a, a a u v ° ^ c v Y C v +-• Y c N !0 c O f6 Y of O m of Y y� h O O .N C N N f0 ` M -p > N UL Ir c +-' c v v °- ^ H a) u x v u o c = > a x u s ° Ql `oc E > 3 m o Y 3 E a Q) to u _ _ O C E CL O .'^ aL.. N -0 3 C tLbD6 C N p 3 C Y C -O v abio N N N -° > N 0 ma, Mu w m a N J CL U U N N .w OO Q 01 N L_ ° m 3 w w Y uo — u rp V o Y '3 0 v�— � u U c ° d to N v c C ° •° 0o m as u C -O 00 O O ° v C c Y GCO` L U CO = ai ° m a-0 n m i F � I ISI i ISI I - W IS NMVS 9 g z W 0 0 I mien n n m m 0Wo C ate+ Ql U y L O Gl i y 3 l0 -a O. +, 7 °.m �O i Y •3 to 3 U C. •7 7 ° Q i Gl Uf d+ m C E U O T t Q O !_ d Gal OG -36= fG •2 i Gl i O N O y L Gl E U c O w C'0 3 w w O Gl m O m °0 E O m O a cc O O O a O \ >— O Gl 'a v m Y L CL 7 a Y \ C y L C E G) O. • OU J f�06 0 L 0 - Qj 0 CC Oc a 0 m oa ,n � 4-° w w Y i "a O C aJ > L m o = 3 ar 0 o w 2 o o N I vj €I� z W > As mn's wn LL I I 1 f I III II o- 1 � I 1 I A311Y 91199d 1 00 y bas E m VI C L O L t i N L VI ly U M = fp C m d L G3 Q a--1 i1 tot c m M y o y m O t7 r- a J >,a o N - C '— no o .� v � CIZ E 3 v 3 O NJ > G H @ Q L Q Y dp 0o0 M O i O t m a+ _ v v L }yy�Y 18 NNn II'S a 3 to II y � m 3 = •i O Lol y� u C � o 'O C cub i CLL o v a o. Vf v a s Q L {A L JL- C L M = VI Y � Q O G) c0 0 ai E I L •Gl to s z Y l7 f0 LL L u Id.OI OZ[ '� > Te!(N aanr Neana O O (L6 "6 F-1 CL 3 � m 3 = •i O � y� u C � o 'O C cub i CLL o v a o. Vf v a s Q L {A L C L M = VI Y � Q O G) c0 0 M E a L •Gl to 1 Y l7 f0 LL L u '� > O i O O (L6 "6 w LL t0 r 0p "YO fY ate+ d 'O bn G aj gro C7 0 O l7 w o _ i O "O E Y f0 Y 3 —j ate+ O Q L •�CL (L6 L 0 m O O = t Q N d E u d -p GJ of aj O • w0 3 m o p u y N p O H 3 c a _o _ L r ho H 3 O Y G 0 •L 0 • L Q C7 ui u (A u xxn's --- 8:1111:111 1, i@a @e dMu n C Y _ E • • CN E f.: CN E Y Y O: C� E O QJ Y O O Y L a O Y •a m Q O i Y VI i Y °Y' y °' .c d o Q E y ami v o E a Q u C 0!1 L t n O r+ 4 H l7 O O C m N V1 m 'O C O 4- a}?mom m v o" c 3 c o '� 3 Y Q C .0+ m m E Q r4 0 m O O :� N- y' OU M �j 3 O i O JA i Y v v O i C U w Q . "O y C Y O w Y O w Q CU L O ba°Y' a 0 o v c Q � O vOi Y C m 3 � 3� .= o = E o LL V Q j u xxn s 41 quil U --.. .--------, r-- --- - q-- -- I L "I Nl- i! I Ta.m oze �'dsen n 5u C r i Y L Q Y L E °Y' °p v o a o 61 oa v L 0 C 0 �, f6 0O a O ix -00 r0 3 Y c 3 c ° v ° 0 o -0 m 'a C N 0. d 0 � th m LL H a, E O m y' V• � m LL N LU d' 7 F Z w se 116.11111", gg $ g g 4€ g 1 Y Y C C N LU d' 7 F Z w bre � ,w4�`� l 1 pppp� 4d it � R .3 __ a /. >t'r t.-- /rte r— i�� ;; .�_ i, .� r= r _�_. �� �� C �� a ... . CFS �^�� N Z 0 V r z 0 a LL w f1 m yl ,n W z W 6 N C_ N `m r m v Z¢ Z U Z d d W Z O O LL O O Q x z O z s z a N E m LL O Q LL' N X _ W V E a O LL o 7¢ V m Q v Y 2 v8?Wi w oZ 'oqZ^ w N w In 2 al it aLl W z W v N r oc Q L Q �cr O a _ M LL pp tD II a J N o V O Q K c c Cl fD t0 O { m} N M m$ n N M1 N 19y y1 M N W 2 a ZZ ry LL x x p K ti E o 3 2 LL O a w N 8 a C 2 z C 0W a N J LL N N NO W a N J 9 n N N H N IN Q 3 V Z II Y II ? N N A C 7 C v C 7 a 7 N N C N Y J X Y N F 10 Y U a z 7 .y « .= v V Y i N M m O U Z u v 7 w v vai Z z 2 accy N C a 6 6 d C Y c K« K C C a s Z N E m m 2 6 O. W K V C J a fL Y Q N N N N N O O IL Y W x Z O z d' Z LL r oc Q L Q �cr O a _ M LL pp tD II a J N o V O Q K c c Cl fD t0 O { m} N M m$ n N M1 N 19y y1 M N W 2 a ZZ ry LL x x p K ti E o 3 2 LL O a w N 8 a C 2 z C 0W a N J LL N N NO W a N J V W 7 O w a V 3 0 W m O C a a N N pNp 1�1 a $ m e j N W ly 7 F - z w PFA- o M d Nx c • W A N rl • O N rl a • a • c • r N YY i • z • O F m m a m 00 N_ • � m d r r M d Nx c • W N 'i N rl • O N rl N rl • a • N rl • N N M d Nx c N 'i N rl N rl N rl N rl N rl N !i N rl N rl N rl N N N N YY i v a m m m a ao 00 0o ao ro m m m o c VI p O p p p p p p p p p p 0 m a m m m m m m m m m m m m m m o z J _ W z 3 ' 0 o� m m m m m m ro o a�o a�o ro� ro U1 yaj O1 Ol �O lD 1p tp tp tp l0 tp �O t0 tD tD Q z W Y Q Q a z � pp OO as a i J ■ N W X D F - z LU W V W 7 m O — J m Q Z - H W W J H f6 u co GJ u O c w W C4 a v C O W L GJ W 7 'X i dG C c00 d O cC W CA 0 d i W 3 (A -For-' 41 tp U CUJ y a uV f6 Q Q Ln ? L = W N i O' 4,:3 X LL 3 O 6L O J a •� M U O O J B Y GJ O 43 N O V ,V m C O M N •b L U= L U 41 W Q u N C J p Sao _ H 41 tLo L 0 'fp V1 o — v cn m 'i +C+ c GJ f0 3 V1 � LL N H Q i 7 C1 C m Gl U OJ Ln . . . . . . . . . . . . u 3y � 1 1 ' d r f �• LL o A N ao m A rn w ao rn o\° N N N O (p O C O M OMi N N N N O n V O 7 N } N Cd O Le; Ir r M N Cp W N N N n M V (O CD (D CO I� M m CO C N (n O A N N r A M O W R O } N r (O w� � M N a0 0 L N A CO Q C6 L6 O M (G (O N } N r O N N A r 0 O N CNO O O (�O W W COO N Q N N (p A N A N (O OI uJ p1 V7 m N O (d N O O a0 tCl cp (D 1 m O M Cb m m N m r RQ N r O ' N N A N W O O O ^ O a O cn N O O M O } N A r N N n _` O (OO CJ 0 m u0i (n o v7 o au m v� c 7 O r O O O r E co N (O ui O O (D G M O J C N Er 7 (6 >a' m C c m y O` a N m o x � C) C C m$ f C1 C i N a 7 NW C N a O o N yN C CL d CL m ❑ o y N d xa W p( c '� a O o O N LL C N N m m w X F > r a` N N @ -- U c C) LU m N a O O N y Vi d W m C % N CL O 0 N � -M o m G m xa O d U C m C d a z T N t' O (OO O 0 m u0i (n o v7 o au m v� c 7 O r O O O r E co N (O ui O O (D a M (O m A r 07 e a O M O (01 G O r C- C� au OR (O O 00 r T N t' d O Q CO E U o U) Yl v 7 N O O U p U = u U 0— U W 7 C N N F L. f6 E E 7 LA x H N O N O O O (O CD -RT r- V V C r- O N r 00 N ' ' N O_ V - 00 N" V V N C (O r- N T O _ C) V U) (p CY) N O N -q Nt = N (6 W V U (s (» e» En t4 � 6q (O O, (O LO LO N M C V O A U) o0 V W V T Lo V a) O 1� Or.- C 00 r� co co O S (0 (C) - O O O t0 y 00 V I� 00 M c'') r 00 — O O 00 EF r -N (D L co O_ L U O IRT (O (OD t r N N Cl) Q m (» (» (n 60) n 64 69 U) n r N(0 00 co ' Q. O 00 N 00 to ' ' w 00 00 NN cl E (o O 00 v N I O co N I c 00 00 U Z N L N O U e» U'Y En (» (A) w N o0 (0 O 00 O c'') O W ' 00 ( O Ci LD CO 04 N xi N Q O ( O N cl) LO, O Lo LO O 0) (O LO (O Np 0) O U MV (O NZ V (A (A 601) EA Ef3 69 U) 0) CO d -Fa 06 } M M > MFaX ~ LL LO a) c- 0 m y U) N cn Q X m = (a N N ro o o f E} O > N L U) a` L N U) U) a N � ��/ w } 4) Q x Q _ 0. x '`° ami L " 0) of C x c a R -o a) E a .- cn m 'u H U) a (DD m F- 'c v U Jt )� m)E v a E a) w E a a ami E O E E w E E w 0w (D m m U)U) R U) U) M (C U) W W W W .'.� 0a) i+ W W H H H H J Z N w w 7 r z w u r u N 0 0 L Q L N 0. bO a1 0 m C c al c0 Q) c a+ Z; x y a+ c u m O i M � ,A ai LA H C O u E u CL m y L N al L O O. O O 3 Q N C N al C w ba 0 O 0a u c C u C. E r O �^ to O in ai - •E +-,E .x — LA c C O .0 ate+ f6 . . 3 CL '^ E a c a, O 3 uiO p d u m 3 4-41- f) E t' ++ y Y a w O O y a) +, L d W O Ln YVI y i m Q. m m E C t u 0 u 0 two H O t s t d O u 3 Z, ++ a+ u y O w c c c L 'O V U Yf Yf N a i L a,aa�'N d 0 o p 0 0 0 m c o CL :j O u O O '^ w w O L ai u= L c c c CL @ o o E E E 0 a s = E ; a c. c. CL CL Ln N 0 CLLA E o f Ci a 4A u V-{ O4 m Oq E m C .f 7 N = u c O w O L �, 3Ln O CL o> m N w w 7 r z w a Campustown Iowa State University 465 1,218 217 Welch Iowa State University 45 72 Larson Portfolio University of Illinois 280 766 309 Green University of Illinois 110 416 Lofts 54 University of Illinois 43 172 HERE University of Illinois 143 526 West Quad University of Illinois 136 472 The Flats I, II & III Illinois State University 152 446 Evolve Southern Illinois University 109 365 Landmark University of Michigan 173 606 Chauncey Square Purdue University 158 386 Fuse Purdue University 229 489 The Vue Arizona State University 132 468 Level University of Arizona 176 588 Next University of Arizona 165 389 Rise Texas A&M University 173 471 The Castilian University of Texas 371 742 Texas West Campus University of Texas 62 190 Vintage West Campus University of Texas 62 121 Union Baylor University 54 120 Bishop's Square Texas State University 134 315 Evolve University of Tennessee 59 228 Garnet River Walk University of South Carolina 170 472 River Mill University of Georgia 243 461 Landmark University of Maryland 273 827 Icon Plaza University of Southern California 56 256 UCSB I & 11 University of California - Santa Barbara 51 205 Mountain Lofts Brigham Young University 161 1,072 Uncommon University of Oregon 120 380 LIV University of Washington 56 199 Identity University of Washington 198 206 Arc at Old Colony South Loop Universities 108 488 Infinite South Loop Universities 124 481 Social 28 University of Florida 169 592 Onyx Florida State University 219 583 Latitude University of Nebraska 198 569 OneEleven University of Ottawa 222 427 I(HAI 1,.. 11 CA VENTURES F'ORTFOLIO 19% ao7 6% Based on If of Properties i9% ■ Student Housing ■ Multi -family ■ Office ■ Retail & Hospitality ■Senior Housing CA Ventures 1 161 N Clark I Suite 4900 1 Chicago, IL 60601 VENTURES RISE AT RIVERFRONT CROSSINGS Land Size: 60,000 SF Residential: 222,352 SF Office: 17,500 SF Hotel: 78,750 SF Retail: 5,500 SF Total SF: 476,810 SF Units: 302 Beds: 524 Keys: 144 Parking Spaces: 370 Land Cost: $5,000,000 Hard Cost: $75,530,852 Soft Cost $16,250,698 Total Cost: $96,781,550 Amenities: $1,094,493 Fitness Center Rooftop Pool Modern Cardio Equipment Yoga Landscaped Courtyard Sun Deck Club Room Coffee Bar Private & Group Study Lounges Wi-Fi Potential Hotel Flags: $4,825,850 Starwood Aloft Hyatt Place Hilton Garden Inn Potential Hotel Operators: First Hospitality Group Bricton The Olympia Companies Concord Hospitality Aimbridge Hospitality Interstate Hotels Partner Information: Architect: Hartshorne Plunkard Architecture Developer: CA Ventures Property Manager: CA Ventures Equity: CA Ventures Potential Lender: Fifth Third I Private Bank I RBS Project Schedule: Negotiate City Agreement: Jan / Feb 2015 Entitlements Complete: May / Jun 2015 Permits Complete: Aug / Sept 2015 Construction Starts: Aug / Sept 2015 Construction Completion: Mid 2017 Tax Analysis Est. Residential Assessed Value Est. Residential Property Tax Est. Commercial Assessed Value Est. Commercial Property Tax Total Est. Property Tax Est. Lodging Tax Est. Sales Tax (From Food & Beverage) Total Estimated Tax (Per Year) •... • • • : r • r r Core Campus $49,946,142 $1,046,821 $9,739,498 $356,477 $1,403,298 $1,403,298 Sherman Associates CG Hanson $28,299,305 $28,881,025 $593,125 $605,317 $5,518,364 $11,263,600 $201,979 $412,261 $795,104 $291,073 $1,017,578 $8,316 $1,094,493 $1,017,578 Total GAP/Assistance Requested Total Est. Tax (15 Years) Less: GAP/Assistance Net Tax Over 15 Years . r r r None $26,099,818 $26,099,818 $19 - 27 Million $14.1 Million $20,356,374 $18,925,850 ($19,000,000) ($14,100,000) $1,356,374 $4,825,850 CA Ventures 1 161 N Clark I Suite 4900 1 Chicago, IL 60601 VENTURES 0 r•� F - :z 0 z H 4V LL l/1 W O ac H V Of W Z W