SlideShare une entreprise Scribd logo
1  sur  18
Cynthia A. Parker
President & CEO, BRIDGE Housing
22
33
• 7.76 acres
• 516 market-rate apartment
style homes
• 108 affordable apartments
• 42,500 sf commercial/
retail
• 5,000 sf child care facility
• 478-stall parking garage
44
• Transit agency land: goal to intensify uses to increase
ridership/access
• State infrastructure bonds
• Local agency investment
• Private-sector involvement
• BRIDGE as horizontal (+ some vertical) developer
• Phased development
Phases Construction Completion
One: Infrastructure and Garage 2012 2014
Two: Affordable Development 2013 2015
Three to Five: Market Rate 2015-2021 2016-2023
55
66
77
88
99
1010
Market Rate
+ Retail
Affordable
BART Garage &
Infrastructure
Sources
Construction Loan $211,440,580 $0 $0
Permanent
Mortgage
$0 $2,246,000 $0
Investor Equity $106,044,620 $16,686,000 $0
City RDA $7,808,000 $17,200,000 $6,531,000
Proposition 1C $0 $4,793,000 $35,176,000
Federal Funds $0 $0 $1,938,000
Total Sources $325,293,200 $40,925,000 $43,645,000 $409,863,200
Uses
Acquisition $20,440,000 $4,436,000 $4,906,000
Construction $228,745,200 $26,366,000 $26,879,900
Indirects $37,610,000 $3,953,000 $6,916,000
Finance $17,104,000 $2,904,000 $0
Contingency/Rese
rves
$12,707,000 $632,000 $2,886,900
Organizational $8,687,000 $2,634,000 $2,056,200
Total Uses $325,293,200 $40,925,000 $43,645,000 $409,863,200
1111
Project Summary
 4 acres
 130 family apartments
 70 senior apartments
 Day care facilities
 Market-rate live/work lofts
 Commercial, retail, office
 Significant infrastructure
upgrades
 $84.4MM (infrastructure,
family, senior)
1212
• San Diego Unified School District land (former maintenance
facility)
• BRIDGE co-developer w/ local nonprofit
• Federal, state and local funding
• Infrastructure: storm drains, water, sewer, undergrounding
of power lines
• Phased development
Phases Construction Completion
One: Infrastructure 2012 2013
Two: Family and Senior Affordable 2013 2015
Three: Future Phase Rental/(Ownership TBD TBD
1313
1414
1515
1616
Sources of Funds
Perm Loan - B of A $ 3,390,000
TOD Loan $ 7,150,000
MHSA Loan $ 1,462,000
City of San Diego, SD Housing Commission Loans $ 9,755,000
TOD, IIG, CALReUSE, SANDAG grants $ 12,691,817
City of SD, SDHC, TOD Loans - Construction Interest $ 286,516
Deferred Dev Fee $ 488,000
Investor Equity $ 21,282,981
GP Equity $ 158,106
TOTAL SOURCES $ 56,664,420
Uses of Funds
Acquisition / Infrastructure $ 7,199,251
Construction $ 37,020,642
A/E, Permits $ 5,755,541
Indirect Expenses - marketing, legal, title, insurance, etc. $ 831,000
Financing and Carry Costs $ 2,491,439
Other Soft Costs - taxes, contingency, reserves $ 708,080
TCAC & Syndication Costs $ 158,468
Developer Fee $ 2,500,000
TOTAL USES $ 56,664,420
1717
Sources of Funds
SDHC Loan $ 4,275,096
HUD 202 Capital Advance $ 4,868,300
HCD TOD Loan $ 3,850,000
TOD/IIG/CALReUSE/SANDAG $ 3,637,039
Investor Equity $ 11,026,300
GP Equity $ 1,142,837
TOTAL SOURCES $ 28,799,572
Uses of Funds
Acquisition $ 2,569,659
Construction $ 15,907,333
A/E, Permits $ 2,909,836
Indirect Expenses $ 840,000
Financing and Carry Costs $ 1,258,800
Soft Cost Contingency $ 200,000
Operating Reserves $ 2,493,833
Syndication Costs $ 120,111
Developer Fee $ 2,500,000
TOTAL USES $ 28,799,572
Cynthia A. Parker
President & CEO, BRIDGE Housing

Contenu connexe

Similaire à RV 2014: Great Expectations for Large-Scale TOD by Cynthia Parker

OEDA Infrastructure Puzzle Power Point 3-3-15
OEDA Infrastructure Puzzle Power Point 3-3-15OEDA Infrastructure Puzzle Power Point 3-3-15
OEDA Infrastructure Puzzle Power Point 3-3-15
David Robinson
 

Similaire à RV 2014: Great Expectations for Large-Scale TOD by Cynthia Parker (20)

Connecticut Green Bank Stakeholder Webinar Quarter 4 FY17
Connecticut Green Bank Stakeholder Webinar Quarter 4 FY17Connecticut Green Bank Stakeholder Webinar Quarter 4 FY17
Connecticut Green Bank Stakeholder Webinar Quarter 4 FY17
 
OEDA Infrastructure Puzzle Power Point 3-3-15
OEDA Infrastructure Puzzle Power Point 3-3-15OEDA Infrastructure Puzzle Power Point 3-3-15
OEDA Infrastructure Puzzle Power Point 3-3-15
 
City Manager's Recommended 2015 Investment Plan
City Manager's Recommended 2015 Investment PlanCity Manager's Recommended 2015 Investment Plan
City Manager's Recommended 2015 Investment Plan
 
A Crash Course in Canadian Non-Dilutive Funding
A Crash Course in Canadian Non-Dilutive FundingA Crash Course in Canadian Non-Dilutive Funding
A Crash Course in Canadian Non-Dilutive Funding
 
Real Estate Crowdfunding Workshop - CrowdfundSuite
Real Estate Crowdfunding Workshop - CrowdfundSuiteReal Estate Crowdfunding Workshop - CrowdfundSuite
Real Estate Crowdfunding Workshop - CrowdfundSuite
 
Miami-Dade Water and Sewer Department Capital Improvement Overview
Miami-Dade Water and Sewer Department Capital Improvement OverviewMiami-Dade Water and Sewer Department Capital Improvement Overview
Miami-Dade Water and Sewer Department Capital Improvement Overview
 
Downtown & Infill Tax Increment Districts: Strategies for Success
Downtown & Infill Tax Increment Districts: Strategies for SuccessDowntown & Infill Tax Increment Districts: Strategies for Success
Downtown & Infill Tax Increment Districts: Strategies for Success
 
Daycare: Urban Land Development Project
Daycare: Urban Land Development ProjectDaycare: Urban Land Development Project
Daycare: Urban Land Development Project
 
Granite Ridge Tax Increment Financing Plan
Granite Ridge Tax Increment Financing PlanGranite Ridge Tax Increment Financing Plan
Granite Ridge Tax Increment Financing Plan
 
Granite ridge tif
Granite ridge tifGranite ridge tif
Granite ridge tif
 
Sunnyvale Walk the Talk Forum
Sunnyvale Walk the Talk Forum Sunnyvale Walk the Talk Forum
Sunnyvale Walk the Talk Forum
 
SNEAPA 2013 Thursday c2 1_45 meeting the growing demand
SNEAPA 2013 Thursday c2 1_45 meeting the growing demandSNEAPA 2013 Thursday c2 1_45 meeting the growing demand
SNEAPA 2013 Thursday c2 1_45 meeting the growing demand
 
JLL Detroit Office Outlook: Q4 2015
JLL Detroit Office Outlook: Q4 2015JLL Detroit Office Outlook: Q4 2015
JLL Detroit Office Outlook: Q4 2015
 
September 2017 Open House Meeting
September 2017 Open House MeetingSeptember 2017 Open House Meeting
September 2017 Open House Meeting
 
BCM Townhall Presentation_Virtual Open House_Final Final Website.pdf
BCM Townhall Presentation_Virtual Open House_Final Final Website.pdfBCM Townhall Presentation_Virtual Open House_Final Final Website.pdf
BCM Townhall Presentation_Virtual Open House_Final Final Website.pdf
 
2014 Bond Preview and Market Conditions
2014 Bond Preview and Market Conditions2014 Bond Preview and Market Conditions
2014 Bond Preview and Market Conditions
 
SSC2011_Richard Manson PPT
SSC2011_Richard Manson PPTSSC2011_Richard Manson PPT
SSC2011_Richard Manson PPT
 
Item # 5 PPT
Item # 5  PPT Item # 5  PPT
Item # 5 PPT
 
BizDay: Digital Micro-Lending and Debt Crowd Funding Platform, JVentures
BizDay: Digital Micro-Lending and Debt Crowd Funding Platform, JVenturesBizDay: Digital Micro-Lending and Debt Crowd Funding Platform, JVentures
BizDay: Digital Micro-Lending and Debt Crowd Funding Platform, JVentures
 
Real Estate Development Case Presentation
Real Estate Development Case PresentationReal Estate Development Case Presentation
Real Estate Development Case Presentation
 

Plus de Rail~Volution

Multi-Modal Transportation in North Texas: Increasing Connectivity Between Jo...
Multi-Modal Transportation in North Texas: Increasing Connectivity Between Jo...Multi-Modal Transportation in North Texas: Increasing Connectivity Between Jo...
Multi-Modal Transportation in North Texas: Increasing Connectivity Between Jo...
Rail~Volution
 

Plus de Rail~Volution (20)

Rail~Volution 2017 John Martin | Headwinds or Tailwinds?
Rail~Volution 2017 John Martin | Headwinds or Tailwinds?Rail~Volution 2017 John Martin | Headwinds or Tailwinds?
Rail~Volution 2017 John Martin | Headwinds or Tailwinds?
 
Station Area Planning: The Fundamentals by Tim Chan
Station Area Planning: The Fundamentals by Tim ChanStation Area Planning: The Fundamentals by Tim Chan
Station Area Planning: The Fundamentals by Tim Chan
 
Station Area Planning: The Fundamentals by W. Brian Keith
Station Area Planning: The Fundamentals by W. Brian KeithStation Area Planning: The Fundamentals by W. Brian Keith
Station Area Planning: The Fundamentals by W. Brian Keith
 
BRT 101: Design, Operations and Economic Impact by Andrew Guthrie
BRT 101: Design, Operations and Economic Impact by Andrew GuthrieBRT 101: Design, Operations and Economic Impact by Andrew Guthrie
BRT 101: Design, Operations and Economic Impact by Andrew Guthrie
 
TOD Redevelopment on the Grandest Scale by Tom Young
TOD Redevelopment on the Grandest Scale by Tom YoungTOD Redevelopment on the Grandest Scale by Tom Young
TOD Redevelopment on the Grandest Scale by Tom Young
 
Advocacy and Coalition Building: Fighting Transit Opposition by Julie Gustafson
Advocacy and Coalition Building: Fighting Transit Opposition by Julie GustafsonAdvocacy and Coalition Building: Fighting Transit Opposition by Julie Gustafson
Advocacy and Coalition Building: Fighting Transit Opposition by Julie Gustafson
 
Multi-Modal Transportation in North Texas: Increasing Connectivity Between Jo...
Multi-Modal Transportation in North Texas: Increasing Connectivity Between Jo...Multi-Modal Transportation in North Texas: Increasing Connectivity Between Jo...
Multi-Modal Transportation in North Texas: Increasing Connectivity Between Jo...
 
Food: How Transit is Improving Choices by Veletta Lill
Food: How Transit is Improving Choices by Veletta LillFood: How Transit is Improving Choices by Veletta Lill
Food: How Transit is Improving Choices by Veletta Lill
 
Integrating Health, Livable Communities and Transit: A How-To Discussion by E...
Integrating Health, Livable Communities and Transit: A How-To Discussion by E...Integrating Health, Livable Communities and Transit: A How-To Discussion by E...
Integrating Health, Livable Communities and Transit: A How-To Discussion by E...
 
Sharing the Road, Sharing the Bike by Jennifer McGrath
Sharing the Road, Sharing the Bike by Jennifer McGrathSharing the Road, Sharing the Bike by Jennifer McGrath
Sharing the Road, Sharing the Bike by Jennifer McGrath
 
Employment TOD: The Other E in ETOD by Alden S. Raine, PhD
Employment TOD: The Other E in ETOD by Alden S. Raine, PhDEmployment TOD: The Other E in ETOD by Alden S. Raine, PhD
Employment TOD: The Other E in ETOD by Alden S. Raine, PhD
 
Rail~Volution 101 - Fundamentals: Principles and Practices
Rail~Volution 101 - Fundamentals: Principles and PracticesRail~Volution 101 - Fundamentals: Principles and Practices
Rail~Volution 101 - Fundamentals: Principles and Practices
 
The Other TOD: Retaining Existing Development in a Corridor by Terry Benelli
The Other TOD: Retaining Existing Development in a Corridor by Terry BenelliThe Other TOD: Retaining Existing Development in a Corridor by Terry Benelli
The Other TOD: Retaining Existing Development in a Corridor by Terry Benelli
 
TOD and Parking: Matching the Requirements to the Neighborhood by Meea Kang
TOD and Parking: Matching the Requirements to the Neighborhood by Meea KangTOD and Parking: Matching the Requirements to the Neighborhood by Meea Kang
TOD and Parking: Matching the Requirements to the Neighborhood by Meea Kang
 
TOD and Parking: Matching the Requirements to the Neighborhood by Karina Ricks
TOD and Parking: Matching the Requirements to the Neighborhood by Karina RicksTOD and Parking: Matching the Requirements to the Neighborhood by Karina Ricks
TOD and Parking: Matching the Requirements to the Neighborhood by Karina Ricks
 
TOD and Parking: Matching the Requirements to the Neighborhood by Jason Witte...
TOD and Parking: Matching the Requirements to the Neighborhood by Jason Witte...TOD and Parking: Matching the Requirements to the Neighborhood by Jason Witte...
TOD and Parking: Matching the Requirements to the Neighborhood by Jason Witte...
 
A Complete Picture of Corridor Planning: The Fundamentals by Dwight Schock
A Complete Picture of Corridor Planning: The Fundamentals by Dwight Schock A Complete Picture of Corridor Planning: The Fundamentals by Dwight Schock
A Complete Picture of Corridor Planning: The Fundamentals by Dwight Schock
 
RV 2015: Sustainable Corridors: Broad and Specific Looks by Robert Hastings
RV 2015: Sustainable Corridors: Broad and Specific Looks by Robert HastingsRV 2015: Sustainable Corridors: Broad and Specific Looks by Robert Hastings
RV 2015: Sustainable Corridors: Broad and Specific Looks by Robert Hastings
 
RV 2015: Art, Community Culture and TOD: Four Stories by Abigail Thorne-Lyman
RV 2015: Art, Community Culture and TOD: Four Stories by Abigail Thorne-LymanRV 2015: Art, Community Culture and TOD: Four Stories by Abigail Thorne-Lyman
RV 2015: Art, Community Culture and TOD: Four Stories by Abigail Thorne-Lyman
 
RV 2015: Advocacy and Coalition Building: Fighting Transit Opposition by Mega...
RV 2015: Advocacy and Coalition Building: Fighting Transit Opposition by Mega...RV 2015: Advocacy and Coalition Building: Fighting Transit Opposition by Mega...
RV 2015: Advocacy and Coalition Building: Fighting Transit Opposition by Mega...
 

Dernier

"Lesotho Leaps Forward: A Chronicle of Transformative Developments"
"Lesotho Leaps Forward: A Chronicle of Transformative Developments""Lesotho Leaps Forward: A Chronicle of Transformative Developments"
"Lesotho Leaps Forward: A Chronicle of Transformative Developments"
mphochane1998
 
Kuwait City MTP kit ((+919101817206)) Buy Abortion Pills Kuwait
Kuwait City MTP kit ((+919101817206)) Buy Abortion Pills KuwaitKuwait City MTP kit ((+919101817206)) Buy Abortion Pills Kuwait
Kuwait City MTP kit ((+919101817206)) Buy Abortion Pills Kuwait
jaanualu31
 
scipt v1.pptxcxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxx...
scipt v1.pptxcxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxx...scipt v1.pptxcxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxx...
scipt v1.pptxcxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxx...
HenryBriggs2
 
Cara Menggugurkan Sperma Yang Masuk Rahim Biyar Tidak Hamil
Cara Menggugurkan Sperma Yang Masuk Rahim Biyar Tidak HamilCara Menggugurkan Sperma Yang Masuk Rahim Biyar Tidak Hamil
Cara Menggugurkan Sperma Yang Masuk Rahim Biyar Tidak Hamil
Cara Menggugurkan Kandungan 087776558899
 

Dernier (20)

Learn the concepts of Thermodynamics on Magic Marks
Learn the concepts of Thermodynamics on Magic MarksLearn the concepts of Thermodynamics on Magic Marks
Learn the concepts of Thermodynamics on Magic Marks
 
"Lesotho Leaps Forward: A Chronicle of Transformative Developments"
"Lesotho Leaps Forward: A Chronicle of Transformative Developments""Lesotho Leaps Forward: A Chronicle of Transformative Developments"
"Lesotho Leaps Forward: A Chronicle of Transformative Developments"
 
Work-Permit-Receiver-in-Saudi-Aramco.pptx
Work-Permit-Receiver-in-Saudi-Aramco.pptxWork-Permit-Receiver-in-Saudi-Aramco.pptx
Work-Permit-Receiver-in-Saudi-Aramco.pptx
 
FEA Based Level 3 Assessment of Deformed Tanks with Fluid Induced Loads
FEA Based Level 3 Assessment of Deformed Tanks with Fluid Induced LoadsFEA Based Level 3 Assessment of Deformed Tanks with Fluid Induced Loads
FEA Based Level 3 Assessment of Deformed Tanks with Fluid Induced Loads
 
Bridge Jacking Design Sample Calculation.pptx
Bridge Jacking Design Sample Calculation.pptxBridge Jacking Design Sample Calculation.pptx
Bridge Jacking Design Sample Calculation.pptx
 
Kuwait City MTP kit ((+919101817206)) Buy Abortion Pills Kuwait
Kuwait City MTP kit ((+919101817206)) Buy Abortion Pills KuwaitKuwait City MTP kit ((+919101817206)) Buy Abortion Pills Kuwait
Kuwait City MTP kit ((+919101817206)) Buy Abortion Pills Kuwait
 
Block diagram reduction techniques in control systems.ppt
Block diagram reduction techniques in control systems.pptBlock diagram reduction techniques in control systems.ppt
Block diagram reduction techniques in control systems.ppt
 
Minimum and Maximum Modes of microprocessor 8086
Minimum and Maximum Modes of microprocessor 8086Minimum and Maximum Modes of microprocessor 8086
Minimum and Maximum Modes of microprocessor 8086
 
Online electricity billing project report..pdf
Online electricity billing project report..pdfOnline electricity billing project report..pdf
Online electricity billing project report..pdf
 
kiln thermal load.pptx kiln tgermal load
kiln thermal load.pptx kiln tgermal loadkiln thermal load.pptx kiln tgermal load
kiln thermal load.pptx kiln tgermal load
 
S1S2 B.Arch MGU - HOA1&2 Module 3 -Temple Architecture of Kerala.pptx
S1S2 B.Arch MGU - HOA1&2 Module 3 -Temple Architecture of Kerala.pptxS1S2 B.Arch MGU - HOA1&2 Module 3 -Temple Architecture of Kerala.pptx
S1S2 B.Arch MGU - HOA1&2 Module 3 -Temple Architecture of Kerala.pptx
 
Thermal Engineering-R & A / C - unit - V
Thermal Engineering-R & A / C - unit - VThermal Engineering-R & A / C - unit - V
Thermal Engineering-R & A / C - unit - V
 
scipt v1.pptxcxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxx...
scipt v1.pptxcxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxx...scipt v1.pptxcxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxx...
scipt v1.pptxcxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxx...
 
HOA1&2 - Module 3 - PREHISTORCI ARCHITECTURE OF KERALA.pptx
HOA1&2 - Module 3 - PREHISTORCI ARCHITECTURE OF KERALA.pptxHOA1&2 - Module 3 - PREHISTORCI ARCHITECTURE OF KERALA.pptx
HOA1&2 - Module 3 - PREHISTORCI ARCHITECTURE OF KERALA.pptx
 
Cara Menggugurkan Sperma Yang Masuk Rahim Biyar Tidak Hamil
Cara Menggugurkan Sperma Yang Masuk Rahim Biyar Tidak HamilCara Menggugurkan Sperma Yang Masuk Rahim Biyar Tidak Hamil
Cara Menggugurkan Sperma Yang Masuk Rahim Biyar Tidak Hamil
 
Air Compressor reciprocating single stage
Air Compressor reciprocating single stageAir Compressor reciprocating single stage
Air Compressor reciprocating single stage
 
Introduction to Serverless with AWS Lambda
Introduction to Serverless with AWS LambdaIntroduction to Serverless with AWS Lambda
Introduction to Serverless with AWS Lambda
 
AIRCANVAS[1].pdf mini project for btech students
AIRCANVAS[1].pdf mini project for btech studentsAIRCANVAS[1].pdf mini project for btech students
AIRCANVAS[1].pdf mini project for btech students
 
Thermal Engineering Unit - I & II . ppt
Thermal Engineering  Unit - I & II . pptThermal Engineering  Unit - I & II . ppt
Thermal Engineering Unit - I & II . ppt
 
Tamil Call Girls Bhayandar WhatsApp +91-9930687706, Best Service
Tamil Call Girls Bhayandar WhatsApp +91-9930687706, Best ServiceTamil Call Girls Bhayandar WhatsApp +91-9930687706, Best Service
Tamil Call Girls Bhayandar WhatsApp +91-9930687706, Best Service
 

RV 2014: Great Expectations for Large-Scale TOD by Cynthia Parker

  • 1. Cynthia A. Parker President & CEO, BRIDGE Housing
  • 2. 22
  • 3. 33 • 7.76 acres • 516 market-rate apartment style homes • 108 affordable apartments • 42,500 sf commercial/ retail • 5,000 sf child care facility • 478-stall parking garage
  • 4. 44 • Transit agency land: goal to intensify uses to increase ridership/access • State infrastructure bonds • Local agency investment • Private-sector involvement • BRIDGE as horizontal (+ some vertical) developer • Phased development Phases Construction Completion One: Infrastructure and Garage 2012 2014 Two: Affordable Development 2013 2015 Three to Five: Market Rate 2015-2021 2016-2023
  • 5. 55
  • 6. 66
  • 7. 77
  • 8. 88
  • 9. 99
  • 10. 1010 Market Rate + Retail Affordable BART Garage & Infrastructure Sources Construction Loan $211,440,580 $0 $0 Permanent Mortgage $0 $2,246,000 $0 Investor Equity $106,044,620 $16,686,000 $0 City RDA $7,808,000 $17,200,000 $6,531,000 Proposition 1C $0 $4,793,000 $35,176,000 Federal Funds $0 $0 $1,938,000 Total Sources $325,293,200 $40,925,000 $43,645,000 $409,863,200 Uses Acquisition $20,440,000 $4,436,000 $4,906,000 Construction $228,745,200 $26,366,000 $26,879,900 Indirects $37,610,000 $3,953,000 $6,916,000 Finance $17,104,000 $2,904,000 $0 Contingency/Rese rves $12,707,000 $632,000 $2,886,900 Organizational $8,687,000 $2,634,000 $2,056,200 Total Uses $325,293,200 $40,925,000 $43,645,000 $409,863,200
  • 11. 1111 Project Summary  4 acres  130 family apartments  70 senior apartments  Day care facilities  Market-rate live/work lofts  Commercial, retail, office  Significant infrastructure upgrades  $84.4MM (infrastructure, family, senior)
  • 12. 1212 • San Diego Unified School District land (former maintenance facility) • BRIDGE co-developer w/ local nonprofit • Federal, state and local funding • Infrastructure: storm drains, water, sewer, undergrounding of power lines • Phased development Phases Construction Completion One: Infrastructure 2012 2013 Two: Family and Senior Affordable 2013 2015 Three: Future Phase Rental/(Ownership TBD TBD
  • 13. 1313
  • 14. 1414
  • 15. 1515
  • 16. 1616 Sources of Funds Perm Loan - B of A $ 3,390,000 TOD Loan $ 7,150,000 MHSA Loan $ 1,462,000 City of San Diego, SD Housing Commission Loans $ 9,755,000 TOD, IIG, CALReUSE, SANDAG grants $ 12,691,817 City of SD, SDHC, TOD Loans - Construction Interest $ 286,516 Deferred Dev Fee $ 488,000 Investor Equity $ 21,282,981 GP Equity $ 158,106 TOTAL SOURCES $ 56,664,420 Uses of Funds Acquisition / Infrastructure $ 7,199,251 Construction $ 37,020,642 A/E, Permits $ 5,755,541 Indirect Expenses - marketing, legal, title, insurance, etc. $ 831,000 Financing and Carry Costs $ 2,491,439 Other Soft Costs - taxes, contingency, reserves $ 708,080 TCAC & Syndication Costs $ 158,468 Developer Fee $ 2,500,000 TOTAL USES $ 56,664,420
  • 17. 1717 Sources of Funds SDHC Loan $ 4,275,096 HUD 202 Capital Advance $ 4,868,300 HCD TOD Loan $ 3,850,000 TOD/IIG/CALReUSE/SANDAG $ 3,637,039 Investor Equity $ 11,026,300 GP Equity $ 1,142,837 TOTAL SOURCES $ 28,799,572 Uses of Funds Acquisition $ 2,569,659 Construction $ 15,907,333 A/E, Permits $ 2,909,836 Indirect Expenses $ 840,000 Financing and Carry Costs $ 1,258,800 Soft Cost Contingency $ 200,000 Operating Reserves $ 2,493,833 Syndication Costs $ 120,111 Developer Fee $ 2,500,000 TOTAL USES $ 28,799,572
  • 18. Cynthia A. Parker President & CEO, BRIDGE Housing