|
ligS
<br />4.EHLERS
<br />is, PUBLIC FINANCE ADVISORS
<br />MEMORANDUM
<br />TO: Sean Sullivan, Economic Development Manager
<br />FROM: Jason Aarsvold, Ehlers
<br />DATE: July 13, 2023
<br />SUBJECT: Presbyterian Homes TIF Request
<br />The City of Ramsey (the "City") received a financial assistance request from Presbyterian Homes
<br />(the "Developer") to construct a rental housing community located at 14501 Nowthen Blvd NW.
<br />The project will be built in two separate phases. Phase 1 will include construction of a 280-unit
<br />general occupancy apartment with at least 20% of the units occupied or held for occupancy by
<br />persons and families whose incomes do not exceed 50% of area median income (AMI). Phase 2
<br />will include 160-unit senior (62+) apartment and 20 (62+) rental park homes and with at least 20%
<br />of the units occupied or held for occupancy by persons and families whose incomes do not
<br />exceed 50% of AMI.
<br />The Developer's initial request for TIF assistance was just over $22 million for the project. After a
<br />review of values with the county assessor, legislative changes to the affordable housing tax
<br />classification rate and other project specifics, Ehlers determined the project could not generate
<br />that amount of increment. The Developer's request was subsequently reduced as outlined below.
<br />Phase 1 TIF Request
<br />The Developer requested $7.3 million in tax increment financing (TIF) to make Phase 1 financially
<br />feasible. Ehlers conducted a thorough review of the Developer's current pro forma based on
<br />industry standards for construction, land, and project costs, affordable rental rates and operating
<br />expenses, developer fees, available funding sources, underwriting criteria, and project cash flow.
<br />Based on the results of the pro forma analysis, we conclude the project would require $5.632
<br />million in TIF assistance to achieve financial feasibility, which is a projected 20 years of TIF
<br />payments. The Developer determined they can proceed with the recommended level of
<br />assistance. The table below depicts the proposed sources and uses for the project.
<br />SOURCES
<br />First Mortgage
<br />TIF Mortgage (Note)
<br />Equity
<br />TOTAL SOURCES
<br />Amount
<br />54,922,742
<br />5,632,000
<br />28,306,318
<br />88,861,060
<br />Pct. Per Unit
<br />61.8% 196,153
<br />6.3% 20,114
<br />31.9% 101,094
<br />100% 317,361
<br />Acquisition Costs
<br />Construction Costs
<br />Professional Services
<br />Financing Costs
<br />Developer Fee
<br />Cash Accounts/Escrows/Reserves
<br />TOTAL USES
<br />Amount
<br />3,500,000
<br />71,243,193
<br />5,583,334
<br />3,394,570
<br />3,432,156
<br />1,707,807
<br />88,861,060
<br />Pct. Per Unit
<br />3.9% 12,500
<br />80.2% 254,440
<br />6.3% 19,940
<br />3.8% 12,123
<br />3.9% 12,258
<br />1.9% 6,099
<br />100% 317,361
<br />BUILDING COMMUNITIES. IT'S WHAT WE DO.
<br />info@ehlers-inc.com L) 1 (800) 552-1171
<br />www.ehlers-inc.com
<br />
|