20201216 Joint Council Meeting1
Design with community in mind
2
Meet your TEAM
Mark Maldonado
PLA, ASLA
Project Principal,
Landscape Architecture &
Planning Discipline Lead
Anne Ricker
Market Assessment & Forecast
Economic Impact Analysis
Shai Roos
AICP
Project Manager/
Policy & Implementation
Bill Cunningham
Market Assessment & Forecast
Economic Impact Analysis
3
Imagine.
5
Our Process
Imagine.Plan.Act.
6
MAIN Street
7
MAIN Street
8
MAIN Street
9
MAIN Street
10
Prosper GREEN
11
Prosper GREEN
12
Key Features
•Flexible Programming of Space.
Potential home for the Prosper
Farmers and Artist Market.
•An interactive fountain is
incorporated into the central
gathering space.
•Lawn and Landscape areas for
visibility of performances, open
for concerts and events.
•Integrated Shade and Stage
structure.
•Accessible pathways maintain
the connectivity across the park
to W. Broadway, Main St. and
City Hall, each of the corners
and edges, intersecting near a
central water feature.
Prosper GREEN
13
1
2
3
4
5
6
7
8
9
Central Event Lawn
Playground
Landmark
Interactive Fountain
Stage/Shade Structure
Multi-use Plaza
Prosper Gardens
Celebration Walk
Market Front
Program Elements
Prosper Green serves as the main
public-event space in the Civic Center
for performances, outdoor gathering,
festivals, picnics and special programs.
Prosper GREEN
14
Prosper GREEN
15
Prosper GREEN
16
Prosper GREEN
17
STORYMAPS
SOCIAL MEDIA
ONLINE SURVEYSPROJECT WEBSITE
INTERACTIVE MAPS ONLINE MEETINGS IN-PERSON MEETINGS
TACTICAL URBANISM
GRAPHIC RECORDING
COMMUNITY EVENTS
ENGAGEMENT Toolbox
18
TESTING the Concept
Tactical Urbanism
Realizing Potential
19
Testing the CONCEPT
Virtual Reality
Bringing Concepts to Life
20
Our Process
Imagine.Plan.Act.
21
COMPETITIVE Positioning
22
2
2
Old Town Renaissance
Market Share
Study Area Capture
Community Vision
Regional Growth
Policies│
Regulations
Capacity
Industry TrendsDelivery System
Combability
Capital Markets
Comprehend
AppreciateForces
23
Learning From COVID-19
DOWNTOWN REDEVELOPMENT STRATEGY
GLENVIEW, IL
24 Utilities LinesExisting ZoningProperty Utilization Parcel OwnershipData ANALYSIS
Plan FRAMEWORK
2626
CATALYST Projects
2727
Catalyst PROJECTS
28
Our Process
Imagine.Plan.Act.
29
30
Developer’s Perspective
Development Program Assumption Factors
Units/Spaces Square Feet
Retail/Restaurant/Flex 17,100
Office/Employment 20,700
Residential (Rental)40 40,000 1,000 SF/Unit
Residential (For-Sale)0 0 1,800 SF/Unit
Gross Floor Area 77,800
Project Land Area 130,680 3.0 Acres
Floor Area Ratio 60%
Surface Parking 0 0 320 SF/Space
Structured Parking 254 81,438 320 SF/Space
Estimated Project Value (Stabilized Yr)
Total Retail/Restaurant Flex Rentable SF 15,390 90% Bldg. Efficiency Ratio
Rent/SF*$16.00
Total Office/Employment Rentable SF 18,630 90% Bldg. Efficiency Ratio
Rent/SF*$16.00
Total Residential Rentable SF 32,000 80% Bldg. Efficiency Ratio
Rent/SF $15.00 $1.25 Monthly Rent/SF
Total Parking Spaces (Structured)254
Rent/Space $300 $25 Monthly Rent/Space
Gross Income $1,100,668
Occupancy 95%
Effective Gross Income $1,045,635
Operating Costs $272,300 $3.50 $/SF (Wtd. Avg. All Uses)
Net Operating Income $773,335
Capitalization Rate 8.0%
Project Value -- Office/Retail/Rental Hsg $9,666,682
Total Project Value $9,666,682
* Retail based on triple net lease; Office based on gross lease.
Development Cost Estimate
Property Purchase (Acquisition/Demolition)$1,110,780 $8.50 $/SF Land
On-Site Improvements (Surface Parking)$0 $2,500 $/Space
On-Site Improvements (Structured Parking)$3,817,397 $15,000 $/Space
Site Development/Infrastructure $392,040 $3.00 $/SF
Building Construction (Hard Costs)$4,950,414 $64 $/SF (Wtd. Avg. All Uses)
Construction Contingency $457,993 5% % of Construction Costs
Soft Costs (% of Hard Costs)$915,985 10% % of Hard Costs
Developer Profit $1,164,461 10% % of Total Costs
Total Project Cost $12,809,069 $164.64 $/SF
Development Economic Summary
Total Project Cost $12,809,069
Total Project Value $9,666,682
Project Margin/"Gap"($3,142,387)
% Project Margin/"Gap"-25%
Source: Ricker+Cunningham.
Potential Contributions to "Gap":
Land Acquistion/Writedown $1,110,780 100% of Land Cost
Site Improvements Contribution $2,104,718 50% of Total Site Costs
Supportable TIF (25 Years)$1,500,000 0.800000 Total Property Tax Rate
Sales Tax Sharing (380 Loan -- 10 Yrs)$200,000 50%% of Local Sales Tax
Public Improvement District (20 Years)$0 $0.00 Assessment Per Bldg Sq Ft
Property Tax Abatement (10 Years)$0 0.000000 City Property Tax Rate
Development Fee Waivers $0
Federal/State/Local Grants $0
Streamlined Development Approval Process $0
Tax Credit Equity (LIHTC, Historic, New Market)$0
Total Contributions to "Gap"$4,915,498
Source: HOK Design and RickerǀCunningham.
Total Project Cost $12,809,069
Total Project Value $9,666,682
Project Margin/"Gap"($3,142,387)
% Project Margin/"Gap"-25%
Source: Ricker+Cunningham.
Potential Contributions to "Gap":
Land Acquistion/Writedown $1,110,780 100% of Land Cost
Site Improvements Contribution $2,104,718 50% of Total Site Costs
Supportable TIF (25 Years)$1,500,000 0.800000 Total Property Tax Rate
Sales Tax Sharing (380 Loan -- 10 Yrs)$200,000 50%% of Local Sales Tax
Public Improvement District (20 Years)$0 $0.00 Assessment Per Bldg Sq Ft
Property Tax Abatement (10 Years)$0 0.000000 City Property Tax Rate
Development Fee Waivers $0
Federal/State/Local Grants $0
Streamlined Development Approval Process $0
Tax Credit Equity (LIHTC, Historic, New Market)$0
Total Contributions to "Gap"$4,915,498
31
Redevelopment
Challenges │
Truths
Truths
Competitive Disadvantage
Platform to Prove Up Market
Partnerships are Essential
Private Investment Follows Public Commitment
Public Sector Readies Environment
Equalize Risk and Return
Challenges
Difficulty Assembling Land
Perceived Greater Risk
Lot Depths
Perceived Narrow Market
Requires Creative Financing
Higher Land Costs
32
Funding Resource Identification
140+
FUNDING SPECIALISTS AROUND
THE COUNTRY
30+
PUBLIC FINANCIAL
MANAGEMENT EXPERTS
100+
FUNDING PROGRAMS LEVERAGED
TO ADVANCE CRITICAL
COMMUNITY PROJECTS
$4B+
SECURED IN GRANT AND LOAN
FUNDING FOR OUR CLIENTS
DEVELOP A FUNDING STRATEGY
•IDENTIFY PRIORITY PROJECTS
•RESEARCH POTENTIAL FUNDING SOURCES
•EVALUATE PROBABILITY OF SUCCESS AND RETURN
ON EFFORT
•CONFIRM ELIGIBILITY
•PRIORITIZE WHICH GRANTS AND LOANS ARE WORTH
PURSUING
•FINALIZE FUNDING STRATEGY AND SCHEDULE
01
PROJECT MANAGEMENT &
OVERSIGHT
•PROVIDE PROJECT MANAGEMENT AND OVERSIGHT
AS NEEDED
•SUPPORT FUNDING AGREEMENT NEGOTIATIONS
•REFINE SCOPE AND BUDGET IF NEEDED
•ASSIST WITH REPORTING REQUIREMENTS
03
02 APPLICATION PREPARATION
•DESIGNATE LEAD FUNDING SPECIALIST AND TEAM
•FACILITATE FUNDING APPLICATION KICK OFF
•DEVELOP AND MANAGE ALL ELEMENTS OF APPLICATION
(I.E. NARRATIVE, ATTACHMENTS, LETTERS OF SUPPORT)
•ASSEMBLE APPLICATION PACKAGE AND ASSIST WITH
DELIVERY
SECURE FUNDING
33
Opportunities Barriers Investment
MarketFinancial
Physical
Regulatory
Organization
Political
Road Map to
Implementation
Parking Ordinance
Dangerous Structure
Ordinance
2010
2011
2012
2014
Town of Prosper
Comprehensive Plan
(Whole Town)
Sign Ordinance, updated
Prosper Master
Thoroughfare Plan
(Whole Town)
Future Land Use
Plan (Whole Town)
Old Town
Transportation Plan
Parks, Recreation and
Open Space Master
Plan (Whole Town)
Residential Standards
(Whole Town),
Zoning Ordinance
(Whole Town), updated
Prosper Old Town Area
Assessment:
•Community Vision
•Physical Conditions
Assessment
•Market Assessment
•Stakeholder
Interviews
•Development
Framework Plan
•Community
Workshop
•Implementation
Priorities
2015
2016
2017
•Define Boundaries of Old Town
Prosper
•Field Research and Existing
Conditions
•Transportation Assessment
•Parking Inventory and Analysis
•Market Assessment
•Public Engagement
•Downtown Development Committee
•Land Use and Development
Framework Plan
2021
Downtown
Master Plan
20102008 2011 2012 2014 2015 2016 2017 2020 -2021
Great Recession COVID-19
Timeline of External Forces
•Redevelopment Concepts
•Urban Design and Character Plan
•Transportation Plan
•Public and Open Space Design
Concepts
•Streetscape and Wayfinding Plan
•Placemaking Audit
•Pop Up Events (Test
Recommendations in Real Time)
•Interactive Online Survey
•Development Proforma Analysis
•Implementation Strategy
•Funding Strategy
Town of Prosper Resource DOCUMENT
Regulations –development related
ordinances that impact downtown
development.
Economic Development –incentives, funding
mechanisms.
Community Development –programs & events,
sense of identity strategies, historic
preservation strategies.
Implementation –developer/ real estate
industry vetted recommendations, action
steps, comprehensive CIP list, funding
sources.
Public Engagement –consensus &
Constituency.
Land Use –infrastructure capacity, housing,
facilities, parks & open space.
Placemaking –boundary, gateway, signage,
character/architecture.
Transportation Plan –circulation, connectivity,
walkability, parking.
2020 Downtown Master Plan SCOPE
36
Experienced
WE HAVE DONE THIS BEFORE
Innovative
THINKING OUTSIDE THE BOX
Interdisciplinary
Team
THIS IS OUR BACKYARD
Incomparable
Resources
ACCESS TO STANTEC’S NORTH
AMERICA FUNDING STRATEGIES
TEAM
Implementation
Focused
BRINGING DESIGN TO LIFE
37
Questions?
38
Project TEAM
39
Project MANAGEMENT
40
Project Budget / SCHEDULE
41
How we get There.
People.Partnerships.Prosperity.Performance.
PARTNERSHIPS PROSPERITY
PEOPLE PERFORMANCE
diverse
welcoming
neighborly
cooperative
stewardship
proximity
accessible
convenient
walkable
connected
safe
historic
attractive
sittable
walkable
active
real
special
vital
fun
local
business
ownership
land
use
property
values
retail
sales
number of women,
children & elderly
street-life
evening
use
volunteerism
sanitation
rating
building
conditions
crime
statistics
environmental
data
parking usage
patterns
mode
splits
transit
usage
pedestrian
activity
PLACE
Key Attributes
Intangibles
Quantifiable metrics