Lenexa City Center

Page 1

Lenexa City Center

Copaken, White & Blitt

JE Dunn

BNIM Architects

Wallace, Roberts, & Todd

July 1, 2005

LENEXA CITY CENTER CONCEPTUAL PLAN  THE COPAKEN, WHITE, & BLITT TEAM TABLE OF CONTENTS PAGE NO. Introduction The Vision Principles Analysis Concept Plan 2 25 Regional Context Local Context & Adjacent Development Site Topography Streets, Access, & Circulation Orientation & Environmental Forces Geology Hydrology Visual Analysis Ecology Open Space 3 4 Development Program Mixed Use Concept Walkability Street System Compact Development Street Sections Parks and Open Spaces Retail Residential Hotel Office Civic Parking Phasing Development Strategies Conclusion Credits and Acknowledgements Appendix I - Financial Summary Appendix II - Construction Cost Summary 12 13 16 16 17 18 20 20 21 21 22 22 24 27 33 6 7 7 8 8 9 9 10 10 11 11 35 42 34

At our first interview, we posed the question “Why us?” Why should Lenexa choose the CWB team to take the Lenexa City Center vision from an idea to reality? Our answer to that has not changed: We have exceptional team expertise and experience, a proven commitment to the community, a marketdriven development approach, and a passion for the project.

As you know, the development process is not linear – it requires the ability to collaborate, think, listen, adapt, create, re-create and balance. Our initial conceptual plans contained in this proposal should be thought of as just that: a collaborative starting point; a beginning and not an end. It is a blueprint of our team’s collective thinking, but one that will change and evolve based on additional City input, additional team thought, user input and market response.

A conceptual site plan, by definition, needs to be flexible. It needs to accommodate as many different uses and formats as possible, consistent with our vision. For that reason we have various sized retail uses ranging from a full block format to a storefront only format; we have office use ranging from stand alone to on top of retail; residential from above retail to stand alone; and significant public open space, city streets, parks and boulevards.

Our Proposal is organized in accordance with the April 29, 2005 Steering Committee meeting agenda, and includes the following sections:

• Project Vision and Essential Elements: team’s overall vision, guiding principles and objectives and how they mirror those of the City.

• Conceptual Plan: and components, why we chose to mix certain uses and not others, our approach to street parking and structured parking, and our approach to public streets, boulevards and open space. Included in this section are a conceptual site plan and conceptual architectural sketches. The conceptual Plan is preceded by an analysis of existing conditions that have influenced this plan.

• Project Phasing: to phasing the project.

Lenexa City Center Conceptual Plan

2

tHE CI t

• Preliminary Financing Plan: This section projects the monetary/ economic benefits to the City. In turn, this section also includes our initial thoughts on: cost reimbursement by the City during the predevelopment phases, financial arrangements for acquiring/ leasing development sites from the City and anticipated public incentives. It also includes a preliminary financial model for both Phase I and full development, including tax increment generated by use and phase.

• Master Development Agreement: This section contains an outline of certain terms that are specific to this project. This is not an exhaustive list, but one that touches on the economic or

Introduction

n A PROPOSAL TO IMPLEMENT LENEXA’S VISION

Similar to the 2005 governing body’s desire to “promote the development of a premier destination point, a City Center that serves as a community gathering place integrating a variety of uses,” we believe Councilman Tom Nolte also stated it accurately in the charette when he said City Center must be an “investment driven, responsible development that is economically feasible.” Simply put, our job is to draw on our development team’s experience and expertise and marry the vision of the governing body with the demands and expectations of the market.

This proposal describes the response by the CWB team for a compact, mixed-use development that fulfills the goals that the City of Lenexa has for its City Center. This proposal seeks to balance social values, environmental sustainability, and economic viability – the triple bottom-line – to produce a truly urban place that realizes the objectives in the City of Lenexa’s aspirations for high quality architecture, community-oriented open spaces, and pedestrian friendly streets.

J.C. Nichols, creator of Kansas City’s Country Club Plaza, understood place making. Nichols was a student of the public realm and designed the Plaza around the streets, sidewalks, plazas and other places where shoppers and residents interact, people-watch and enjoy. He masterfully created places for people to enjoy community. The fundamental issues of community and public realm are the same today.

The vision for City Center is modeled upon the principles Mr. Nichols understood so well. We applied these principles in a manner that enables City Center to be a contemporary environment that is truly integrated with our culture, the Kansas prairie and environment, and Lenexa’s aspirations for a civic gathering place.

The Vision
An aerial view of the proposed City Center development.

Principles

In order to meet the goals of Lenexa to develop a diverse and vital mixed use City Center we have used the following six design principles to influence our proposal.

CENTER CONCEPTUAL PLAN 5 THE COPAKEN, WHITE, &
LENEXA CITY
BLITT TEAM

Analysis

n Regional Context

The Lenexa City Center site is part of the rapidly growing southwest quadrant of the Kansas City metropolitan area as well as part of a larger area relating to the interchange of Interstate 435 and 87th Street Parkway, considered Lenexa’s main street. Lenexa’s Comprehensive Plan and FutureLand Use Map designates the Renner City Center Activity Center around the intersection of 87th Street Parkway and Renner Boulevard.

There are two initiatives at the regional level from the Mid-America Regional Council (MARC) that relate to the Lenexa City Center:

SmartMoves is a regional transportation plan that will link Johnson County to the rest of the metropolitan area primarily by using buses and a possible commuter rail route with a planned station a mile from the Lenexa City Center. Additionally, FreewayFlyer coaches will operate express services between regional centers using the highway system and I-435 is on the proposed run. The Lenexa City Center can be an intensely developed destination that will be an appropriate stop for these transit services.

MetroGreen is the officially adopted greenway system of biking and hik tions that can be made northward from the City Center site to the 2,000-acre

Map of Greater Lenexa. Proximty map to Kansas City.

n Local Context & Adjacent Development

The City Center site is at the core of Lenexa’s strategy to establish an inviting urban, mixed-use environment and is surrounded by several proposed development projects that will only add to the Center’s viability.

• To the east is the proposed City Center East commercial development, as well as two existing residential complexes – The Trails and the Reserve.

• To the south is a proposed regional hospital.

• To the west is the proposed Golf Club of Kansas City, which will include residential, recreational, and office uses.

• To the north are vacant parcels zoned for Future City Center use. The design of the proposed City Center takes these future development potentials into account and is designed to make strong connections to them.

LENEXA CITY CENTER CONCEPTUAL PLAN 7 THE COPAKEN, WHITE, & BLITT TEAM
Adjacent Development City Center Precinct 69 Acres 10 Acres
Hospital
East Residential Future City
4 Acres Golf Course City Center
Center

The Civic Center site is one on the highest points in Johnson County and resides at the top of two important watersheds. A ridge runs diagonally across the site dividing the site and watersheds. To the southwest the land slopes 81 feet and evolves from old world meadows and remnant woodlands at the higher elevations to a riparian corridor at the lower elevations where surface water leaves the site near the southwest corner of the site.

The north slope also begins along the ridge and forms a low lying wetland. The north slope falls at about five per cent slope for a drop of around 38 feet. The north slope is primarily pasture currently and like the rest of the property has the gentle slopes originating from its prairie roots.

It is apparent that the existing topography, vegetation and soil conditions play an important role in storm water management downstream in each watershed and in the immediate area. Future design decisions should improve storm water management for the area and downstream.

n Streets, Access and Circulation

Access to Lenexa City Center is proposed at the ridge line that intersects both 87th Street Parkway and Renner Boulevard. Design speeds and street hierarchies played a role in determining where the various points of access occurred. It is proposed that access should occur at high vantage points, making the ridge line a natural choice. Elevated access points make for higher visibility, leading to safer vehicular, pedestrian circulation, and a more inviting entry to the public. Circulation through the Lenexa City Center site is based on a hierarchy of streets and the existing ridge line. The ridge line serves as a major thoroughfare through the site that connects both arterial streets. Secondly, the proposed Main Street was established as the retail core that has extended from the City Center East. This retail core will include two major “anchor stores”, as well as vertical mixed-use integration. The next level of hierarchy is based on the possibility of future expansion - which is what led to the North- South Avenue. Finally, the proposed side streets are delineated with smaller widths, they have parallel parking, less traffic flow, and break urban elements down into a more pedestrian scale.

Lenexa City Center Conceptual Plan

tHE CI t Y OF LENEXA


n Site Topography
Topography Features
Site Access

n Orientation & Environmental Forces

Building orientation plays a key role in the City Center. Buildings can continually take advantage of their relationship to the sun’s rays to be more efficient, economical, and comfortable. In this part of the world, it is most desirable for buildings to have elongated east-west axes. This places a

majority of solar exposure on the building’s south façade. Sunlight from the south is the easiest to control in terms of shading. A wide variety of shading concepts and devices can be used to provide adequate shading. This particular orientation also enables the use of passive solar heating and cooling. These techniques provide for human comfort and reduce the money associated with heating and cooling buildings. Our design is marked by elongated east-west block plates, which can translate to buildings with the same orientation. Buildings should be exposed to southern sun throughout the winter, and shaded from it in the summer. Though this is a simple concept, it is integral to the development of a design that takes site, climate, and environment to heart.

Environmental Forces

n Geology

The site is rolling prairie lying over limestone and shale plates. As is typical for this area the underlying stone steps and follows the large-scale terrain of the land -form. The stone consists of multiple layers of bedrock and is generally high quality and mined for use in construction.

Part of the land to the west has been undermined and is not suitable for development. We have also been informed that a high-pressure gas line runs along the northern edge of the site that runs parallel to 87th Street Parkway connecting to its right of way on the opposite side of Renner Boulevard. This gas line is a significant development constraint, as it requires a 66-foot easement, although roads can be built to cross the pipe. The gas line to the west of Renner Boulevard will need to be relocated to ensure there is an optimal relationship between the City Center and the 87th Parkway – Renner Boulevard intersection.

Subsurface Conditions

LENEXA CITY CENTER CONCEPTUAL PLAN  THE COPAKEN, WHITE, & BLITT TEAM
Gas Line Undermined Land

Conservation of prairie resources and hydrology at the City Center site play an integral role into the successful design and ultimate function of the community. Recognition that stormwater management is a critical factor in site sustainability that plays an important factor in creating an environment that is both pleasing to the residents and visitors to the City Center, and protective of the community. To achieve this, our design recognizes the natural hydrology and water features at the property, from small streams and wetlands on the north end of the property, to more significant drainage that bisects the southern portion of the land.

Secondly, though equally important, is that conservation of green space using native vegetation provides aesthetic quality that retains the natural heritage of this location while also providing passive recreation for the residents through parks and walking trails.

Our design incorporates green space and parks that provide community recreation, added aesthetic value, and highly-valued stormwater management. Our team has extensive experience in design, construction, and management of this very important component of the site design, assuring that it will be a successful and important part of the Lenexa City Center environment.

n Visual Analysis

The visual quality of any site can, and should, be utilized as an extremely powerful design tool. Views can be directed, accentuated, blocked, enclosed, framed, and even sequenced throughout a site. This approach allows other forms of visual perception and spatial experiences to emerge. Views that future users would/could encounter was the main focus for the adjacent diagram.

0 n Hydrology
Lenexa City Center Conceptual Plan tHE CI t Y OF LENEXA
Hydrology
Views
South Watershed North Watershed Ridgeline

n Ecology

As the site is formerly prairie land, a palette of local landscape material, such as diverse short-grass prairie, will be appropriate for the areas of the site that are left as parks or open space.

Preserving open space and natural ecosystems enhances the quality of our lives by making our communities more worthwhile and enjoyable places to live, work and play. Open space becomes increasingly important as it is recognized as the last vestige of nature in a developing urban or semi-urban setting. Thus, good stewardship of these lands becomes a paramount concern to the community as surrounding open lands become scarcer each year.

Preservation and restoration of healthy natural resources within developments offer a multitude of benefits ranging from increased property values and reduced infrastructure costs (i.e., curb and gutter, storm sewer systems, etc.) to improved wildlife habitat, a more attractive aesthetic and higher quality of life values. When planned and implemented from an ecological perspective, conservation developments offer a seamless transition from the built environment to the natural one. Human needs are met while healthy ecological systems are sustained.

n Open Space

Open space development is an alternative site planning technique that concentrates dwelling units in dense areas, in hopes of preserving undeveloped space elsewhere on the site. In this technique, lot sizes, setbacks, and frontage distances are minimized to allow for open space. The typical open space development creates less impervious cover and reduces the need to clear and grade major portions of the site. Open space areas are often used for neighborhood recreation, stormwater management facilities, and land conservation purposes.

LENEXA CITY CENTER CONCEPTUAL PLAN  THE COPAKEN, WHITE, & BLITT TEAM
Open Space and Park Land old world meadow old world meadow remnant woodland remnant woodland remnant woodland riparian corridor pasture pasture wetland habitat
Ecological Zones

Conceptual Plan

n Development Program

The preliminary locations of the various uses shown on this proposed site plan are an attempt to place the uses in a strategically mixed arrangement. Our rationale is that retail stores, by their nature, desire and thrive at locations with high activity, access and visibility. Offices also find good visibility and public access important. Residential uses generally prefer quieter locations with easy access to recreational spaces and retail and other services. We believe we have a great preliminary mixed-use plan and look forward to continuing to work with the City on the plan.

The proposed site plan includes:

 Mixed-Use Buildings

• 204,000 sf First Floor Retail

• 100,000 sf Upper Floor Office

• 163,200 sf 136 Upper Floor Residential Units

Retail

• 170,000 sf Anchor 1

• 57,270 sf Anchor 2

• 90,000 sf 150 Room Hotel

Shell Office Buildings

• 372,000 sf Multiple Buildings

Residential

• 540,000 sf 300 Mid-Rise Condominium Units

• 334,000 sf 167 Townhouse Units

Civic

• 90,000 sf Civic Building and 5 community building, pool or park sites

tHE CI t Y OF LENEXA

Lenexa City Center Conceptual Plan
2
Site Plan
Ground Floor Uses Upper Floor Uses
tHE CI t Y OF LENEXA 4
Lenexa City Center Conceptual Plan Aerial View Looking Southwest
CONCEPTUAL PLAN 5
LENEXA CITY CENTER THE COPAKEN, WHITE, & BLITT TEAM Aerial View Looking Northwest
Street
System 5 Minutes

Neighborhoods and town center districts that are compact, mixed use and walkable create environments that are appealing to residents and businesses. Compact development and land use increases the population, encourages community interaction and stewardship and enhances the viability and sustainability of the businesses and other services that serve the community.

Residential densities—no less than eight units per acre for portions and much higher densities in other areas of the neighborhood characterize the plan. Buildings are placed close to the street and streets are designed to encourage walking. Neighborhood businesses are located close to residential dis-

n Compact
Development
Compact Development Aerial View of Main Street

Many studies have shown that people will willingly walk much longer distances if their route takes them past store fronts or the doors and windows of residences, or past interesting views and landscapes, rather than along blank walls or beside parking lots.

The street sections illustrate how walkability is promoted throughout the plan. Ample landscaped sidewalks and a variety of interesting design events to keep people interested as they walk. The design approach for each street section is intended to provide appropriate pedestrian environments for the each district. Each street design provides a generous sidewalk, street trees, on street parking and rain gardens for storm water management.

Each section is appropriately scaled for its intended use and neighboring building heights. The residential streets anticipate townhouses and other residential uses at or near the sidewalk. The shopping streets are designed to encourage shopping, dining, people watching and other activities. The boulevard is designed as a single sided street located along the ridge that links the open prairie with City Center.

tHE CI t Y OF LENEXA

Lenexa City Center Conceptual Plan
 n Street Sections
View Down Main Street

LENEXA CITY CENTER CONCEPTUAL PLAN THE COPAKEN, WHITE, & BLITT TEAM Boulevard Section Avenue Section Side Street Section Main Street Section

n Parks and Open Spaces

The Public Open Space Plan uses sustainable principles to create a system based on topography and the flow of water across the site.

The future golf course to the west provides extensive views for much of the development. The water courses running to the south connecting to Mill Creek Streamway and north to Shawnee Mission Park are critical elements and become the foci of the community open spaces.

n Retail

The retail component is key to the planning and development of City Center. The plan includes a broad range of opportunities for national and local retail ers to find a home in City Center—in either the central retail core or by serving the neighborhood needs of the residential precinct.

A anchor store is proposed linking City Center with Renner Boulevard. Sur rounding are various sizes and types of street front and mixed-use retail spaces. The streets and park areas within the retail core are designed to encourage walking and active community life. Parking is provided on street, in garages and in open parking areas.

Buildings, signage, street lighting, street furniture and other elements of the public realm will be designed to encourage shoppers and residents to have a pleasant and memorable experience. The retail precinct will be home to spe cial events—art shows, celebrations and festivals. The design anticipates use during these and normal periods and will be comfortable with various sizes of populations using the public spaces of City Center.

Lenexa City Center Conceptual Plan

tHE CI t Y OF LENEXA

20
Parks and Open Spaces Retail

A variety of housing options are proposed to serve the needs of future residents. The plan accommodates families with children, singles, couples and addresses the needs of a broad range of ages. The residential plan includes ownership and possible rental opportunities. The approach is market sensitive and flexible to accomodate the needs of the diverse future residents of City Center.

In the retail core there are flats above retail. These units are closely connected to street life and provide close proximity to retail activities and other services.

Mid-rise residential buildings and the townhouses form a dense residential district further to the south that encourages a sense of community.

A hotel is proposed along the west edge of the retail district. The market study indicates that 150 room hotel will complement the needs of City Center and serve the surrounding market. The hotel will have the normal complement of meeting facilities and associated services to provide for the needs of its guests.

Its location in City Center will be benefit to the precinct by providing 24 hour use where guests will shop, dine and use the other services of City Center. Guests will enjoy walking into the lively district and finding a coffee shop, café or shopping immediately at their doorstep.

n
Residential Residential Neighborhood
Residential
n Hotel Mid-rise Condominiums Typical Residential Street

Offices and Green Space

View of Civic Green
CENTER CONCEPTUAL PLAN 23 THE COPAKEN,
LENEXA CITY
WHITE, & BLITT TEAM
Civic Green and Civic Hall

City Center has a balanced parking strategy that relies on four types of parking to serve the community: on street, surface, structured, and townhouse enclosed. In general the parking is shared among uses and are situated throughout City Center along all streets. Surface parking spaces are sprinkled around City Center. Public parking garages are located to serve multiple uses and are designed as both open and enclosed garages. Townhouse enlcosed parking is located along alleys in the town home neighborhoods.

Structured Parking 1,560 cars

Mixed-Use Enclosed Parking 630 cars

Townhouse Parking 334 cars

Street & Surface Parking 1,990 cars

Streets and Surface Parking

tHE CI t Y OF LENEXA 24 n Parking
Lenexa
City Center Conceptual Plan
Structured Parking

Phasing

As mentioned in our first interview, we believe it is important to establish development momentum within the next year. In order to best accomplish this, we have chosen to focus on retail, based on our belief that urban village retail development best drives the City Center vision. In additional, we feel market acceptance of this product is at an all time high.

Development of the Lenexa City Center will take place in 3 market-driven phases, beginning at the northern end of the site. Phase IA will be a mixeduse retail and residential building that can be started within one year without being dependent on major site preparation and utilities needed for the rest of the development. Phase IB will include a mix of office, retail and residential buildings, with much of the destination retail being completed during this phase. Phase IB also includes a hotel, which will support mixed-use by adding 24-hour activity as well as events and restaurants. Phase II includes the office development facing the park space along 87th Parkway on the northern part of the site. Phase IIIA includes more residential with some ground-floor retail, and the first group of townhouses. It will also include another office building and a civic building. Phase IIIB will include the remaining townhouses at the southern portion of the City Center.

Important to starting construction of Phase IA and IB will be the speed at which the design of the project can be completed. Also critical to starting Phase IA will be the relocation of the gas line to the north. Offsite design for and construction of the 87th Parkway and Renner Boulevard will also play an important part in the project phasing.

Note:

This is a preliminary Phasing Plan and is segregated to illustrate areas of emphasis. Actual phasing may vary.

Phased Construction

Phase IA

19,800 sf

First Floor Retail

45,600 sf 38 Upper Floor Dwelling Units

85 Parking Spaces

Phase IB

90,000 sf Hotel

170,000 sf Anchor Retail Store 1

57,270 sf Anchor Retail Store 2

101,600 sf First Floor Retail

93,600 sf 78 Upper Floor Dwelling Units

100,000 sf Upper Floor Shell Office

1,810 Parking Spaces

1 Public Space Site

Phase II

282,000 sf Small Shell Office

304 Parking Spaces

1 Public Space Site

Phase IIIA

90,000 sf Small Shell Office

82,600 sf First Floor Retail

24,000 sf 20 Upper Level Dwelling Units

293,400 sf 163 Mid-Rise Condominium Units

90,000 sf 45 Townhouse Units

90,000 sf Civic Building

295 Parking Spaces

Phase IIIB

246,600 sf 137 Mid-Rise/Condominium Units

244,000 sf 122 Townhouse Units

LENEXA CITY CENTER CONCEPTUAL PLAN 25 THE COPAKEN, WHITE, & BLITT TEAM
2
Construction Phasing Street Phasing

Development Strategies

n Preliminary Financing Plan

The City will derive its financial and economic benefits through the following:

1. Direct Purchase of its Ground or Annual Ground Lease Payment by the Developer

2. Additional Real Estate Tax Generation from the Project

3. Additional Sales Tax Generation from the Project

Direct Purchase of its Ground or Annual Ground Lease Payment

We have dedicated a majority of our site to public open space, wetlands and generous streets, boulevards and parkways. Of the land in the project, we currently anticipate that less than half (46%) will be used for buildings. We have chosen this method because of our team’s and Lenexa’s commitment to public spaces and our beliefs that such spaces will enhance the overall value of the built environment. This concept has direct bearing on our land acquisi tion proposal. It is our understanding that the City has $10,250,000 in land acquisitions costs.

We propose that upon commitment of the Developer to a space user(s), at Developer’s option, the ground associated with that portion of the develop ment will be either: (1) purchased by Developer at the City’s proportionate land cost, or (2) ground leased to the Developer at an annual return of 8% of the City’s proportionate land cost. The ground lease will be long-term, triple net and contain an option to buy at the City’s cost.

This provision will apply only to land that is used for building development. All land reserved for open space, boulevards or streets will be improved by the Developer as necessary to accommodate the development, but will remain owned and maintained by the City. The cost of such improvements will be reimbursed with TIF bond proceeds.

Land: Full Development Purchase Price Estimate - $4,715,000 (100% of developable ground, 46% of the total site), or Full Ground Lease Estimate - $377,000 annually

LENEXA CITY CENTER CONCEPTUAL PLAN 27 THE COPAKEN, WHITE, & BLITT TEAM
View South Along Renner Boulevard Main Street View

LENEXA CITY CENTER - PRELIMINARY ANNUAL REAL ESTATE TAX GENERATION ESTIMATES

Per the schedule below, at full development estimated annual real estate tax increases can be expected to exceed $7.9 million for all Johnson County jurisdictions and $2.1 million for Lenexa only. Current Parcels

ID - #IF241231-3001$140$9,411

#IF241231-3002$852$20,971

#IF241231-3013$129$975 $2,003

#IF241231-3014$169$11,584 $49,995

#IF241231-3015$1,667$1,267 $21,372

$198,142

$5,642

#IF241231-3016$47 - $572 Total $3,004$44,208 $147,104

$1,015,033

Lenexa
Plan tHE CI t Y OF LENEXA 2 Additional Real Estate Tax Generation Estimate
City Center Conceptual
Est.
2004 Assessment / Tax
/ Tax
$41,850
$31,311
St KansasJo CtyJo Cty CCJo Cty ParkLenexa512 Unified512 Bond **Jo Cty LibWaste CAP 755 Phase Description Amount 1.5000 /1,00016.0410 /1,0009.4380 /1,0002.3670 /1,00026.5130 /1,00022.6550 /1,00020.0000 /1,0002.9560 /1,000 224.9000 LE RENNER
Retail Buildings Value Assessment - 25% $25,165,389 37,748403,678237,51159,566667,210570,122503,30874,389 $2,553,532 8.50% CAP $5.92 /PSF
Office Building Value Assessment - 25% $27,915,429 41,873447,791263,46666,076740,122632,424558,30982,518 $2,832,579 8.75% CAP $6.52 /PSF
603 Residential Units Cost per SF $204.12 Value Assessment - 11.5% $21,912,316 32,868351,495206,80851,866580,961496,424438,20064,773 $2,223,397 90.00%= Stablized $2.14 /PSF
Hotel Value Assessment - 25% $3,950,888 5,92663,37637,2889,352104,75089,50778,97211,67919,11724,992$444,959 11.00% CAP TOTAL R E TAX $78,944,022 $118,416$1,266,341$745,074$186,860$2,093,043$1,788,477$1,578,788$233,359$19,117$24,992 $8,054,467 ** Note: 1st $20,000 of Value Exempt for residential taxes TOTAL $190,541,880 $25.00 / Avg. Rent - 90% Occupancy$21.46 / Avg. Rent - 90% Occupancy-
1
1
1
1
2005 12% Vacant Land Assessment REAL ESTATE TAX ESTIMATE 434,240 Sq.Ft. 431,270 Sq.Ft.
$319,686 $102,758 $10,258
/ Avg. Rent - 90% Occupancy-
$378,547 $22.04
$15,803,554 1,720 Sq.Ft /Unit. 90,000 Sq.Ft. $100,661,555 $111,661,714 Preparedby:MRA- 6/28/2005at1:36PM-File:C:\NEWBLDG\LenexaCityCntr\T_Public_062405.xls

Additional Sales Tax Generation Estimate

Per the schedule below, at full development estimated annual sales tax can exceed $2.8 million for the County and Lenexa and $1.45 million for Lenexa only.

CITY CENTER CONCEPTUAL PLAN 2 THE COPAKEN, WHITE, & BLITT TEAM
LENEXA
St KansasJo Cty Lenexa 5.30% 1.10% 1.13% Retail Buildings Sales $300.00/PSF $129,381,000 6,857,1931,423,191 1,455,536 $9,735,920 $22.58 /PSF TOTAL SALES TAX $6,857,193$1,423,191 $1,455,536 $9,735,920
SALES TAX ESTIMATE TOTAL 431,270 Sq.Ft.
LENEXA CITY CENTER - PRELIMINARY ANNUAL SALES TAX GENERATION ESTIMATES

LENEXA CITY CENTER - PRELIMINARY TAX FINANCING

We anticipate our primary public development incentive to be Tax Increment Financing for public infrastructure, such as structured parking, streets, boulevards, open space, parks, site work associated on the public land and other eligible improvements. A detailed accounting of such costs is included in Appendix 2. Per the schedule below, we anticipate that at full development, $64.4 million in net TIF proceeds will be available through bonding. We project these bond proceeds will be used to offset the projected $62.7 million in eligible public costs, thus a remainder of benefit of $1.6 million would exist for the City. We have segregated the net bond proceeds by use: retail, office, residential; and by phasing: IA, IB, II, IIIA and IIIB. We anticipate that the City will enhance the TIF bonds, so that the bonds can carry the lowest possible interest rate. All tax estimates are projections based on current information to illustrate potential tax generation. ESTIMATED REAL ESTATE TAX

Johnson Cty Parks$186,860

Johnson Cty Library$233,359 2.956 /1,000

Base Tax ($26,912)

Total Increment$6,286,241

BOND AMOUNT

Less: Debt Service Reserve - 10%($8,002,806)

Captlzd Interest Reserve - 7.5%($6,002,104) - Est. 18 Mos Bond Costs - 2% ($1,600,561)

BOND PROCEEDS

tHE CI t Y OF LENEXA 30 Tax Increment Financing Estimate
Lenexa City Center Conceptual Plan
Mill Rate
16.041 /1,000
9.438 /1,000
2.367 /1,000 City
$2,093,043 26.513 /1,000
22.655
Johnson Cty $1,266,341
Johnson Cty Com.Collg$745,074
of Lenexa
512 Unified $1,788,477
/1,000
20 Yr Amtz Term
$64,422,588 4.75% Coupon Rate $80,028,059
NET

At this time, we are not anticipating any additional incentives being used. It is possible that we may elect to create a TDD if a TIF increment for a certain phase is not sufficient to pay for required costs. A TDD has its benefits and drawbacks. One major benefit would be that those that shop the retail (use the service) pay for it through an additional sales tax levy. A significant drawback, however, is certain retailers react negatively to an additional tax, no matter how small: the cost of their goods would be slightly higher in Lenexa vs. another city or in this part of Lenexa vs. another part of Lenexa.

n Financial Model and Proforma

Please note that these are preliminary estimates and will change as the project evolves and as more information becomes known.

Appendix 1 contains the financial summary pages of our consolidated development proforma and product type summary pages. Each calculates estimates for project costs, income projections, timing and phasing. It organizes the components of the project, so they can be summarized, reconciled, evaluated and conclusions drawn. The proforma can be run to estimate the project by phase (i.e., Phase I, Phase II…) and/or by use (i.e., retail, office...). The summary pages represent the highest level of project information. A copy of our entire proforma is not enclosed; it is too massive and detailed for inclusion. We would be happy to review the entire proforma with the Steering Committee if desired and if our team is selected.

n Pro Forma Highlights include:

In summary, the total project cost is approximately $429 million, principally comprising 431,000 rentable square feet of retail, 434,000 rentable square feet of office, and 603 residential units in approximately 1.0 million square feet. A detailed accounting of such project costs is included in the JE Dunn Cost Summary in Appendix 2.

Present value of the annual Tax Increment generated is estimated to be $80 million and Net Tax Increment Financing proceeds are $64.4 million

Total Private Project Costs are $342 million; net private costs are reduced to $163 million after residential sales of $175 million.

n Master Development Agreement

Our objective is to create the best possible plan from which to build, which means the best people, the best planners and the best designers putting forth a true master planning and marketing effort. We believe we are well on our way to this goal. To date, our team has spent approximately $150,000 in time, effort and costs in formalizing our proposal and creating a master plan with supporting documentation for the City. The next phase of planning is operationalizing the master plan.

We know that the Steering Committee and City officials will want to review, give input, tweak and otherwise contribute to the planning process and master plan. Additionally, we will need to continue to refine the plan, test certain assumptions, revise adjacencies, design certain components more than others, all in order to take the conceptual plan to a more substantive document that can be relied upon to market the project and when appropriate, commence specific development design of the buildings.

In order to do this, we propose the following over the next six months:

• All time and expenses by CWB and J. E. Dunn will be without cost to the City. Based on previous experience, both companies combined will contribute in excess of an additional $125,000 in manpower to the project.

• All time and expenses by the design team of BNIM, WRT, TetraTech, Applied Ecological Services and other engineers or designers that are deemed appropriate, will be reimbursed by the City.

• All design materials will be owned by the City in the event the Development Agreement is terminated (see #6 below).

• The City will be billed monthly based on actual invoices up to a maximum of $225,000.

Additional Development Agreement terms are summarized below. This is

LENEXA CITY CENTER CONCEPTUAL PLAN 3 THE COPAKEN, WHITE, & BLITT TEAM Other Incentives

not meant to be an exhaustive list, but one that highlights certain major deal points.

1. For a three year term, Developer will have the exclusive right to develop, build, lease and enter into all transactions on the City Center project.

2. Streets and open space will remain owned and be maintained by the City, at the City’s cost, in accordance with mutually agreeable use restrictions, maintenance standards and Developer’s rights to use the facilities.

3. It is our understanding that all ordinances currently allow the proposed mixed-use development. In the event they do not, the City will modify such ordinances without cost to the development team.

4. If the Developer’s estimate shows that enough statutory TIF increment can be projected to offset the public improvement costs of any project within the development, but the City does not approve that project, then Developer will receive a substantial Development Agreement Termination Fee.

5. If statutory TIF proceeds are reasonably projected to cover public improvement costs, but ultimately do not, then the City will appropriate City sales tax increment from the project to make up the deficiency until such time as the TIF proceeds are adequate.

6. In the event the Development Agreement is terminated, the City will own all design and marketing materials produced by the development team for any part of the project not built or not already under construction.

Lenexa City Center Conceptual Plan tHE CI t Y OF LENEXA 32

Conclusion

We hope that our proposal dem onstrates the depth and breadth of our team’s design, financial, construction and development capabilities. We do not believe you will find another group that can so comprehensively view and evalu ate the project from each of its essential components and vantage points. Our development proposal can become a real urban and civic center for Lenexa where people can live and work, shop, find recreation and entertainment and a real sense of community.

As with any project of this scale and importance, there are many “pushes” and “pulls.” Our team has attempted to take the ideas and concepts that we have heard from you, combine those with our own experience and vision, and balance them with some general expecta tions of the market. The resulting conceptual plan and project pro forma is a starting point that will allow the team and City to measure and gauge project feasibility and vi ability as we work together to turn our vision into reality.

LENEXA CITY CENTER CONCEPTUAL PLAN 33 THE COPAKEN, WHITE, & BLITT TEAM COPAKEN, WHITE, & BLITT
View of Residential Square

Credits and Acknowledgements

City Planning and Development Department:

The City of Lenexa

Prepared for:

The City of Lenexa

Prepared by:

Copaken, White, & Blitt:

Keith Copaken

Chuck Harmon

JE Dunn Construction:

Dirk Schafer

Martin Blood

BNIM Architects:

Steve McDowell, FAIA

Mark Shapiro, AIA

Kay Edwards Wallace, Roberts, & Todd, LLC:

Ralph Richardson

Copaken, White, & Blitt, JE Dunn, BNIM Architects, and Wallace, Roberts, &Todd, LLC

Jonathan Barnett, FAICP, FAIA

Ferdinando Micale, AIA, AICP

Kyle Gradinger

Doug Stevens, AIA

Tim Duggan, BLA

Evan Weir

Consultants Advisory Team:

Ted Hartsig

Applied Ecological Services

Don Horine

George Butler & Assoc.

John Browning

Tetra Tech

LENEXA 34
Lenexa City Center Conceptual Plan tHE CI t Y OF

n Consolidated Proforma

$299,449,878

$29,267,515

$57,827,457

$38,654,484

$425,199,334

$4,662,138

$429,861,473

($24,435,400)

$405,426,073

($62,786,744)

$342,639,329

($179,977,586)

$162,661,743

LENEXA CITY CENTER CONCEPTUAL PLAN 35 THE COPAKEN, WHITE, & BLITT TEAM Appendix
Financial Summary
-
Phase Total Construction Summary Amount PSF Project Summary RSFRSF Hard Costs $143.78 Retail Tenant Improvement $14.05 Anchor # 1 170,000 Soft Cost w/o Interest $27.77 1st Flr Shops 204,000 Contingency $18.56 Anchor # 2 57,270 431,270 Total Construction $204.16 Office - (1) Land Costs $2.24 Small Shell Bldg. 342,240 Total Project Cost $206.40 2nd Flr Bldg. 92,000 434,240 Less Other Public Improvements ($11.73) Hotel 90,000 90,000 Subtotal $194.66 Public -Civic Bldg. 90,000 90,000 Less TIF PROCEEDS ($30.15) Residential TOTAL PRIVATE PROJECT COST $164.52 2nd Floor Units 136 Units-1,200 SF/Unit 163,200 Less Residential Sales ($86.42) Mid-Rise Units 300 Units-1,800 SF/Unit 540,000 NET INVESTMENT $78.10 Town Homes 167 Units-2,000 SF/Unit 334,000 1,037,200 Total 2,082,710 Parking Standard Provided INCOME SUMMARY ROI Office 1,737 NOICapital $162,661,743 Retail 2,156 Yr 1 5,070,476(250,000) 2.96% Hotel 150 Yr 2 16,312,102(250,000) 9.87% Residential988 Yr 3 18,390,697(250,000) 11.15% Public 360 ## Yr 4 19,801,562(250,000) 12.02% Total5,391 Spc4,514 Spc ## Yr 5 19,792,760(250,000) 12.17% ## Yr 6 19,841,641(250,000) 12.20% Land Private ## Yr 7 19,948,196(250,000) 12.26% Public ## Total ## ## Note: (1 ) Office gross square footage adjusted for rentable factor of 92% 19,591,641 19,698,196 16,062,102 18,140,697 19,551,562 19,542,760
NOI after Capital 4,820,476
LENEXA CITY CENTER - CONSOLIDATION Summary of Investment 79.500 Acres 43.340 Acres Consolidated (***1.2 Diversity) 36.160 Acres
Preparedby:MRA- 6/28/2005at1:30PM-File:C:\NEWBLDG\LenexaCityCntr\CONSOL_062405.xls
Lenexa City Center Conceptual Plan tHE CI t Y OF LENEXA 3 n Retail Proforma Phase Construction Summary Amount PSF Project Summary Hard Costs $37,806,193 $87.66 #A - Anchor #1 170,000 SF Tenant Improvement $13,003,269 $30.15 #B - 1st Flr. Shops 204,000 SF Soft Cost w/o Interest $11,390,149 $26.41 # D - Anchor # 2 57,270 SF Contingency $6,219,961 $14.42 Total 431,270 SF Total Construction $68,419,571 $158.65 Land Costs $1,008,998 $2.34 Standard Parking 2,156 Spc Total Project Cost $69,428,569 $160.99 Less Other Public Improvements -Subtotal $69,428,569 $160.99 Less TIF PROCEEDS -TOTAL PRIVATE PROJECT COST$69,428,569 $160.99 Less Residential Sales -NET INVESTMENT $69,428,569 $160.99 INCOME SUMMARY ROI Occ.NOICapital NOI after Capital $69,428,569 # Yr 1 23.33% 2,092,661(112,837)1,979,824 2.85% # Yr 2 73.33% 6,767,220(112,837)6,654,383 9.58% # Yr 3 83.33% 7,734,473(112,837)7,621,636 10.98% # Yr 4 90.00% 8,390,411(112,837)8,277,574 11.92% # Yr 5 90.00% 8,385,746(112,837)8,272,909 11.92% # Yr 6 90.00% 8,380,944(112,837)8,268,107 11.91% # Yr 7 90.00% 8,375,996(112,837)8,263,159 11.90% Consolidated Summary of Investment
LENEXA CITY CENTER CONCEPTUAL PLAN 37 THE COPAKEN, WHITE, & BLITT TEAM n
Phase Construction Summary Amount PSF Project Summary Hard Costs $46,389,482 $106.83 #A - Other 0 SF Tenant Improvement $16,264,246 $37.45 #B - Shell Office Bldg. 342,240 SF Soft Cost w/o Interest $11,996,636 $27.63 #C -2nd Flr Office Bldg. 92,000 SF Contingency $7,465,036 $17.19 Total Construction $82,115,400 $189.10 Total 434,240 SF Land Costs $1,015,947 $2.34 Total Project Cost $83,131,347 $191.44 Standard Parking 1,737 Spc Less Other Public Improvements -Subtotal $83,131,347 $191.44 Less TIF PROCEEDS -TOTAL PRIVATE PROJECT COST$83,131,347 $191.44 Less Residential Sales -NET INVESTMENT $83,131,347 $191.44 INCOME SUMMARY ROI Occ.NOICapital NOI after Capital $83,131,347 # Yr 1 23.33% 2,416,967(113,615)2,303,352 2.77% # Yr 2 73.33% 7,790,339(113,615)7,676,724 9.23% # Yr 3 83.33% 8,903,873(113,615)8,790,258 10.57% # Yr 4 90.00% 9,659,946(113,615)9,546,331 11.48% # Yr 5 90.00% 9,656,989(113,615)9,543,374 11.48% # Yr 6 90.00% 9,653,942(113,615)9,540,327 11.48% # Yr 7 90.00% 9,650,804(113,615)9,537,189 11.47% Consolidated
Office Proforma
Lenexa City Center Conceptual Plan tHE CI t Y OF LENEXA 3 n Hotel Proforma Phase Construction Summary Amount PSF Project Summary Hard Costs $12,326,556 $136.96 #A 6 Story Bldg-150 Rms 90,000 SF Tenant Improvement -Soft Cost w/o Interest $1,972,249 $21.91 Contingency $1,429,880 $15.89 Total Construction $15,728,684 $174.76 Total 90,000 SF Land Costs $210,564 $2.34 Total Project Cost $15,939,248 $177.10 Standard Parking 150 Spc Less Other Public Improvements -Subtotal $15,939,248 $177.10 Less TIF PROCEEDS -TOTAL PRIVATE PROJECT COST$15,939,248 $177.10 Less Residential Sales -NET INVESTMENT $15,939,248 $177.10 INCOME SUMMARY ROI Occ.NOICapital NOI after Capital $15,939,248 # Yr 1 30.00% 560,848(23,548)537,300 3.37% # Yr 2 90.00% 1,754,543(23,548)1,730,995 10.86% # Yr 3 90.00% 1,752,351(23,548)1,728,803 10.85% # Yr 4 90.00% 1,751,205(23,548)1,727,657 10.84% # Yr 5 90.00% 1,750,025(23,548)1,726,477 10.83% # Yr 6 90.00% 1,806,755(23,548)1,783,207 11.19% # Yr 7 90.00% 1,921,396(23,548)1,897,848 11.91% Summary of Investment Consolidated
LENEXA CITY CENTER CONCEPTUAL PLAN 3 THE COPAKEN, WHITE, & BLITT TEAM n
Phase Construction Summary Amount PSF Project Summary Hard Costs $19,150,000 $212.78 #A Civic Building 90,000 SF Tenant Improvement - - #B - Commty Bldg/Pool 0 SF Soft Cost w/o Interest $3,064,000 $34.04 Contingency $2,221,400 $24.68 Total Construction $24,435,400 $271.50 Total 90,000 SF Land Costs -Total Project Cost $24,435,400 $271.50 Standard Parking 360 Spc Less Other Public Improvements ($24,435,400) ($271.50) Subtotal -Less TIF PROCEEDS -TOTAL PRIVATE PROJECT COST -Less Residential Sales -NET INVESTMENT -Consolidated Summary of Investment
Public/Non-TIF Proforma

## Yr 1 65.73% 105,597,300(5,292,830)100,304,470

## Yr 2 19.72% 31,497,680(1,587,849)29,909,831

## Yr 3 13.15% 20,912,020(1,058,566)19,853,454

## Yr 4 19.72% 31,497,680(1,587,849)29,909,831

## Yr 5 - - -## Yr 6 - - -## Yr 7 - - - -

Lenexa
tHE CI t Y OF LENEXA 40 n Residential Proforma Phase Construction Summary Amount PSF Project Summary Sale Hard Costs $134,571,736 $129.75 #A 2nd Floor Units 136 Units 1,200 SF/Unit 163,200 SF$211.00 /psf Tenant Improvement - - #B - Mid-Rise Unit 300 Units 1,800 SF/Unit 540,000 SF$225.00 /psf Soft Cost w/o Interest $21,531,478 $20.76 #C - Town Homes 167 Units 2,000 SF/Unit 334,000 SF$167.00 /psf Contingency $15,610,321 $15.05 Total Construction $171,713,534 $165.55 Total 1,037,200 SF Land Costs $2,426,630 $2.34 Total Project Costs $174,140,164 $167.89 Standard Parking 988 Spc Less Other Public Improvements -Subtotal $174,140,164 $167.89 Less TIF PROCEEDS -TOTAL PRIVATE PROJECT COST $174,140,164 $167.89 Less Residential Sales ($179,977,586) ($173.52) NET INVESTMENT ($5,837,422) ($5.63) INCOME
Occ.NOICapital
after Capital
City Center Conceptual Plan
SUMMARY
NOI
Consolidated Summary of Investment
LENEXA CITY CENTER CONCEPTUAL PLAN 4 THE COPAKEN, WHITE, & BLITT TEAM n
Phase Construction Summary Amount L.F. Project Summary Hard Costs $49,205,912 $3,777.23 #A Boulevard 2,572 SF Tenant Improvement - - #B Avenue 2,720 SF Soft Cost w/o Interest $7,872,946 $604.36 #C Main Street1,420 SF Contingency $5,707,886 $438.16 #D Side Street 6,315 SF Total Construction $62,786,744 $4,819.74 Total 13,027 SF Land Costs -Total Project Cost $62,786,744 $4,819.74 Less Other Public Improvements - - 4,514 Spc Subtotal $62,786,744 $4,819.74 Less TIF PROCEEDS
TOTAL PRIVATE PROJECT COST($1,635,844) ($125.57) Less Residential Sales -NET INVESTMENT ($1,635,844) ($125.57) Parking
Consolidated
Public w/TIF Proforma
($64,422,588) ($4,945.31)
Constructed
LENEXA CITY CENTER CONCEPTUAL PLAN 43 THE COPAKEN, WHITE, & BLITT TEAM n Streets- Boulevard- 70 Feet Wide Lenexa, Kansas June 27, 2005 Boulevard 70 Feet Wide Description Cost Cost/LF 1 General Requirements 154,132 59.93 2 Public Works Permit & Bond 239,761 93.22 3 Traffic Control 0 0.00 4 Excavation and Grading 193,493 75.23 5 Asphalt Paving 427,956 166.39 6 Concrete Work 482,017 187.41 7 Retaining Walls 0 0.00 8 Intersection Pavers 55,100 21.42 9 Striping and Signage 21,322 8.29 10 Storm Drainage Systems 258,300 100.43 11 Water Mains 122,020 47.44 12 Landscaping 530,756 206.36 13 Electrical 541,016 210.35 14 Traffic Signals 120,000 46.66 15 Contingency 125,835 48.92 Subtotal 3,271,708 1,272.05 Permits, Bonds, Insurance 37,625 14.63 Subtotal 3,309,333 1,286.68 Fee 115,827 45.03 Total $3,425,160 $1,331.71 S:\EST_Share\Range Estimates\2005 Range Estimates\Lenexa City Center
Lenexa City Center Conceptual Plan tHE CI t Y OF LENEXA 44 n Streets- Avenue- 5 Feet Wide Lenexa City Center Lenexa, Kansas June 27, 2005 Avenue 58 Feet Wide Description Cost Cost/LF 1 General Requirements 155,348 57.11 2 Public Works Permit & Bond 241,652 88.84 3 Traffic Control 0 0.00 4 Excavation and Grading 175,648 64.58 5 Asphalt Paving 370,301 136.14 6 Concrete Work 383,303 140.92 7 Retaining Walls 0 0.00 8 Intersection Pavers 123,975 45.58 9 Striping and Signage 19,149 7.04 10 Storm Drainage and Box Culvert 309,604 113.83 11 Water Mains 127,200 46.76 12 Landscaping 354,840 130.46 13 Electrical 789,660 290.32 14 Traffic Signals 120,000 44.12 15 Contingency 126,827 46.63 _________ _______ Subtotal 3,297,507 1,212.32 Permits, Bonds, Insurance 37,921 13.94 Subtotal 3,335,428 1,226.26 Fee 116,740 42.92 Total $3,452,168 $1,269.18 S:\EST_Share\Range Estimates\2005 Range Estimates\Lenexa City Center
LENEXA CITY CENTER CONCEPTUAL PLAN 45 THE COPAKEN, WHITE, & BLITT TEAM n Streets- Main Street- 4 Feet Wide Lenexa, Kansas June 27, 2005 Main Street 49 Feet Wide Description Cost Cost/LF 1 General Requirements 58,639 41.30 2 Public Works Permit & Bond 91,216 64.24 3 Traffic Control 0 0.00 4 Excavation and Grading 84,223 59.31 5 Asphalt Paving 161,099 113.45 6 Concrete Work 203,326 143.19 7 Retaining Walls 0 0.00 8 Intersection Pavers 27,550 19.40 9 Striping and Signage 9,372 6.60 10 Storm Drainage Systems 111,650 78.63 11 Water Mains 68,900 48.52 12 Landscaping 186,101 131.06 13 Electrical 194,760 137.15 14 Traffic Signals 0 0.00 15 Contingency 47,873 33.71 Subtotal 1,244,709 876.56 Permits, Bonds, Insurance 14,314 10.08 Subtotal 1,259,023 886.64 Fee 44,066 31.03 Total $1,303,089 $917.67 S:\EST_Share\Range Estimates\2005 Range Estimates\Lenexa City Center
Lenexa City Center Conceptual Plan tHE CI t Y OF LENEXA 4 n
Wide Lenexa, Kansas June 27, 2005 Side
35
Wide Description Cost Cost/LF 1 General Requirements 157,924 25.01 2 Public Works Permit & Bond 245,660 38.90 3 Traffic Control 0 0.00 4 Excavation and Grading 269,271 42.64 5 Asphalt Paving 403,717 63.93 6 Concrete Work 647,038 102.46 7 Retaining Walls 0 0.00 8 Intersection Pavers 0 0.00 9 Striping and Signage 29,365 4.65 10 Storm Drainage Systems 355,250 56.25 11 Water Mains 291,425 46.15 12 Landscaping 52,708 8.35 13 Electrical 770,910 122.08 14 Traffic Signals 0 0.00 15 Contingency 128,931 20.42 Subtotal 3,352,199 530.83 Permits, Bonds, Insurance 38,550 6.10 Subtotal 3,390,749 536.94 Fee 118,676 18.79 Total $3,509,425 $555.73 S:\EST_Share\Range Estimates\2005 Range Estimates\Lenexa City Center
Streets- Side Streets- 35 Feet
Streets
Feet
LENEXA CITY CENTER CONCEPTUAL PLAN 47 THE COPAKEN, WHITE, & BLITT TEAM n Sitework- Private & Public Lenexa City Center Lenexa,
June
2005 Sitework Description Cost 1 General Requirements 289,912 2 Excavation and Grading 1,123,382 3 Asphalt Paving (surface parking lots) 232,704 4 Concrete Work 462,361 5 Retaining Walls 430,908
Fencing 0 7 Precast Pavers 41,710 8 Signage and Striping 163,350 9 Site Amenities 316,000 10 Site Utilities 114,484 11 Storm Drainage Systems 768,625 12 Fire Protection 164,238 13 Landscaping & Irrigation 1,142,746 14 Electrical 666,742 15 Contingency 236,686 Subtotal 6,153,848 Permits, Bonds and Insurance 70,769 Subtotal 6,224,617 Fee 217,862 Total $6,442,479 0
Kansas
27,
6

Lenexa, Kansas

June 27, 2005

n Parking- Structured Parking

Lenexa City Center Conceptual Plan tHE CI t Y OF LENEXA 4
Lenexa City Center
Structured Parking
SF Description Cost Cost/SF 1 General Requirements 790,161 1.69 2 Excavation 904,882 1.94 3 Parking Structure 9,529,596 20.38 4 Building Skin 1,757,285 3.76 5 Masonry 164,220 0.35
Waterproofing 120,163 0.26
Roofing and Sheet Metal 31,301 0.07
Caulking and Sealing 230,357 0.49
Doors, Frames and Hardware 66,600 0.14 10 Glass and Glazing Systems 185,184 0.40 11 Painting 446,285 0.95 12 Finishes 23,750 0.05 13 Specialties 164,239 0.35 14 Elevators 260,000 0.56 15 Mechanical 333,100 0.71 16 Fire Protection 64,270 0.14 17 Electrical 902,387 1.93 18 Contingency 798,689 1.71 Subtotal 16,772,469 35.87 Permits, Bonds, Insurance 192,883 0.41 Subtotal 16,965,352 36.28 Fee 593,787 1.27 Total $17,559,139 $37.55 Number of Cars 1,560 EA Area per Car 300 SF Cost per Car $11,260
467,593
6
7
8
9

Lenexa City Center

Lenexa, Kansas June 27, 2005

LENEXA CITY CENTER CONCEPTUAL PLAN 4 THE COPAKEN, WHITE, & BLITT TEAM
n Parking- Mixed-Use Enclosed Parking
Mixed-Use
54,511 SF Description Cost Cost/SF 1 General Requirements 117,538 2.16 2 Excavation 272,872 5.01
Parking Structure 1,132,547 20.78 4 Building Skin 133,073 2.44 5 Masonry 27,048 0.50 6 Waterproofing 32,349 0.59
Sheet Metal and Louvers 8,500 0.16
Caulking and Sealing 12,215 0.22
Doors, Frames and Hardware 23,586 0.43 10 Glass and Glazing Systems 14,418 0.26 11 Painting 48,709 0.89 12 Finishes 92,775 1.70 13 Specialties 81,457 1.49 14 Elevators 50,000 0.92 15 Mechanical 113,110 2.07 16 Fire Protection 94,996 1.74 17 Electrical 143,784 2.64 18 Contingency 95,959 1.76 Subtotal 2,494,936 45.77 Permits, Bonds, Insurance 28,692 0.53 Subtotal 2,523,628 46.30 Fee 88,327 1.62 Total $2,611,955 $47.92 Number of Cars 136 EA Area per Car 400 SF Cost per Car $19,210
Enclosed Parking
3
7
8
9

Lenexa City Center Conceptual Plan

Lenexa City Center

Lenexa, Kansas June 21, 2005

Civic Building

• Butler Co. Courthouse $181/SF (62,000SF)

• Lyon Co. Courthouse $189/SF (98,000SF)

Average = $185/SF

Community Building and Pool

• $2,500,000/5 locations

tHE CI t Y OF LENEXA 50 n
Civic & Community Building

2 Story Shell Office Building

LENEXA CITY CENTER CONCEPTUAL PLAN 5 THE COPAKEN, WHITE, & BLITT TEAM
n Upper Floor Shell Office Building- 30,00 SF Lenexa City Center Lenexa, Kansas June 27, 2005
Description Cost Cost/SF 1 General Requirements 151,942 4.92 2 Excavation 46,280 1.50 3 Building Structure 767,330 24.83 4 Building Skin 121,541 3.93 5 Interior Masonry 0 0.00
Rough Carpentry 58,193 1.88 7 Finish Carpentry and Millwork 3,508 0.11
Membrane Roofing 176,042 5.70 9 Sheet Metal 64,170 2.08 10 Caulking and Dampproofing 11,579 0.37 11 Doors, Frames and Hardware 28,709 0.93 12 Glass and Glazing Systems 140,862 4.56 13 Plaster and Drywall Systems 478,379 15.48 14 Ceramic Tile 9,891 0.32 15 Acoustical Ceilings 0 0.00 16 Flooring 1,297 0.04 17 Painting 5,231 0.17 18 Specialties 7,470 0.24 19 Equipment and Furnishings 6,470 0.21 20 Main Lobby Finishes 50,000 1.62 21 Elevators 90,000 2.91 22 HVAC Systems 239,079 7.74 23 Plumbing 225,067 7.28 24 Fire Protection 32,136 1.04 25 Electrical 385,988 12.49 26 Contingency 124,047 4.01 Subtotal 3,225,211 104.38 Permits, Bonds and Insurance 37,090 1.20 __________ ______ Subtotal 3,262,301 105.58 Fee 114,181 3.70 Total $3,376,482 $109.28 S:\EST_Share\Range Estimates\2005 Range Estimates\Lenexa City Center
30,900 SF
6
8
Lenexa City Center Conceptual Plan tHE CI t Y OF LENEXA 52 n  Story Hotel- 0,000 SF Lenexa, Kansas June 27, 2005 6 Story Hotel 90,000 SF Description Cost Cost/SF 1 General Requirements 548,739 6.10 2 Excavation 117,499 1.31 3 Building Structure 2,401,859 26.69 4 Building Skin 262,841 2.92 5 Interior Masonry 0 0.00 6 Rough Carpentry 173,084 1.92 7 Finish Carpentry and Millwork 189,912 2.11 8 Membrane Roofing 128,243 1.42 9 Sheet Metal 106,215 1.18 10 Caulking and Dampproofing 40,922 0.45 11 Doors, Frames and Hardware 367,586 4.08 12 Glass and Glazing Systems 641,124 7.12 13 Plaster and Drywall Systems 1,504,478 16.72 14 Ceramic Tile 275,449 3.06 15 Acoustical Treatment 103,011 1.14 16 Flooring 105,281 1.17 17 Painting 178,014 1.98 18 Specialties 79,870 0.89 19 Equipment and Furnishings 449,024 4.99 20 Elevators 327,500 3.64 21 HVAC Systems 695,405 7.73 22 Plumbing 1,241,080 13.79 23 Fire Protection 169,200 1.88 24 Electrical 1,093,560 12.15 25 Contingency 447,996 4.98 Subtotal 11,647,892 129.42 Permits, Bonds and Insurance 133,951 1.49 Subtotal 11,781,843 130.91 Fee 412,365 4.58 Total $12,194,208 $135.49 Number of Rooms 150 EA Area per Room 600 SF Cost Per Room $81,295 Copyright 2005, J. E. Dunn Construction All Rights Reserved S:\EST_Share\Range Estimates\2005 Range Estimates\Lenexa City Center
LENEXA CITY CENTER CONCEPTUAL PLAN 53 THE COPAKEN, WHITE, & BLITT TEAM n Anchor Retail Store - 70,000 SF Lenexa City Center Lenexa, Kansas June 27, 2005 Anchor
1 170,000 SF Description Cost Cost/SF 1 General Requirements 530,145 3.12 2 Excavation 137,130 0.81 3 Building Structure 3,257,907 19.16 4 Building Skin 987,658 5.81 5 Interior Masonry 75,278 0.44 6 Rough Carpentry 177,285 1.04 7 Finish Carpentry and Millwork 23,931 0.14 8 Membrane Roofing 414,649 2.44 9 Sheet Metal 132,938 0.78 10 Caulking and Dampproofing 61,838 0.36 11 Doors, Frames and Hardware 47,615 0.28 12 Glass and Glazing Systems 451,862 2.66 13 Plaster and Drywall Systems 741,602 4.36 14 Ceramic Tile 83,299 0.49 15 Acoustical Ceilings 810 0.00 16 Flooring 194 0.00 17 Painting and Wall Coverings 22,652 0.13 18 Specialties 47,390 0.28 19 Equipment and Furnishings 27,090 0.16 20 Conveying Systems 336,429 1.98 21 HVAC Systems 1,220,955 7.18 22 Plumbing 695,448 4.09 23 Fire Protection 159,800 0.94 24 Electrical 1,186,477 6.98 25 Contingency 432,815 2.55 Subtotal 11,253,197 66.20 Permits, Bonds and Insurance 129,412 0.76 Subtotal 11,382,609 66.96 Fee 398,391 2.34 Total $11,781,000 $69.30 Small Shops Buildings Add 15% $79.70 Copyright 2005, J. E. Dunn Construction All Rights Reserved S:\EST_Share\Range Estimates\2005 Range Estimates\Lenexa City Center
Retail Store
Lenexa City Center Conceptual Plan tHE CI t Y OF LENEXA 54 n Anchor Retail Store 2 July 27, 2004 86,916 SF Gross Leasable Space 14.1 Months 2.87% Inflation to 2005 2005 Description Cost Cost/SF Cost/SF 1 General Requirements 6.18% 884,267 10.17 10.47 2 Sitework 192,041 2.21 2.27 3 Excavation 0 0.00 0.00 4 Building Structure 3,318,256 38.18 39.27 5 Precast 1,478,378 17.01 17.50 6 Masonry 81,400 0.94 0.96 7 Rough Carpentry 0 0.00 0.00 8 Finish Carpentry and Millwork 520,450 5.99 6.16 9 Membrane Roofing 441,845 5.08 5.23 10 Sheet Metal 48,900 0.56 0.58 11 Caulking and Dampproofing 51,909 0.60 0.61 12 Doors, Frames and Hardware 27,390 0.32 0.32 13 Glass and Glazing Systems 273,520 3.15 3.24 14 Plaster and Drywall Systems 2,946,373 33.90 34.87 15 Tile 252,864 2.91 2.99 16 Acoustical Treatment 0 0.00 0.00 17 Resilient Flooring and Carpet 65,810 0.76 0.78 18 Painting and Wall Coverings 163,119 1.88 1.93 19 Specialties 0 0.00 0.00 20 Equipment and Furnishings 11,808 0.14 0.14 21 Special Construction 0 0.00 0.00 22 Elevators 60,610 0.70 0.72 23 Plumbing 365,598 4.21 4.33 24 HVAC 1,104,634 12.71 13.07 25 Fire Protection 214,842 2.47 2.54 26 Electrical 1,402,024 16.13 16.59 Subtotal 13,906,038 159.99 164.59 Fee 2.85% 396,862 4.57 4.70 Total $14,302,900 $164.56 $169.29 Building $162.15 $166.81 Sitework $2.41 $2.48 Copyright 1988-99, J. E. Dunn Construction All Rights Reserved
LENEXA CITY CENTER CONCEPTUAL PLAN 55 THE COPAKEN, WHITE, & BLITT TEAM
Retail-
SF Lenexa City
Lenexa,
June 27,
First Floor Shell Retail 30,000 SF Description Cost Cost/SF 1 General Requirements 103,862 3.46 2 Excavation 87,675 2.92 3 Building Structure 394,643 13.15 4 Building Skin 224,165 7.47 5 Interior Masonry 0 0.00 6 Rough Carpentry 44,809 1.49 7 Finish Carpentry and Millwork 4,307 0.14 8 Membrane Roofing 29,400 0.98 9 Sheet Metal 63,381 2.11 10 Caulking and Dampproofing 15,504 0.52 11 Doors, Frames and Hardware 17,310 0.58 12 Glass and Glazing Systems 246,328 8.21 13 Plaster and Drywall Systems 80,801 2.69 14 Ceramic Tile 6,996 0.23 15 Acoustical Ceilings 0 0.00 16 Flooring 0 0.00 17 Painting 2,437 0.08 18 Specialties 46,655 1.56 19 Equipment and Furnishings 0 0.00 20 Elevators 0 0.00 21 HVAC Systems 381,488 12.72 22 Plumbing 147,593 4.92 23 Fire Protection 31,200 1.04 24 Electrical 191,295 6.38 25 Contingency 84,794 2.83 Subtotal 2,204,643 73.49 Permits, Bonds and Insurance 25,353 0.85 Subtotal 2,229,996 74.34 Fee 78,050 2.60 __________ ______ Total $2,308,046 $76.94 S:\EST_Share\Range Estimates\2005 Range Estimates\Lenexa City Center
n First Floor Shell
30,000
Center
Kansas
2005
Lenexa City Center Conceptual Plan tHE CI t Y OF LENEXA 5 n 3 Story Residential-
SF Lenexa City Center Lenexa, Kansas June 27, 2005 3 Story Residential 48,000 SF Description Cost Cost/SF 1 General Requirements 320,110 6.67 2 Excavation 64,674 1.35 3 Building Structure 1,652,001 34.42 4 Building Skin 203,238 4.23 5 Interior Masonry 0 0.00 6 Rough Carpentry 116,261 2.42 7 Finish Carpentry and Millwork 89,730 1.87 8 Membrane Roofing 154,952 3.23 9 Sheet Metal 14,360 0.30 10 Caulking and Dampproofing 18,325 0.38 11 Doors, Frames and Hardware 123,911 2.58 12 Glass and Glazing Systems 454,315 9.46 13 Plaster and Drywall Systems 745,228 15.53 14 Ceramic Tile 105,469 2.20 15 Acoustical Ceilings 5,411 0.11 16 Flooring 173,418 3.61 17 Painting 166,149 3.46 18 Specialties 123,630 2.58 19 Equipment and Furnishings 250,033 5.21 20 Elevators 97,000 2.02 21 HVAC Systems 364,406 7.59 22 Plumbing 593,978 12.37 23 Fire Protection 104,640 2.18 24 Electrical 592,276 12.34 25 Contingency 261,341 5.44 __________ ______ Subtotal 6,794,856 141.56 Permits, Bonds and Insurance 78,141 1.63 Subtotal 6,872,997 143.19 Fee 240,555 5.01 Total $7,113,552 $148.20 Number of Units 40 EA Area per Unit 1,200 SF Cost Per Unit $177,839 S:\EST_Share\Range Estimates\2005 Range Estimates\Lenexa City Center
4,000
LENEXA CITY CENTER CONCEPTUAL PLAN 57 THE COPAKEN, WHITE, & BLITT TEAM n  Story Residential- 44,000 Lenexa City Center Lenexa, Kansas June 27, 2005 6 Story Residential 144,000 SF Description Cost Cost/SF 1 General Requirements 885,486 6.15 2 Excavation 162,663 1.13
Building Structure 3,724,514 25.86 4 Building Skin 424,557 2.95 5 Interior Masonry 0 0.00 6 Rough Carpentry 363,808 2.53 7 Finish Carpentry and Millwork 416,649 2.89 8 Membrane Roofing 201,865 1.40 9 Sheet Metal 150,389 1.04 10 Caulking and Dampproofing 58,955 0.41 11 Doors, Frames and Hardware 306,648 2.13 12 Glass and Glazing Systems 982,632 6.82 13 Plaster and Drywall Systems 1,944,999 13.51 14 Ceramic Tile 303,997 2.11 15 Acoustical Ceilings 63,103 0.44 16 Flooring 746,226 5.18 17 Painting 328,260 2.28 18 Specialties 390,660 2.71 19 Equipment and Furnishings 926,176 6.43 20 Elevators 332,500 2.31 21 HVAC Systems 1,883,758 13.08 22 Plumbing 1,433,036 9.95 23 Fire Protection 300,960 2.09 24 Electrical 1,741,123 12.09 25 Contingency 722,919 5.02 Subtotal 18,795,883 130.53 Permits, Bonds and Insurance 216,153 1.50 __________ ______ Subtotal 19,012,036 132.03 Fee 665,421 4.62 Total $19,677,457 $136.65 Number of Units 80 EA Area per Unit 1,800 SF Cost Per Unit $245,968 S:\EST_Share\Range Estimates\2005 Range Estimates\Lenexa City Center
3

Turn static files into dynamic content formats.

Create a flipbook
Issuu converts static files into: digital portfolios, online yearbooks, online catalogs, digital photo albums and more. Sign up and create your flipbook.