Study Session 1.TitlePageTemplate-Drever_V4_PDFV ALAr-
07
Residential Development Proposal=
Drever Partners
Cityof
ina
January 2022
The Problem and The Plan:
Since 2016 Salina has been successful in becoming the
chosen expansion location of several economic develop- r
{
ment prospects. One Vision, a commercial airplane restora-
tion company, has relocated to Salina from Sioux City, Iowa
bringing 200+ new jobs and recently indicating their desire e
for additional employment expansion. Schwan's and Great -
Plains Manufacturing have both announced substantial ex- .
pansions that will result in 635 new jobs by 2025 with Great
Plains estimating another 200 new jobs between 2025 and '
2030. Saline County and the City of Salina have supported
these expansions through IRBs totaling over 300 million dollars. Additional growth in the commu-
nity, supported by these new jobs and the completion of the Downtown Revitalization Project,
should result in 263 new jobs in downtown. Stryten Manufacturing has indicated that they would
add 110 new employees if the housing was available for their new labor force. Associated indus-
tries like medical, education, retail, and entertainment will be affected by the influx of new jobs and
are expected to see an increase in their own employment needs in order to meet new demands.
"Salina is projecting
1,300 - 1,500 new jobs
in the next 5 years; with
well over half of those
new jobs anticipated
within the next 1-2
years..1Y
- Salina Chamber of
Commerce, Jan. 2022
Due to the expansion of businesses, in January of 2021
the City began working again with RDG Planning and
Design Group to update the 2015 Live Salina Housing
Assessment and Strategic Plan (Housing Plan). The
purpose of updating the plan has been to ensure that
the community's demographics and new employment
numbers are as current as possible, allowing the City to
understand the projected housing need. Additionally, the
City wanted the updated plan to objectively assess the
housing development challenges and costs with the an-
ticipation that developers would be seeking financial as-
sistance or incentives in the future from the City. Results
of the study show a need for over 1,500 units by 2030
with a recognition that this number is not static and will
increase as additional economic development occurs.
Meanwhile, our three largest industries are seeing major
growth, with no signs of slowing.
Staff has been in contact with multiple developers discussing the economics of various housing
projects. Developers have consistently identified projects in Salina as not viable. They have indi-
cated a considerable level of interest in Salina but point out but there is less risk and higher rental
rates in metro markets. In response to this, the City Commission adopted a Housing Incentive
Policy in July of 2021. The community has made a concerted effort of finding available funding for
these issues yet, the need remains and that is the basis of our request. Details related to the com-
munity's needs per Housing Plan's 10 -year Program are detailed in the following table:
O1 Year Program—Minimum Required Housing
*Data based on 2021 Live Salina Plan and known business expansions, any additional employer expansion
will require more units
Source: RDG Planning & Design 2021-2025 2026-2030 TOTAL
Total Needed
1,039
1,664
Total Owner Occupied
-
519
375
894
<$225,000
206
149
355
$225,000-300,000
129
93
222
$300,000-400,000
128
92
220
.$400,000
57
41
98
Total Renter Occupied
520
250
770
<$625
213
102
315
$625-1,000
181
87
269
$1,000-1,500
77
37
115
>$1,500 49 23 72
1
Measured Need and Identified Solutions:
The Housing Plan not only lays out the specific unit numbers and housing types needed to meet
the communities demand, it also identifies the approach needed to meet those specifications:
• Offset the increased cost of new construction with government assistance and incentive pro-
grams.
• Meet the immediate demand, primarily focusing on Salina's average 5 year rate
rental housing, by both encouraging development of residential construction
through incentives and ensuring that projects meet 01 has been 41 units a year.
the city's overall housing goals.
• Demonstrate the market for more diverse and affordable
housing types in a well-designed, planned development. Between 2022 and 2025
• Make infrastructure investments where necessary to we need 346 units a year
direct new development in areas that take advantaqe
of community assets and provide highly attractive
and competitive living environments.
That is over 8x
��nL
iUj0o(D F j� more housing a year!
Fr7��'
m m
Developer: Drever Capita/ Management
YEARS
Operating
history
COMPLETED
TRANSACTIONS
PROPERTIES
Acquired and
improved
Unmatched Experience in Delivering Affordable High -Quality Workforce Housing
That Transforms Communities and Enhances Lives
Institutional Quality Workforce Housingi I
Vertically Integrated
a 1990s= 33,!89 units
• 1980es: 5,654 units
Hutton? • 1970s: 6,003 units
42,039 units
Notes:
Each 'dot represents an actual Drever community
(locations not to scale)
Arrows represent Drever's each decade's evoluian of
acquisitions and sales
APARTMENTS
developed 1
transformed
CITIES transformed
properties — unproved
communities
STATES
Increased and
improved housing
inventory
Drever Capital Management is a family -run, vertically integrated real estate development firm specializing in
workforce housing. With a 50+ year track record of acquiring and developing multifamily and senior housing
properties across the United States for both institutional and individual investors, working with our own con-
struction and property management teams to ensure the safety of our investors' capital and to maximize timely
returns in a socially and environmentally responsible manner.
Drever Family Pioneering Workforce Housing Innovations Have Been
Recognized With Numerous Awards
WN
Investor
Uk rcapit31 M3na^pernmll[yAm
MEUIMN
social nespnnsWky
e Aparnnen
Hehlbhillly A[fi MrAmeM Award
PJ et?en Aert1sl Hou, iTp .4word
1'ha nen Aparemenis rnsihe pn 1�oes
ProMrtY d the Yev Award:21n13
Aei1NJ ANw!menJ At sa W i,on
1M 0rch rase mU wln:M.
ManapemanY nesnpklon A.rd-MIZ
,u, Ian Apm'shaenJ Acadel,oe
`'�yiyS�I rnrfJ
¢M1��
ilk
e A k,w �'yrtL
r
s o a -
*i0R
aIR WOX
r,rrl.* SO"
••
TopNmd mml Hoops Foo• Cuss c Satisf&c -
20ID-2014 S.TIJIIIerFe Eardo-
ViLps mt lain Lasa. AfihhoR Lefts. Jud Elm
AL3h—Ap�winr
7 CllS@ Aweds: HIS – 29I3
ecreeg.rfa,.e AyeaaeewrA,�ueeJ:eK
ft Rear =fl�TA(M2 uu l
oaaeelie:�ee.daen�al
2td711rt Re>r!.suesD-W11As .RdwbiRee
Irp F Z.16— for N ... Eeeeeer
I.mroena:±o-u—xa:s
aer<„sa aya�,ana:ruaea
I I1j5hen kanLJ Imps
kadsidc:2053Hed-:d Top KA4 d
fT�p MdaJJrveyed apanoeuale,ud on
sale gos:rned . 23% ULU
Moa I.Anw: 2(111-20l1N.& dTep S5
ITup S%nd—yed apuv l god na
,ale peueoeed u Ls Ikkl
The Site: Penleigh Gardens
.maw &rte 1 1141
Diverse family-oriented development
in Suburban environment
• Three product types, 1300 new units
• 950 multi family units
• 150 cottage homes
• 200 active adult 55+ apartments
• Anchored by new satellite YMCA facility '
offering much-needed 7 AM to 10 PM
Al
daycare
• All residents shall benefit from Drever
hallmark hest in -class amenities
Lowe'sHvfne
Em rovement
The Site: Penleigh Commons
Crawford urban revitalization initiative
• Replaces three blighted properties with 500 new residences -100 Junior one- bedrooms and
338 micro -unit studios—plus 62 old hotel rooms converted to Micro Unit Studios: ideal for
college student & service worker housing
• Vibrant urban community shall appeal to younger entry-level workers and new arrivals for
expanding manufacturing job base
• All residents shall benefit from Drever hallmark best in -class amenities package and disciplined,
property management oversight
~ N
�}'Am 1P
A
11708N
16
T. Isis +'
-'� 7.
_J
=W Cr .Vl .51
'rF
Western Value Inn Salina Ambassador Hotel
Sizzlin' and Conference Center
y
THE
PENLEIGH
GARDENS
1Q Community renter &Leasing Office
Garden Style Multifamily Living with Shared Amenities
{Including Pool, Barbeque Pavilions and Pet Parkl
(D YShMCA Gitness Cenl er with 60 Child Daycare Center 8
ared R®aeatiun F=teIds
Neighborhood Commerc'al
Garden Style M ult ifam i ly Living with Shared Amenities
OIncluding Pi ckleball Court, & Barbeque Pavilions
Single Family Cottages with Common Play Areas, Bike Paths,
Walking Trails, & Barbeque Pavilions e�
Li e-�
O9 Proposed 51, Acture AdLit Community with Walking
Paths, Outdoor Recreation Areas, It Ouest Parking
$ Retail Development Pad
1.5 Anes
Menards(Existing)
OFa i rfield Inn Suit -(Existing)
lA Ameri can Ag Credi I(Existing)
NUTI roN
Thi s drawl ng is prel i minsry in nature and is su bject to change
1
lug
THE
WIMNwkV1
.�
COMMONS
O
Gerden Style Multifamily A partment.Bui Id Ing
1
I(D Retail Pad Site
OExAsting hot el Building
Clubhouse / Leasing Office
11
OOutd—Arrenities t
(Pani He ns, Walking Trails, Community Gathering, Rlcreetion )
O �Tl--rrl,r..1T.TT.:.-_--rl-i:Trr.r.T---FMr
IYJII__._U Ili
CRAWFOROST.
NurroN
_ prdimhsery in naturcand issu bject to ehertge.
ar.� A
This is more then just housing...
Removing Blight: The West Crawford Corridor is a
gateway to Salina from 1-135, cutting through the middle
of the City and acting as the Southern most border to
North Salina. It was once a major commercial corridor
with hotels and restaurants, most notably home to the
Ambassador hotel (a former Holidome). Many locals and
visitors from across the state are familiar with this proper-
ty having attended conferences, weddings, or weekend
getaways there. Today the hotel's expansive real-estate
is run down and the building boarded up. After closing in
2021 due to the pandemic the vacant building has be-
come a place of vandalism and nefarious activity. Most
recently, vandals ripped through the building cutting out
copper pipes and whatever else could be sold for scrap.
Penleigh Commons
600 new units of modern safe rental housing along with
generous amenities will replace 3 blighted buildings and
welcome new residents and visitors alike. The Penleigh
Commons project is not just about housing but building a
better community for all of Salina.
I , Childcare for 60 kids!
+T , .6
.w a The complete funding request includes providing an on -property
� '-- childcare, wellness and community support center. The child-
- care center would include all day care for up to 60 children ages
.,
Y
' `infant through preschool, summer camp for elementary age chil-
i
e" I dren, plus additional enrichment activities for youth of all ag-
.— __ es. Supported childcare programs and affordable living for child-
care professionals support Salina's workforce by encouraging
the use of well -staffed, affordable, safe and professional options
for employees with children.
rr
Additional amenities would include space for wellness, communi-
ty gathering areas, classes and more.
The Drever Development group is excited to be in conversations
with the YMCA Board of Directors and leadership staff about a
potential partnership to provide these services. The Y is a well-established local, non-profit or-
ganization that brings people together of all ages which aligns with the purpose and direction of
the proposed housing projects.
This is Community Building!
Ensure We Have Childcareq
Workers:
Through an innovative social initiative coupled with NON
financial engineering, preferred equity investment -�
made in the Penleigh Project will allow Salina's larg-
er employers, socially -minded citizens, and founda-
tions to not only fund housing but directly impact
housing affordability for childcare and early educa-
tion workers.
0 Debentures pay 3% interest plus earn pro rata 10% of value gain over costs after 10 years
For every million of preferred equity invested the
r-1
• 2% of the 3% interest can be paid currently and 1% is allocated to enable day care and
paraprofessional teaching aides to afford housing equivalent to that of those earning 30% to 40%
higher wages
• The 1 %—of the 3% debenture interest—allocated to housing affordabil-
ity supplement translates to $10,000 annually, which provide $400 per month supplement to two
daycare/teaching aides
Housing Mix Meets Salina's Housing Need
4
K
Micro Unit Studio*
$750 $910
Junior One -
$950 $1,155
Bedroom
One -Bedroom $1,200 $1,474
Two -Bedroom $1,600 $1,965
Three -Bedroom $2,000 $2,456
Cottage $2,500 $3,047
Average Rent/SF
$2.06 SF $2.52 SF
Crawford
Magnolia
Square
Garden
Val-
Craw-
Garden
Seniors/
Magno-
Apartment
Cot-
Total
Percent
Foot-
Rents
Apart-
ue
ford To-
Apart-
Active
Iia To -
Type
tages
Units
of Total
age
ments
In
tals
ments
Adult
tals
Micro unit
350
&750
338
62
400
140
20
160
560
31.1%
Studio
Jr 1 BR
450
$950
100
100
180
40
220
320
17.8%
1 BR
600
$1,200
270
100
370
370
20.6%
2 BR
800
$1,600
270
40
310
310
17.2%
3 BR
1,000
$2,000
90
90
90
5.0%
Cottages
1,200
$2,500
150
150
8.3%
Totals
438
62
500
950
150
200
1,300
1,800
Percent of
3.4
24.3%
27.8%
52.8%
8.3%
11.1%
72.2%
Total
%
4
K
Micro Unit Studio*
$750 $910
Junior One -
$950 $1,155
Bedroom
One -Bedroom $1,200 $1,474
Two -Bedroom $1,600 $1,965
Three -Bedroom $2,000 $2,456
Cottage $2,500 $3,047
Average Rent/SF
$2.06 SF $2.52 SF
# of Units
Square Foot
Acquisition Cost
Hard Cost
500
1,300
894,500
1,800
1,073,300
178,800
$3
$3
$6
$35
$145
$180
Soft Cost
Development Fee
Amenities
Financing Cost
$9
$37
$46
$4
$10
$14
$2
$6
$8
$7
$28
$35
Contingency
$3
$13
$16
YMCA
$0
$10
$10
Total Cost
$252 $315
Per Unit Cost
$175,000
Capital Structure Numbers
For the Public/Private Partnership
Collaboration
Development Cost Budget
Government Support/Cost Mitigation
Sales Tax Relief $10M
Integrated Construction & $15M
Permanent Mortgage
Net State/County/City Sup- $50M
port
>65M if no integrated construc-
tion & permanent mortgage
Private Capital Structure
First Mortgage
65% $156M
$315M $175,000/unit
$75M $41,667/unit
$27,778/unit
$240M $133,337/unit
Preferred Equity 25% $60M *3% rate of return over 10 years and 10
prioritized units per million. Ability to do-
* Saliva's companies, leading citi- nate 1% to childcare/para workers for
do-
zens, and foundations housing subsidy.
Private Investors
8% $20M
Development Team 2% $4M
Construction/
Development Costs Mit-
igation/Support
Replace expensive in-
vestor private equity
with Stakeholder Pre-
ferred Equity (SPE)
Single 4% interest rate
mortgage—no con-
struction loan
Sales Tax Exemption
Property Tax Exemption
$75M financial support needed to bridge dif-
ference between $315M development cost
and $240M affordable development budget
consistent with rents specified in Salina hous-
ing plan and what people can afford to pay
based on household income.
Salina's companies, leading citizens & foun-
dations invest funds in Stakeholder Preferred
Equity, obtaining preferred status for 10 apart-
ments for each $1 M of Preferred Equity,
which pay current 3% interest, 2% of which
paid to company and 1 % funds daycare
paraprofessional housing costs supplement
State of Kansas guarantees mortgage or
stakeholders' banks provide construction and
permanent financing into a single mortgage:
facilitated by Hutton guaranteed maximum
price (GMP) construction contract
Converts infeasible projects to pro-
spectively feasible
Each 1 % interest increment on
$1,000,000 of Preferred Equity sup-
ports reducing housing cost by
$400/month for two daycare work-
ers/paraprofessional teaching aides
Benefit to Preferred Equity investors
& government is prioritized access
to housing for their employees &
constituents
Savings on construction loan at 4%
interest rate enhances project feasi-
bility
For purchases of construction products within Enhances affordability by reducing
Kansas
Property tax relief for 10 years -20 years pre-
ferred
YMCA Building Funding $10M to construct 30,000 SF new satellite
facility at Magnolia Property
hard cost
Enhance affordability by reducing
operating expenses
Supports much needed daycare,
plus provides after school activities
and community recreation/social
events programs
Why:
• 1800 units of need market -rate multi -family housing
Brings the product types and rents identified in the Salina Housing Plan
• Support childcare and childcare workers
The bulk of units we need completed within the time we need
)rever Partners committed to +10 -year Public/Private Partnership