Professional Documents
Culture Documents
2 C ANAL S TREE T
Response to RFP No. 8975-01775
Submitted to:
2 Cana
16 February, 2015
RFP Number 8975-01775
Request for Proposal Submission For;
Redevelopment, LLC
Hilton has also been one of our citys most important local corporate citizens. In the New Orleans area, Hilton brands provide a major
of 2 Canal Street coupled with our comprehensive Central Riverfront development plan. Our proposal presents an incredibly exciting
foundation of our local hospitality industry, employing more than 1,100 local citizens. Additionally, the 1,622 room Hilton New Orleans
redevelopment of the iconic building into an internationally renowned Conrad New Orleans Hotel and Residences by Hilton Worldwide.
Riverside has been a bedrock asset for our local hospitality industry for over 30 years, making possible countless conventions and major
Our collaboration with Hilton in turn unlocks and stimulates a unique opportunity for the total transformation and major redevelopment
events in New Orleans which simply would not have been possible without that great hotel. The introduction of the internationally
of the entire Central Riverfront, stretching from the Aquarium/Woldenberg Park through the Ernest N. Morial New Orleans Convention
renowned luxury brand Conrad as part of the Hilton complex will be a fitting addition for this world-class hotel company, and represents
Center.
an invaluable and important addition to this city. Moreover, the Conrad brand itself represents the best expression of new contemporary
Our redevelopment of 2 Canal Street into the Conrad New Orleans Hotel and Residences by Hilton Worldwide is envisioned to make a
major statement on behalf of New Orleans, as our City prepares to enter her fourth century. When the International Trade Mart and
adjacent Rivergate opened a half century ago, the celebrational theme at the time was of New Orleans as an international city. The famed
luxury and is particularly appealing to the global elite: the affluent and informed luxury travelers of today. With its current footprint in
24 global gateway cities and pipeline of 19 more properties slated to open around the world in the near future, the Conrad brand also
represents a dynamic reach to all corners of the globe.
architect Edward Durrell Stone delivered a stunning modernist, cruciform design that symbolically pointed to all corners of the globe. This
In addition to our outstanding sponsoring partnership, our proposal presents the City an incomparable combination of an excellent
icon of architecture and commerce signaled a new day for New Orleans a building viewed as an enduring symbol of our great city with a
business deal, expansive community benefits, and social responsibility. These are highlighted as follows:
clear message that this is a city with a great past and an undoubtedly greater future. Our redevelopment of this iconic structure is designed
to convey the exact same message.
Three hundred years after the founding of our City, adjacent to this very site, this is the project that best symbolizes the arrival of our
Tricentennial. Its redevelopment should play a central role in the Tricentennial, become a permanent and lasting icon of that historic
milestone, and echo the message of New Orleans as an international city, a city with an unlimited future. As a premiere public asset, it
should also recognize and incorporate the inclusion of all of New Orleans citizens and serve to create maximum community benefits.
Riverfront with a staggering total impact of $8.84 billion in present value terms;
Finally, the development of 2 Canal Street should leverage the opportunity to not only create a great building, but also transform the entire
2. Our design includes a package of signature public features and public amenities in
riverfront and thereby help lift the entire local economy. Thus, we believe our plan and partnership offers the City the best opportunity for
maximizing direct financial results, as well as a package of incomparable additional community benefits. We are pleased to highlight these
3. Our project includes public and community benefits which are designed and incorporated into the building itself; and
4. Our development plan includes the creation of a set of investments that address the social responsibility
to use this project as a vehicle to make meaningful and sustainable contributions into our broader
community in partnership with local institutions and initiatives including Xavier University, the Urban
League of Greater New Orleans, The City of New Orleans, NOLA FOR LIFE, and others.
and controlled by New Orleanians. This partnership includes four of our communitys premier individuals in community leadership and
philanthropy, an incredible depth of expertise and track record in New Orleans real estate ownership and development, and, in the case
In conclusion, our proposal is unequaled in quality and magnitude while standing as a project that is 100% by New Orleanians for New
of Dr. Francis, an incomparable individual who has provided this community and all of its citizens with transformative leadership and
Orleanians. It is founded on the pillars of strategic partnership and collaboration with local institutions that are interwoven in the fabric
We would point out that in contrast to certain other proposals, which might perhaps include a number of passive local investors, our
partnership is 100% owned, controlled, and driven by four individuals whose entire lives, livelihoods, reputations, and lifetimes of service
are all rooted solely in New Orleans. When announcing this project, Mayor Mitch Landrieu said this will be a New Orleans project built
by New Orleanians for New Orleanians. Our proposal embodies that sentiment from owners and developers to architects, engineers,
Darryl Berger,
Berge
er,
r The Berger Co
C
Company
ompany
Joseph
Jose
eph
ph A
A.. Jaeg
Jaeger
ger
er Jr., MC
MCC
CC Real Estate
E
Manager
Ma
anager
Manager
the worlds largest and premiere hotel companies with more than 4,200 hotels spanning 93 countries, totaling 698,402 rooms, employing
Ro
oger O
Og
gde
d n, Ogden
e Development
Development
Roger
Ogden,
F
Dr. Norman Francis, Norman Francis Family
Trust
138,000 team members, all deployed across a broad platform of 12 Hilton brands.
Manager
M
Manager
Conrad Seoul
A DEVELOPMENT PLAN
B PROJECT DESIGN
29
C DEVELOPMENT TEAM
75
85
103
DBE PARTICIPATION
107
G OTHER REQUIREMENTS
113
APPENDIX
117
Street into the Conrad New Orleans Hotel and Residences. Our
community.
The Conrad New Orleans Hotel and Residences will offer a full array
of amenities for its guests and residents. Our 2 Canal Street Project
will offer 307 guestrooms, a world-class restaurant, a vibrant
lobby lounge, state-of-the-art meeting space, a full-service spa, an
exclusive concierge club, and an expansive pool club that will be the
place to be and be seen in New Orleans during the warmer months.
The 120 residences will enjoy all the amenities of the hotel, plus
have access to private, resident-only areas, including a separate pool
and gym. The Conrad will also house a public rooftop observatory
with unparalleled views of both the city and the river on the 33rd
floor of the tower, with the rich history of New Orleans outlined
throughout, as well as retail spaces with some of the best-located
frontages in the city that will attract high end destination retailers
like Apple and Cartier. An important and unique feature of the
Project will be the exciting public plaza created by the connection
between the Conrad and the Hilton New Orleans Riverside next
door. Working closely with The Howard Hughes Corporation and
the Solomon Group, we have developed a dramatic facade concept
utilizing state-of-the-art kinetic lighting to enliven English Place.
Once completed it will serve as a visual terminus to Poydras Street
and a compelling entrance to the Riverwalk. We envision this plaza
to be a highly utilized public space in the city, whether as a casual
gathering place or for programmed community events.
First and foremost, our project will be the direct lever to unlock the
All parking at the Conrad New Orleans Hotel and Residences will be
valet only, both for the guests and residents, which is consistent with
the luxury market in New Orleans. Parking will be accommodated
in two ways: 127 on-site parking within the Annex Building and
2 CANAL
C ANALL STREET
CANA
S TREET
STRE
ET REDEVELOPMENT,
REDEVE
RED
EVELOP
LOPMEN
MENT,
T, LLC PROPOSAL
PROPO
PR
OPOSAL
SAL
the long desired connection along the rivers edge of the French
Sector with the American Sector where the upriver end of the
stunning fashion.
Riverwalk and the River just beyond. We are working closely with
Center and for our local hospitality industry. The economic effect
package that will produce major economic impact well beyond that
transformative step for the City of New Orleans and its hospitality
industry.
Section D.6 in our proposal contains an Economic Impact Study of
our proposed redevelopment conducted by Dr. Tim Ryan, Ph.D.,
economist, former dean, and former chancellor of the University
of New Orleans, which profiles the economic impact of not only
the powerful new Conrad New Orleans Hotel and Residences, but
also the expansive riverfront redevelopment of adjacent parcels by
the Convention Center, as well as the Hilton expansion, all made
Section B. The flow and visibility to the river from Canal Street our
and the new Conrad New Orleans Hotel all converge. Currently
into one of the most fascinating and exotic cities in the world.
deck on the 33rd floor, affording visitors one of the great vantage
a net annual return (after netting out the current $1 million a year
million per year for the City treasury. In total, over the 30-year
from the Vieux Carre to Treme, the American and French Sectors,
period, the total tax receipts to the City of New Orleans will
and our wonderful unique story, created by, and told by, New
Orleanians.
10
of all citizens, to power the city of New Orleans into her fourth
families and make every person in the city feel safe. This strategic
education, race and equity, the criminal justice system, and income
inequality at all levels, for without this nothing else will succeed.
and workforce needs of the City by the opening of the Conrad New
years.
BENCHMARK 5:
Jr., Amy Collins, Jaimm Angelle Collins, Lucas Diaz, Jay Christopher
Minh Thanh Nguyen, Dana Peterson, Joe M. Ricks Jr., Jade Brown-
September 1, 2015
BENCHMARK 4:
our proposal calls for donating this space to the City for this use
July 1, 2015
BENCHMARK 3
May 1, 2015
Commencement of Design
BENCHMARK 2
Lease Execution
NOLA FOR LIFE Initiative. This contribution would help support the
BENCHMARK 1
3. Commencement of Construction
Demolition and Foundation
BENCHMARK 6:
1. Completion of Design
2. Submission of Final Plans to Landlord
3. Historic Tax Credit Application Part 2 Approved
DEVELOPMENT SCHEDULE |
TIMELINE & BENCHMARKS
calls for a lease execution on or before April 30, 2015. Based on this
leadership.
BENCHMARK 7:
CONSTRUCTION COMPLETION
5. Grand Opening
BENCHMARK 9
Operational Stabilization
May 1, 2017
July 31, 2017
August 15, 2017
September 15, 2017
October 31, 2019
11
No two Conrad hotels are alike. From the architecture to the interior
security and fire safety system for incorporation into the plans;
consultants;
and
security and fire, life, safety systems required to meet the Conrad
formal presentations;
12
DESIGN
team will:
requirements;
necessary;
locations for all data drops including; food & beverage point
Visit the project site and consult on site planning concepts and
CONSTRUCTION
Conrad Bangkok
Conrad Tokyo
flexibility to modify the unit mix, size, and final count of residences,
ARRIVAL
product offering spans lodging segments from luxurious fullservice hotels and resorts to extended-stay suites and mid-priced
The site will contain two vehicular arrival areas at the ground level,
hotels. For more than 90 years, Hilton Worldwide has been offering
business and leisure travelers around the globe the very finest in
original beauty.
served by valet parking. The downriver arrival circle will serve the
ANNEX BUILDING
lobby.
guestroom will be 500 sf. All guestrooms will have either fourfixture or five-fixture baths. Interior finishes will include hardwood
fl oors in all guestrooms, and natural stone fl oors, vanities, and
shower enclosures in all baths.
hotel lobby, restaurant, and lobby bar. The upriver arrival circle is
ROOFTOP OBSERVATORY
includes Hilton Hotels & Resorts, Conrad Hotels & Resorts, Curio
a Collection by Hilton, Canopy by Hilton, DoubleTree by Hilton,
for residents in the tower. The top enclosed floor of the annex will
The hotel public amenities, housed between the ground floor and
public and offers unparalleled views of the river and the city. The
Inn & Suites by Hilton, Hilton Garden Inn, Hilton Grand Vacations
the 6th floor, will be nothing short of inspiring. The ground floor of
the hotel will house the Brasserie with bar and private dining, along
at the 1st floor of the tower, on the downriver side. This will be
pre-function area at this level will look out on the River as well
including its guest loyalty program Hilton HHonors, which has more
lobby at the 2nd floor of the tower, where tickets can be purchased
for the trip to 33rd floor, via express elevator. This lobby will also
include a gift shop and waiting area for queuing. The observatory
with 7,400 square feet of leasable space, along with a ground floor
PARKING
floor. This level will connect via elevators to the ballroom level in the
CONRAD RESIDENCES
parking spaces will allow the hotel and residences to stage cars for
the most innovative and fastest growing luxury brand in the world
today.
Canal Street. The parking options provided by our team alleviate the
for exclusive use by the residents and their guests. The common area
need to encumber the ITM Parking Facility with a long term Parking
will include a club room and library for casual use and gatherings,
an exercise room, and a large dining room with pantry and kitchen,
Worldwide design team will work with the partners and the rest
New Orleans services and amenities will stem from the Hilton
15
BRAND PILLARS
GROWTH
INTUITIVE SERVICE
intuitiveness that drives the worlds most personal service. Its the
very best.
choices that are fresh and innovative - spaces that feel like they
were made for each guest. Smart luxury means staying in tune
with the guests and the constantly changing world around them.
In the next few years, Conrad Hotels & Resorts will open new
and everything in the guests world back home. Its the inspiration
WORLD OF STYLE
luxury proposition to both its owners and its guests. The brand
world.
16
GLOBAL REPRESENTATION
The legacy of the Conrad brand spans 25 years and now comprises
An additional 19 hotels will join the Conrad brand over the next five
Country
Rooms
Name
Country
United States
2012
United States
2004
463
Conrad Fort
United States
319
Lauderdale
United States
2006
241
Rooms
290
Conrad Chicago
United States
2005
312
Conrad Dubai
Arab Emirates
2013
555
Conrad Suzhou
China
2016
270
Conrad Istanbul
Turkey
1992
559
Conrad Chengdu
China
2015
251
Conrad Beijing
China
2013
289
Conrad Mumbai
India
2020
195
Egypt
1999
587
Conrad Dalian
China
2012
210
Omar
Conrad Bangkok
Thailand
2003
391
Conrad Pune
Conrad Sanya
China
2010
97
Haitang Bay
2015
India
2015
320
238
Conrad Algarve
Conrad Seoul
South Korea
2012
434
Conrad Singapore
Singapore
1996
507
Conrad Changsha
China
2019
280
Conrad Tokyo
Japan
2004
289
Conrad Qingdao
China
2020
242
Thailand
2011
15
Conrad Manila
Philippines
2015
346
Conrad Bangalore
India
2016
282
China
Colombia
China
2016
2015
2020
2012
154
2016
135
China
1990
512
Conrad Jakarta
2019
260
Indonesia
C h i c a g o United States
2016
289
150
United
St James
Kingdom
2014
256
1997
294
7,918
12
Serviced
2003
112
Serviced
2011
14
Apartments
Portugal
Private
80
ResiConrad Hong
China
Kong
Serviced
270
Apart-
5,407
ments
Total
dences
611
2013
2014
Occupancy
77%
Occupancy
80%
Rate
$ 283.66
Rate
$292.44
RevPAR
$ 221.53
RevPAR
$ 237.08
Index
(Replacement)
1997
Thailand
339
Portugal
Maldives
Thailand
250
Conrad Algarve
Conrad Maldives
2006
Apart-
2016
Conrad Cartagena
Conrad Bangkok
China
Total
dences
Conrad Hangzhou
191
86
Resi-
303
1989
2012
123
States
2016
Ireland
2004
Resi-
Indianapolis
China
Conrad Dublin
Cotai Central
Private
Private
Conrad Guangzhou
Conrad
United
States
dences
Samui Re-
Conrad Xiamen
654
United
Conrad Koh
353
2012
Rooms
Conrad
310
2004
Macao
Opening
ments
Indonesia
Conrad Macao,
Type
438
Conrad Bali
Conrad Miami
Country
369
DC
Conrad Cairo
Name
a chain-wide basis, five of the top eight global origin markets for
114%
Index
119%
INNOVATION
occupancy. The brand business plan for 2014 recognizes that the
the innovative culture behind Conrad that gives all our hotels a
17
culture; and
Instills confi dence and commitment, driven by a team that is
knowledgeable, practiced, and prepared.
STRAIGHT TO ROOM
Yet another exciting innovation in the process of being rolled out
Conrad Hotels & Resorts has a global footprint in key markets for
affluent, luxury travelers, and Hilton Worldwide is building on
this footprint by expanding to several more gateway cities and
whereby guests can check in and select their rooms via mobile
positioning and bring the luxury of being yourself to life for its
guests. In 2012, Conrad became the first hotel brand to give guests
or Tara Smith Vegan Haircare; this choice provides guests with yet
used as room keys. Conrad Hotels & Resorts will be the first hotel
Concierge App to check in, select their rooms, and access their
and sought after destinations for both business and leisure travelers.
CONRAD CONCIERGE
rooms without ever having to stop at the front desk. All Conrad
Forbes Recommended
applications, Conrad Hotels & Resorts has taken a step further, and
dedicated team members who ensure that each detail of the Conrad
deliver the intuitive service for which the brand is known, Conrad
the brand to continue to set the bar for smart luxury service
delivery.
2014 World Travel Award for Worlds Leading Hotel Brand App and
2013 Hospitality Visionary Award. Furthermore, in January 2015,
the app was acclaimed by eHotelier as one of 17 apps that have
revolutionized the hospitality industry.
Conrad Bangkok
18
relationships with its best guests. Its a revenue tool that drives
union relationships, the AVP has the resources and backup needed
and first several months of a new hotels joining the system. Once
with their senior executive leadership later this month and will
that best position its hotels for success. Hilton Worldwide thinks
2015 presentation.
will also be the operations manager for the hotel, residences, and
observation deck. We have not committed to a parking operations
manager or retail operations manager to-date.
view to each and every decision made across the enterprise, which
results in the strongest possible returns on investment.
Not only is Hilton Worldwide in tune with the needs of ownership in
nearly 100 years, Hilton Worldwide has sought to fill the earth with
the light and warmth of hospitality, and in the process, has become
the first choice of guests, team members, and owners alike. Hiltons
and it currently leads the industry with the largest global pipeline
lifestyle and stay occasion, and they are supported by the Hilton
Joe Berger, the U.S. Operations team combines over 300 years of
140,000 team members to serve its serve its clients and guests.
unparalleled experience.
reinforces and rewards the connection our guests feel with our
Conrad Dalian
19
across the globe, communicate and work with the hotels in a variety
webinars, and meetings. The BPS team assists hotels in all areas
of hotel performance, and with four directors deployed regionally
(in the Americas, Asia Pacific, Europe, the Middle East and Africa),
expertise and guidance are always close at hand.
The BPS team works closely with hotel and Ops teams to ensure
that all pre-opening efforts position our new hotels for success.
THE PLUG
sales teams among all hotel companies. The average National Sales
manager has been with Hilton nearly 12 years and with national
The BPS team works collaboratively with hotel and Ops teams to
and they work to increase revenue for Conrad Hotels & Resorts
accounts in 2013.
The Luxury Brands Sales team is responsible for the following key
deliverables:
operations and hotel ownership. The Hilton teams work with new
hotels ensures that each property opens with the full support of the
opportunities.
key partners, both internal and external, Hilton will increase the
This proprietary enterprise tool was developed with Conrad Hotels
and Resorts unique needs in mind. Navigating the vast array of Hilton
worldwide.
Generated more than $52 million net lead room nights in 2013
where the hotel is located or how unique it is, PLUG applies highly
21
All Hilton Worldwide hotels are represented by its Sales and Luxury
Brands Sales at trade shows around the world to raise the profile of
program.
Conrad Hotels & Resorts and drive revenue to the properties. Hilton
has a presence at the industrys leading trade shows that target the
luxury buyer:
in key markets across the U.S. Hilton will continue to support the
LRM will continue to grow in 2015, with new offers and new
luxury-event planners.
4,200+
93
Hilton HHonors
With over 4,200 hotels in 93 countries, Hilton HHonors is the
Latin America, Europe, and Asia Pacific to ensure that our hotels
22
HRCC understands the needs of both owners and guests. With team
decisions.
loyalty programs in most major markets and offers our +39 million
sales channel, and customer service center has the same system
services and revenue outlets, such as spa, golf and in-house dining.
Revenue Management
Hiltons Revenue Management Consolidation Center (RMCC)
Over 3,000 highly skilled and experienced sales and customer service
The HRCC Luxury Desk supports the luxury brands and their guests
by providing consistent, unparalleled reservation experiences and
23
B.
million; 116%.
C.
billion.
Unless the Parking Facilities are full, use the Parking Facilities
D.
Fortune 100.
E.
F.
24
operator will have the authority and obligation to direct and control
all operations of the Hotel and Residential Valet Parking Operation
O.
areas by keeping them clear of trash and debris at all times and
The 2 Canal Street Annex Parking Facility is for the primary use of
nightly;
use the Parking Facilities only to the extent space is not needed
E.
C.
D.
F.
act as our agent to manage the retail operations for the 2 Canal
J.
I.
I.
J.
K.
L.
O.
P.
Q.
K.
L.
the 2 Canal Street Annex Parking Facility is full, Operator shall park
Valet Parking Operation for the purposes set forth herein every
calendar day of the year, twenty four (24) hours each such day;
N.
and all needs for overflow parking. Operator will maintain the first
25
Conrad Seoul
A DEVELOPMENT PL AN
B PROJECT DESIGN
C DEVELOPMENT TEAM
D FINANCIAL ARRANGEMENTS & FUNDING
E
DBE PARTICIPATION
G OTHER REQUIREMENTS
APPENDIX
ImagebyMir
29
B. PROJECT DESIGN
Our design proposal illustrates those opportunities that are
The main ballroom for the hotel is located at the fourth floor of the
can be purchased for the trip to the observation level via express
the evenings.
up the Canal Street vista to the river while also providing greater
room spaces located at the third floor of the existing tower, which
the city of New Orleans. All glazing will be replaced with energy
into multiple smaller meeting rooms and board rooms. The third
Tricentennial Plaza along the riverfront at the WTC site, will create
2,500 square feet. This meeting rooms can be accessed from the
on parts of fl oors two and four within the existing tower. The
southern wing of the tower. The upper floors of the annex that
of the four wings of the tower. A day spa and fitness center will
occupy the other two wings and will have direct access to an
outdoor pool club and grille located on the roof of the annex, with
will vary in perforation from more solid at the bottom to more open
dramatic views of the river and city competing with activities of this
at the top where views from the ballroom pre-function areas will
Site development for the project will feature two vehicular arrival
garage.
This new annex building will add yet another element at the English
lobbies. The downriver arrival court will serve the hotel, which will
size and finish on the upper hotel floors. The top guestroom floor
entry to Spanish Plaza and the Riverwalk Outlet Collection, and the
up Canal Street and a hotel bar in the renovated lobby that will
ARCHITECTURAL NARRATIVE
plaza at the foot of Canal Street, which will provide access to the
tower to support the needs of the hotel. This annex will provide
7,400 square feet of street level retail space as well as lobby access
The annex building will also contain 127 parking spaces, accessible
by valet only, on two and a half levels. The garage will be accessed
at the first floor of the tower, accessed from a new pedestrian plaza
the tower.
lobby and gift shop at the second floor of the tower, where tickets
views of the river and city on the thirtieth floor. The thirty-first floor
around the existing circle at English Place to the Hilton Towers, this
lighting and kinetic, digital effects to bring drama, life, and a unified
sense of identity to a space that has been sorely lacking same since
its creation. In this manner, our design proposal becomes not only a
fitting terminus to Poydras Street, but a ceremonial gateway to the
Mississippi River and a new Tricentennial Plaza that celebrates our
citys 300th anniversary.
30
RE TA I L
RI V ERWA LK OU T L E T
AQUA RI U M O F T HE A MERI CA S
EN ERGY SU BS TAT I O N
H I LTO N H OT EL
Ba di
ne S
tre e t
English Place
W TC GA R AGE
ra s S
ee
tr
lS
na
Ca
SITE PLAN
tre e
H A RR A HS CA SI N O
Poyd
St r e e t
Badine
50
100 FT
31
Rendering: By-Encore
RES TAUR A N T / RE TA I L
T R I CEN T EN N I A L F O U N TA I N
EN H A N CED P U B L I C P L A Z A
N E W M A SS T R A NSI T S TOP
SPA N ISH PL A Z A
RES TAUR A N T / RE TA I L
Ba di
ne S
tre e t
English Place
RE TA I L
I N T ER ACT I V E WAT ER F OU N TA I N
ra s S
ee
tr
lS
na
Ca
tre e
Poyd
St r e e t
Badine
N E W CA N A L S T REE T T ERM I N US
50
100 FT
33
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
RE TA I L
LO BBY
PA RK I NG
SU PP ORT
O BSERVAT I O N DECK
HOT EL A MEN I T Y L E V EL
SPA / FI T N ESS L E V EL
OU T DOOR AMEN I T Y LE V EL
PROGRAM DISTRIBUTION
34
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
RE TA I L
LO BBY
PA RK I NG
SU PP ORT
RAMP TO PARKING
1690 SF
KITCHEN
1363 SF
BACK OF HOUSE
3136 SF
OWNER RETREAT
974 SF
BRASSERIE, BAR,
AND PRIVATE DINING
2062 SF
BACK OF HOUSE
2603 SF
LOADING
2168 SF
OWNER RETREAT
883 SF
RECEPTION
310 SF
CONCIERGE
611 SF
LOBBY LOUNGE
3247 SF
LOBBY BAR
1382 SF
RETAIL
7531 SF
POOL DECK
LOBBY
520 SF
16
32 FT
35
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
RE TA I L
LO BBY
PA RK I NG
SU PP ORT
STOR
360 SF
STOR
367 SF
OFFICES
1414 SF
1
2
12
13
14
15
PARKING
9547 SF
16
OPEN TO BELOW
4986 SF
17
18
8
9
10
11
19
20
21
FLOOR PLAN LEVEL 02 | SUPPORT AREA & OBSERVATION DECK WELCOME CENTER
36
16
32 FT
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
RE TA I L
JUNIOR BALLROOM
2486 SF
LO BBY
PA RK I NG
SU PP ORT
STOR
106 SF
STOR
106 SF
PREFUNCTION
1278 SF
100
STOR
109 SF
STOR
358 SF
STOR
200 SF
MULTI-FUNCTION ROOM D
1248 SF
BUSINESS
LOUNGE
336 SF
50
STOR
522 SF
99
51
98
52
CORRIDOR
5351 SF
53
STOR
106 SF
STOR
336 SF
STOR
184 SF
CONFERENCE ROOM
520 SF
65
56
MULTI-FUNCTION
ROOM B
1243 SF
STOR
106 SF
MULTI-FUNCTION
ROOM A
1243 SF
59
60
61
94
PARKING
8576 SF
79
78
67
58
STOR
106 SF
95
80
66
57
PREFUNCTION
1278 SF
96
81
64
55
97
82
63
54
MULTI-FUNCTION ROOM C
1248 SF
83
62
92
77
68
69
91
90
76
75
70
89
74
71
93
88
87
86
72
73
84
16
32 FT
37
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
RE TA I L
LO BBY
PA RK I NG
SU PP ORT
STOR
586 SF
PREFUNCTION
9758 SF
EXECUTIVE OFFICES
8887 SF
CORRIDOR
1989 SF
BACK OF HOUSE
667 SF
MECH
88 SF
STOR
355 SF
BALLROOM KITCHEN
2053 SF
SUPPORT
1689 SF
BALLROOM
9368 SF
16
32 FT
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
2 BAY SUITE
1035 SF
RE TA I L
LO BBY
PA RK I NG
DOUBLE
QUEEN
521 SF
SU PP ORT
KING
520 SF
KING
458 SF
KING
458 SF
KING
451 SF
KING
617 SF
DOUBLE
QUEEN
585 SF
KING
515 SF
KING
451 SF
STOR
265 SF
MECH
116 SF
KING
470 SF
OPEN TO BELOW
3063 SF
DOUBLE
QUEEN
587 SF
KING
605 SF
DOUBLE
QUEEN
587 SF
KING
599 SF
CORRIDOR
3965 SF
MECH
88 SF
KING
595 SF
DOUBLE
QUEEN
583 SF
KING
515 SF
HOUSEKEEPING
359 SF
KING
451 SF
MECH
111 SF
KING
452 SF
KING
458 SF
DOUBLE
QUEEN
520 SF
KING
471 SF
ROOF BELOW
6182 SF
MECH
1911 SF
OPEN TO BELOW
9386 SF
KING
457 SF
KING
520 SF
2 BAY SUITE
1033 SF
26 GUESTROOMS
18 King Bedrooms
6 Double Queen Bedrooms
Riverside and Lakeside end units are 2-Bay Suites
16
32 FT
39
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
2 BAY SUITE
1035 SF
RE TA I L
LO BBY
PA RK I NG
DOUBLE
QUEEN
519 SF
SU PP ORT
KING
516 SF
KING
458 SF
KING
462 SF
KING
452 SF
KING
617 SF
DOUBLE
QUEEN
585 SF
KING
452 SF
KING
517 SF
STOR
265 SF
MECH
116 SF
FITNESS CENTER
1513 SF
MECH
204 SF
POOL
2416 SF
CORRIDOR
3330 SF
MECH
92 SF
KING
595 SF
DOUBLE
QUEEN
581 SF
HOUSEKEEPING
361 SF
SUPPORT
326 SF
KING
515 SF
SPA
6515 SF
BAR
287 SF
MEN'S
ROOM
226 SF
WOMEN'S
ROOM
234 SF
13 GUESTROOMS
- 9 King Bedrooms
- 3 Double Queen Bedrooms
REFLECTING POOL
723 SF
FLOOR PLAN LEVEL 06 | GUEST ROOMS, SPA AND FITNESS CENTER, AND POOL BAR & GRILLE
40
16
32 FT
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
2 BAY SUITE
1035 SF
A M EN I T Y
RE TA I L
LO BBY
PA RK I NG
DOUBLE QUEEN
520 SF
SU PP ORT
KING
618 SF
DOUBLE
QUEEN
584 SF
KING
516 SF
DOUBLE QUEEN
519 SF
KING
460 SF
KING
459 SF
KING
451 SF
KING
451 SF
STOR
265 SF
MECH
116 SF
KING
470 SF
DOUBLE
QUEEN
586 SF
KING
604 SF
DOUBLE
QUEEN
587 SF
KING
598 SF
CORRIDOR
3964 SF
MECH
90 SF
KING
596 SF
DOUBLE
QUEEN
582 SF
KING
516 SF
HOUSEKEEPING
359 SF
KING
451 SF
KING
471 SF
KING
451 SF
KING
459 SF
KING
458 SF
DOUBLE QUEEN
521 SF
26 GUESTROOMS
MECH
111 SF
DOUBLE QUEEN
520 SF
2 BAY SUITE
1033 SF
18 King Bedrooms
6 Double Queen Bedrooms
Riverside and Lakeside end units are 2-Bay Suites
Please see Appendix A for individual
floor plans of duplicate floors 8-14.
16
32 FT
41
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
2 BAY SUITE
1034 SF
RE TA I L
LO BBY
PA RK I NG
3 BAY
1449 SF
DOUBLE QUEEN
519 SF
SU PP ORT
KING
459 SF
KING
451 SF
KING
617 SF
DOUBLE
QUEEN
584 SF
KING
516 SF
STOR
265 SF
STOR
116 SF
5 BAY
3058 SF
CORRIDOR
3778 SF
MECH
90 SF
KING
595 SF
DOUBLE
QUEEN
581 SF
KING
516 SF
HOUSEKEEPING
359 SF
KING
451 SF
MECH
111 SF
KING
471 SF
KING
451 SF
KING
458 SF
KING
457 SF
DOUBLE QUEEN
520 SF
DOUBLE QUEEN
520 SF
2 BAY SUITE
1033 SF
20 GUESTROOMS
11 King Bedrooms
5 Double Queen Bedrooms
Riverside Blade features a 2-Bay Suite and a 3-Bay Suite
Upriver Blade features a 5-Bay Suite
16
32 FT
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
4 BAY
1914 SF
RE TA I L
LO BBY
PA RK I NG
SU PP ORT
3 BAY
1256 SF
3 BAY
1250 SF
KING
495 SF
STOR
268 SF
STOR
220 SF
5 BAY
3390 SF
CORRIDOR
1689 SF
5 BAY
3524 SF
MECH
88 SF
HOUSEKEEPING
367 SF
MECH
107 SF
3 BAY
1242 SF
10 GUESTROOMS
KING
492 SF
3 BAY
1250 SF
4 BAY
1915 SF
2 King Bedrooms
Riverside and Lakeside Blades features a
two 3-Bay Suites and a 4-Bay Suite
Upriver and Downriver Blades features a 5-Bay Suite
Please see Appendix A for individual
floor plans of duplicate floor 17.
16
32 FT
43
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
KING
529 SF
KING
529 SF
RE TA I L
LO BBY
PA RK I NG
DOUBLE QUEEN
521 SF
SU PP ORT
DOUBLE QUEEN
519 SF
KING
467 SF
KING
467 SF
KING
455 SF
KING
455 SF
STOR
266 SF
STOR
118 SF
CLUB @ CONRAD
3565 SF
KING
471 SF
DOUBLE
QUEEN
594 SF
KING
617 SF
DOUBLE
QUEEN
595 SF
KING
611 SF
CORRIDOR
3924 SF
MECH
91 SF
HOUSEKEEPING
364 SF
KING
454 SF
KING
471 SF
KING
454 SF
KING
466 SF
KING
469 SF
DOUBLE QUEEN
528 SF
21 GUESTROOMS
MECH
114 SF
DOUBLE QUEEN
525 SF
2 BAY SUITE
1048 SF
14 King Bedrooms
6 Double Queen Bedrooms
Downriver Blade features the 6-Bay Club
@ Conrad Concierge Lounge
Lakeside Blade features a 2-Bay Suite
16
32 FT
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
RE TA I L
LO BBY
PA RK I NG
SU PP ORT
STOR
266 SF
STOR
116 SF
MECH
18783 SF
MECH
90 SF
STOR
356 SF
MECH
104 SF
16
32 FT
45
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
2 BR/2.5 BA
1624 SF
RE TA I L
LO BBY
PA RK I NG
SU PP ORT
1 BR/1.5 BA
1078 SF
1 BR/1 BA
836 SF
2 BR/2 BA
1344 SF
MECH
308 SF
STOR
461 SF
CORRIDOR
2799 SF
2 BR/2.5 BA
1625 SF
2 BR/2 BA
1261 SF
STOR
458 SF
2 BR/2.5 BA
1632 SF
MECH
91 SF
MECH
114 SF
1 BR/1 BA
810 SF
1 BR/1.5 BA
1082 SF
2 BR/2.5 BA
1535 SF
12 UNITS
2 BR/2 BA
1245 SF
2 BR/2.5 BA
1624 SF
16
32 FT
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
3 BR/3.5 BA
2313 SF
3 BR/3.5 BA
2324 SF
RE TA I L
LO BBY
PA RK I NG
SU PP ORT
MECH
183 SF
3 BR/3 BA
2034 SF
STOR
472 SF
3 BR/3 BA
1958 SF
CORRIDOR
1432 SF
3 BR/3 BA
2018 SF
STOR
461 SF
3 BR/3.5 BA
2317 SF
MECH
92 SF
3 BR/3 BA
2019 SF
3 BR/3.5 BA
2428 SF
8 UNITS
Eight 3-Bedroom Units, 2 Per Blade
16
32 FT
47
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
RE TA I L
4 BR / 4.5 BA PENTHOUSE
4801 SF
LO BBY
PA RK I NG
SU PP ORT
MECH
174 SF
STOR
359 SF
4 BR / 4.5 BA PENTHOUSE
4188 SF
CORRIDOR
1170 SF
STOR
339 SF
4 BR / 4.5 BA PENTHOUSE
4095 SF
MECH
89 SF
4 BR / 4.5 BA PENTHOUSE
4896 SF
4 UNITS
Four 4-Bedroom Units, 1 Per Blade
16
32 FT
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
RE TA I L
OWNER
BOARD ROOM
2582 SF
LO BBY
PA RK I NG
SU PP ORT
MECH
1765 SF
MECH
511 SF
OWNER
LOUNGE
2063 SF
MECH
268 SF
OWNER
LIBRARY
2581 SF
CORRIDOR
4499 SF
MECH
417 SF
MECH
304 SF
MECH
1831 SF
16
32 FT
49
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
RE TA I L
LO BBY
PA RK I NG
SU PP ORT
MECH
1773 SF
MECH
3798 SF
MECH
1834 SF
16
32 FT
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
RE TA I L
LO BBY
PA RK I NG
SU PP ORT
STOR
83 SF
MECH
77 SF
OBSERVATION DECK
7153 SF
MECH
77 SF
STOR
87 SF
16
32 FT
51
WEST ELEVATION
52
32
64FT
SOUTH ELEVATION
REDEVELOPMENT OF 2 CANAL STREET
32
64FT
53
32
64FT
32
64FT
55
ZONING ANALYSIS
SUMMARY
The cantilevered projections over the sidewalk and public way are
final Lease Agreement with the City. While we see these elements
required 60 spaces
with the City, as well as others having certain property rights (such
2062 sf provided
required 5 spaces
7531 SF provided
required 13 spaces
The RFP requests an analysis of the current zoning and any other
an arcade for sun and weather protection, and created a lively and
Property Description
The World Trade Center is located at 2 Canal St, on a property
bound by Poydras St, Convention Center Blvd, Canal St, and Spanish
Plaza. It is located in a CBD-2 Central Business District.
Permitted Uses
Multi-family residential, retail stores, bars/cocktail lounges, hotels,
accessory parking lots, and restaurants are permitted by right in
CBD-2 districts. Parking garages providing non-accessory offstreet parking spaces require conditional use approval.
3 required
1 additional (add 5)
1 required
Special Regulations
floor area are subject to site plan review under Section 16.7., and
E X IS T I NG
CURB
PROP OSED
CURB
56
50
100 FT
1. E X T RU DE DE V ELOPE A BL E A RE A U P
4. CA N T I L E V ER OV ER SI DE WA LK S
5. E X T EN D TOP EDGE O F A N N E X BU I L DI NG OU T
57
73- 6
PERF OR AT ED
ME TA L SCREEN
1 I NSU L AT E
GL A ZI NG U N I T
62- 0
PRE- FU N CT I O N
BA L L ROOM
C.I.P. CO N CRE T E
SU PER S T RUCT URE
5 4- 0
B.O.H.
39- 0
PA RK I NG
PERF OR AT ED
ME TA L SCREEN
17- 0
0- 0
RE TA I L
PPROPERT Y L I N E
62- 0
5 4- 0
PERF OR AT ED
ME TA L SCREEN
1 I NSU L AT E
GL A ZI NG U N I T
PRE- FU N CT I O N
PRE- FU N CT I O N
BA L L ROOM
39- 0
PA RK I NG
C.I.P. CO N CRE T E
SU PER S T RUCT URE
PERF OR AT ED
ME TA L SCREEN
17- 0
RE TA I L
LOA DI NG
SPEED R A MP
0- 0
PPROPERT Y L I N E
59
FACADE ELEMENT
One of the signature design features of our proposal is a new
architectural element that forms a dramatic elevated terminus to
Poydras Street, one of the great commercial boulevards of New
Orleans.
Our design proposes a new, four-story annex building adjacent
to the WTC, located between the existing tower and the foot of
Poydras Street. This annex will define the northern edge of English
Place, which functions as a roundabout at the end of Poydras. This
area is currently a disjointed collection of random design elements
that provide no order or clarity to the public realm. As a result
of this incremental accumulation of independently designed and
built elements, the terminus of Poydras Street lacks the necessary
cohesion or identity commensurate for such an important civic
space.
Our proposal clads the upper three floors of the new Conrad annex
building with a series of gold-anodized perforated metal panels.
These panels vary in perforation from more solid at the bottom to
more open at the top, where views from the ballroom pre-function
areas of the annex will be maximized. These perforated panels
also screen the parking levels below the ballroom and provide for
natural ventilation of the garage structure.
We propose expanding the use of this metal screen element and
continuing it around English Place to the Hilton Hotel Towers,
where it will provide a new faade above the current arrivals and
drop off location at the Hilton front door. By these means, this
dramatic architectural feature will organize and define a new civic
plaza at the foot of Poydras Street.
This design element will incorporate state-of-the-art lighting and
kinetic, digital effects to bring drama, life, and a unifi ed sense
of identity to a space that has been sorely lacking same since its
creation. In addition to integrated LED lights for animated content,
there will also be opportunities for projected video art similar to
PERF OR AT ED ME TA L SCREEN
W I T H GL A ZI NG AT BA L L ROOM L E V EL .
*DES MO I N ES PU BL I C L I BR A RY
that experienced last year during LUNA Fete, where video images
were projected onto the faade of Gallier Hall.
We see this design proposal acting not only as a fitting terminus to
Poydras Street, but also as a ceremonial gateway to Spanish Plaza, the
Riverwalk, and the Mississippi River beyond. It will become a critical
link in an expanded Central Riverfront, connecting the downtown
core of the City to a new Riverfront Plaza that commemorates and
celebrates the 300th anniversary of our great city.
Poydras Street Terminus
60
ImagebyMir
61
16
32 FT
Rendering: By-Encore
63
Rendering: By-Encore
65
RESTAURANT PERSPECTIVE
66
67
CO N R A D HOT EL
2 CA N A L S T REE T
BU I L DI NG
AU DU BO N
AQUA RI U M O F
T H E A M ERI CA S
I T M PA RK I NG FACI L I T Y
CI T Y OW N ED
SPA N ISH PL A Z A
H I LTO N H OT EL
H I LTO N W H A L E LOT
WO L DEN BERG
PA RK
CO N R A D HOT EL
A N N E X BU I L D I NG
H I LTO N
GAR AGE
RI V ERWA LK
CO N V EN T I O N
CEN T ER
68
Rendering: By-Encore
AERIAL PERSPECTIVE
REDEVELOPMENT OF 2 CANAL STREET
69
2015
J
2016
M
2017
2018
TRICENTENNIAL
M
CONCEPT
DESIGN
SELECTION & LEASE
NEGOTIATIONS
SCHEMATIC
DESIGN
DESIGN DEVELOPMENT
CONSTRUCTION DOCUMENTS
DEMO / FOUNDATION
PACKAGE
PERMIT /
LANDLORD REVIEW
PERMIT /
LANDLORD REVIEW
DEMOLITION
RENOVATION OF 2 CANAL STREET
FOUNDATIONS
CONSTRUCTION OF ANNEX
MAY 1, 2017
COMMENCE CONSTRUCTION
SEPTEMBER 1, 2015
JULY 1, 2015
LEASE EXECUTION
Rendering: By-Encore
TRICENTENNIAL CELEBRATION
REDEVELOPMENT OF 2 CANAL STREET
71
A DEVELOPMENT PL AN
B PROJECT DESIGN
C DEVELOPMENT TEAM
D FINANCIAL ARRANGEMENTS & FUNDING
E
DBE PARTICIPATION
G OTHER REQUIREMENTS
APPENDIX
Manager
CLIENT
THE CITY OF NEW ORLEANS
submitted our original RFQ. Dr. Francis has been a true visionary
for our city and will add his talents in support of our overall
Development Coordinators
Darryl Berger
Roger Ogden
Ogden Development
Concept Structuring
Operations
PROJECT TEAM
Steve Dumez, FAIA, Eskew+Dumez+Ripple
504.581.4082
dberger@thebergerco.com
Allan McDonnel, The McDonnel Group
Alternate(s):
504.841.2423
Construction
Manning Architects |
Allan McDonnel
Eskew+Dumez+Ripple,
President
Timothy Benolken
A Joint Venture
US West
David Slater
Director of Design
joe@mccgroup.com
The Louisiana Secretary of State Charter for 2 Canal Street
Mr. Roger Ogden
504.866.9757
rogerogden@ogdendev.com
US South Central
nfrancis@xula.edu
Economic Feasibility
DBE Coordination
To Be Determined
Tax Credits
Community Involvement
Equity Provider(s)
Workforce Development
to having the hotel open and operational for the 2018 City of New
Workforce Training
Stakeholder Relations
Manager
75
budget allocations.
Fame, 1988; the Volunteer Activist Award, 1992; the Weiss award
of the NCCJ 2008; Newman Schools Distinguished Alumni Award,
Mr. Berger received his B.A., Cum Laude, from Vanderbilt University
in 1969 and his JD from the Tulane Law School in 1972. He currently
serves as Chairman of the Board of Trustees of Tulane University. He
is a past Chairman of the Tulane Presidents Council, and has been
a member of the Tulane Law School Deans Council since 1989.
In 2004, he received the Tulane University Distinguished Alumnus
Award.
In addition to his membership on the Board of Tulane University, Mr.
Berger serves as a member and is former Vice Chairman of the Board
of Trust of Vanderbilt University, from 1990 to the present; member
all types for nearly four decades. He has been particularly active
and is a major property owner in the Vieux Carr. His projects have
included the renowned Jax Brewery, one of the largest historic re-
Court, the Omni Royal Orleans, the Loews New Orleans Hotel, and
Mr. Berger his wife, Louellen, are both natives and lifetime residents
of the city Of New Orleans.
Joseph Jaeger, Jr. | MCC Real Estate, CEO
Joseph Jaeger Jr., CEO of MCC Real Estate and The MCC Group, is
committed to developing innovative projects that spur economic
which emerged a Master Plan that guides and informs the current
Estate. Under his guidance, The MCC Group has grown from a local
in all MCC Group and MCC Real Estate projects. Mr. Jaeger is a
the Jewish National Fund Tree of Life Award, 1985; the Institute of
76
Conrad Beijing
Hurricane Recovery.
In 2005, when Hurricane Katrina turned Xavier into the lost city of
Atlantis, Dr. Francis and his staff revived classes at the shipwrecked
of the Business Council of New Orleans and the River Region and is
and catholic university, Dr. Francis has guided Xaviers growth both
decided how to dole out more than $10 billion in federal recovery
2009.
mater, in 1957, following Loyola Law School and two years in the
art from his personal collection to form the initial holdings for the
and Vice President for the Southern Division. In 1996, Mr. Ogden
the Ogden Museum, opened in August 2003. The project has led
expanded its campus and received the national attention for its
Museum of Art, and New Orleans Center for the Creative Arts
$75 million Loews New Orleans Hotel on Poydras Street and the
Dr. Francis to Chair the HBCU Capital Financing Advisory Board and
Broadcasting.
in that capacity for three years. In New Orleans, Dr. Francis serves
with his civic work, he has donated his time and talents as the
Agenda Urban Hero Award, the New Orleans Business Hall of Fame
Admired for his sharp mind, revered for his modesty, and praised for
100 most effective college and university leaders and is often cited
for his involvement in the community and his work on the national,
board of directors for Greater New Orleans, Inc and on the board
Foundation.
77
relations functions. Mr. Jacobs has also held various roles in the
our brand team, and at the operational level all exude confidence,
Before joining Host Hotels & Resorts, Inc., Mr. Nassetta cofounded
Central US, Mexico, and South America region for Hilton. In this
the operations of the real estate investment and advisory firm. Prior
operations and leading luxury companies, our team, led by John T.A.
Astoria Hotels & Resorts and Conrad Hotels & Resorts. Mr.
function and all real estate and asset management aspects of its
Before his arrival in Austin, Andy Slater spent several years in General
City, Los Angeles, St Louis, and Scottsdale. In these cities, Andy was
very involved in community and industry related activities.
TRANSITIONS AND OPENINGS TEAM
The transition of a property to a new brand is a challenging and
complex process that cannot be taken lightly. Conrad utilizes a
dedicated transition leadership team, supported by regional
disciplines that work specifically on the addition of new hotels to
its system to insure a flawless and smooth on-line process. A profile
of these key professionals is presented below:
Tim Bridwell, C.H.A. | Hilton Worldwide, Vice President
of Operations and New Project Development
Tim is a 25-year veteran of Hilton Hotels and specializes in newconstruction, acquisition, pre-opening organization and processes.
He has been responsible for the operational oversight of hotel
properties throughout various regions of the United States.
Formerly an Area Vice President for Hilton Hotels, Tim currently has
responsibility for focus of the large scale properties for Hilton and
the Hilton Luxury Brands portfolios. In this capacity, he serves to
ensure that all construction and operational disciplines are properly
engaged and aligned to deliver the successful opening of Hiltons
largest assets and managed properties.
Bill Davis | Hilton Worldwide, Director Project Development
Bill spearheads all IT systems integration and coordination. In
addition, his role includes insuring the operation of more than two
dozen various items from PeopleSoft (HR), finance controls, DMPE,
the 1600 room Hilton Anatole Dallas, 1200 room Hilton Americas
78
Houston, 800 room Hilton Austin Convention Center and 500 room
Slater currently serves on the board of directors for the Texas Travel
planning, and urban design of the city of New Orleans before and
local, state, and regional level, most recently as a jury member for
the 2011 AIA Gold Medal & Firm of the Year juries. In turn, as a
has taught and lectured widely on the firms practice. Under his
Conrad Singapore
79
for new luxury experiences in New Orleans, and a beacon for the
oversee, and actively manage and the numerous boards and other
Worldwide has been part and parcel of the New Orleans riverfront
for over 35 years and its New Orleans property is a very important
the most inspirational settings has made Conrad the luxury hotel
80
M A E DR
MANNING ARCHITECTS \ ESKEW+DUMEZ+RIPPLE
A JOINT VENTURE
04 February 2015
Via (Hand Delivery)
Re
Date:
To:
c/o:
Re:
Allan McDonnel
President
MANNING ARCHITECTS
ESKEW+DUMEZ+RIPPLE
SDUMEZ@ESKEWDUMEZRIPPLE.COM
81
C.3 LITIGATION
Our response to the request for proposal to provide details on
MANNING ARCHITECTS |
ESKEW+DUMEZ+RIPPLE, A JOINT VENTURE
There is no current or pending litigation against the joint venture.
which Mr. Jaeger and his companies allege among other things that
HILTON WORLDWIDE
financial reports.
A DEVELOPMENT PL AN
B PROJECT DESIGN
C DEVELOPMENT TEAM
D FINANCIAL ARRANGEMENTS & FUNDING
E
DBE PARTICIPATION
G OTHER REQUIREMENTS
APPENDIX
Development Sources
Description
Equity Contribution
(1)
Total
$33,884,848
LLC with a letter of interest outlining the terms in which they would
become an investor in our project as the state historic tax credit
$32,711,261
$37,189,431
$103,785,540
$32.8 million.
Subtotal
Below you find information on each group and at the end of this
Project Loan
$187,989,956
$291,775,497
U.S. Bancorp
EQUITY
over 120,000 multi-family units across the United States) and the
uses that can be found below in this document, which outlines and
of the project.
and uses below, you will find a high level narrative of the respective
funding sources.
Development Uses
United States.
Total
$52,100,000
$2,476,000
Financing Costs
$12,412,843
DEBT
Consultant Costs
$1,495,000
$11,350,601
costs and the historic tax credit equity bridge loan will be $52.5
million. It should be noted the historic tax credit equity investors will
Description
$160,431,620
$1,761,351
$22,863,063
$3,937,000
tax credits at the financial closing. Therefore the tax credit bridge
Contingency Costs
$9,234,847
Development Expenses
$5,943,476
Development Fees
$7,769,696
$291,775,497
Insurance Company.
85
Capital One
of each institution and at the end of the section you will find a
Iberiabank
in New York and maintains offi ces in all major financial centers
combined offices, including 188 bank branch offices and three loan
of the firm for more than 25 years. The group invests in equity and
Since 1986, the group has raised over $125 billion of capital to
invest across a number of geographies, industries and transaction
types. With nine offi ces in seven countries, MBD is one of the
Gulf South corridor. With a heritage dating to the late 1800s, the
Conrad Dubai
86
USBCDC will receive 99% of all FHTCs generated by the QREs. USBCDC will provide additional equity capital for all
additional FHTCs up to 15% more than the amount projected at closing and has the option (in its sole discretion) to provide
additional equity capital for all available FHTCs. In the event that USBCDC is eligible for more or fewer FHTCs, the FHTC
equity would be adjusted based on the equity per credit as detailed below:
Credit Type
QRE Amount
Credit Amt.*
FHTC Equity
Equity per Credit
FHTC
$182,740,659
$36,548,132
$38,375,539
$1.05
*Estimate. Final cost certification to certify final amount of credits. Assumes 99% allocated to USBCDC.
FUNDING SOURCES:
USBCDC understands that the Project requires other funding sources, Separate from this HTC investment LOI, USBCDC
understand AIG Affordable Housing will provide a state HTC equity LOI. These terms are subject to the commitment and
availability of the funding sources necessary to account for all costs associated with the completion of the project. A
commitment for Permanent financing with a term exceeding the 5-year FHTC compliance period must be in place prior to
closing of the proposed transaction.
The Building qualifies for the 20% FHTC and will be substantially rehabilitated in accordance with the standards set by
the Secretary of the Interior in order to qualify eligible expenditures for Federal Historic Rehabilitation Tax Credits.
Approval of Parts 1 and 2 for the Historic Preservation Certification Application must be received prior to USBCDC
funding.
2. Total Development Costs of approximately $251 million.
3. Estimated Qualified Rehabilitation Expenditures (QREs) of approximately $183 million.
4. No portion of the Project QREs have been Placed-in-Service (PIS).
5. Closing of a transaction admitting USBCDC to the Project partnership must occur prior to the QREs being PIS.
6. The FHTCs may be claimed when the Project QREs PIS before December 31, 2017.
7. Satisfactory review of all title, survey, environmental, and insurance matters.
8. Satisfactory review of construction plans and specifications by USBCDC construction consultant and/or HTC
consultant prior to closing and funding of all draws.
9. Satisfactory underwriting of Darryl Berger, Joe Jaeger and Roger Ogden as guarantors (the Guarantors).
10. Satisfactory review by USBCDC counsel of structure and all other aspects of this transaction.
11. All obligations of Guarantor outlined in this term sheet will be memorialized in an agreement prior to closing of the
investment.
TAX CREDIT TERMS/TRANSACTION STRUCTURE
USBCDC requires that any proposed transaction structure meet the safe harbor provisions under IRS Revenue Procedure
2014-12. USBCDC can provide equity capital related to the FHTCs for the Project in either a single tier or landlord passthrough format (or a combination of both).
USNDA:
The Property Owner will have any ground lessor and all lenders agree to sign an unconditional Subordination,
Non-Disturbance and Attornment (USNDA) agreement that will allow the Master Lease(s) to remain in place in the event
of a foreclosure even if the Master Tenant is in default thereunder. The USNDA will also restrict the sale of the property to
tax-exempt entities and other non-qualifying entities during the 5-year compliance period.
FHTC FLIP; MASTER TENANT EXIT:
Commencing on the later of (a) the 5-year anniversary of the PIS date of the Project (the 5-year PIS Date) and (b)
USBCDC having received cash distributions in an amount equal to all unpaid priority return distributions and tax
equivalency payments accrued through the 5-year PIS Date USBCDCs partnership interest in the Master Tenant will flip
to a percentage to be determined by the parties prior to closing (subject to tax counsel approval), but in no event to be less
than 5%.
LIMITATIONS OF THIS LETTER:
This letter of interest does not constitute or create, and shall not be deemed to constitute or create, any legally binding or
enforceable obligation on the part of either party and is for discussion purposes only and should not be construed as a term
sheet or commitment to provide loans or equity to the Project. A proposed investment by USBCDC will require
underwriting and approval by U. S. Bank Credit Administration, and we have not performed the necessary due diligence to
allow us to seek such approval. During the underwriting and documentation process, the terms and conditions of this
proposal may change in material respects from what is proposed in this letter. Nevertheless, should your firm be selected as
the development company given the development rights from the New Orleans Building Corporation, formal bank approval
through the Banks internal credit process will be pursued as quickly as possible.
Thank you for giving USBCDC the opportunity to participate in the financing of this exciting development initiative.
Sincerely,
Thomas R. Oldenburg
Vice President | Business Development Officer
USBCDC
cc: Laura Vowell | Director of Business Development
USBCDC
87
Suite 3425
1999 Avenue of the Stars
of companies
Pricing. Investor would invest $0.91 per dollar of HTC, for a total of $31,475,518 in HTC
capital contributions. We have assumed Investors portion of HTCs to be $34,588,481 (that is
94% of $36,796,256 of total HTCs).
Darryl Berger
2 Canal Redevelopment, LLC
100 Conti Street
New Orleans, LA 70130
Re: Proposal for Acquisition of Federal Historic Tax Credits
Redevelopment of 2 Canal Street-New Orleans, LA
Dear Mr. Berger:
Thank you for providing information on the Redevelopment of 2 Canal Street in New Orleans,
LA, and its conversion to a Conrad Hilton Hotel and 120 market rate apartment units (the
"Project").
Affordable Housing Partners, Inc. (or its affiliate, the Investor), a wholly owned subsidiary of
Berkshire Hathaway Inc., is pleased to submit this non-binding letter advising you that the
Investor is considering making a federal Historic Tax Credit (HTC) equity investment in the
Project. The Project information provided by the Sponsor was used by Investor to develop
economic projections (the Projections). Investors proposal is based on the current Projections
and is for a single tier structure not a master lease transaction. We look forward to working
with the Sponsor and receiving additional and updated information on the Project, to develop
projections that accurately reflect the economics of the transaction and are mutually acceptable.
Our current proposal is as follows:
The proposed investment by the Investor is subject to the receipt and approval of the Project due
diligence, partnership agreement documentation satisfactory to Investor, the approval of the
Investors Investment Committee, all in Investors sole and absolute discretion, and the structure
is subject to approval by Investors tax counsel (Robert Coon of Kutak Rock) such that
Investors tax counsel would issue a should level tax opinion. Further, this letter (except for
this paragraph) is non-binding and does not create or reflect any liability or obligation. Neither
party, nor any third-party, shall take any action, or refrain from taking any action, in reliance on
this letter.
We look forward to working with you on this investment opportunity.
Sincerely,
Joseph DeGaetano
Joseph DeGaetano, Vice President
Project. The Project is an approximately $253 million historic rehabilitation and adaptive re-use
of World Trade Center building and surrounding site located at 2 Canal Street Street in New
Orleans, LA. The Project will include a 300 key Conrad Hilton Hotel, 120 luxury residential
apartment units and ancillary space. Amenities for the hotel and residences will include valet
parking, swimming pool, fitness center, club/social area and other luxury features. The Project
will be owned subject to a long-term lease from the New Orleans Building Corp. an affiliate of
the City of New Orleans, State of Louisiana. The sponsor for the project is 2 Canal Street
Redevelopment, LLC and its principals/owners (the "Sponsor").
Deal Structure and Percentage Interests. This transaction would be structured as a historic
rehabilitation tax credit partnership (or limited liability company) with the building owner (the
Partnership) electing to allocate 94% of the federal tax credits, as well as 94% of other tax
items, to the Investor for the first sixty months from the last placed in service date. The Investor
would have the right at any time, in its sole discretion, to establish a deficit restoration
obligation, or after the historic credit period, to adjust the profits interest and/or to extend the
years in which it may be obligated to restore any deficit balance in its capital account.
Capital Structure. The Project would be capitalized through an ownership structure that
includes HTC investor equity of $31,475,518, Louisiana State HTC investor equity of
1
88
89
90
91
Conrad Singapore
2007. Located between the French Quarter and the Medical District,
and less than one year later the thorough renovation was complete.
partner equity.
square feet of spa and fitness center space, and a seven-story (484
Iberia Bank loan with a long term fixed rate loan in the amount of
Working with the National Parks Service and the State Historic
the project to qualify for both State and Federal Historic Tax Credits.
and equity vehicles. Working with the National Parks Service and
Capital One and Whitney Bank. The loan guarantee was provided
by the three principals: Joseph Jaeger Jr., Darryl Berger, and Roger
Ogden. The loan amount was based on 60% loan to cost of the
(40%) was provided by owner equity. The interest rate was libor
based fl oating with a hedge. Due to the historic nature of this
tax credit equity partner. In 2013, the ownership worked with UBS
$65 million.
renovation project was able to qualify for and receive Louisiana State
Historic Tax Credits. The $18 million project included renovation of
guest rooms, public space, event space, the historic courtyard and
include a public caf and leasable tenant space. The $32 million
93
16 February, 2014
Darryl B
erger
Berger
Manager
Jos
os
o
seph Ja
aeger, Jr.
Joseph
Jaeger,
Manger
Ro
og
ge
er Ogde
en
Roger
Ogden
M
Manager
94
Project Uses
Hard Costs
Soft Costs
Financing Total Project Uses
Total $
DEVELOPMENT USES(1)
DESCRIPTION
TOTAL
$52,100,000
$2,476,000
$12,412,843
$1,495,000
$11,350,601
$160,431,620
$1,761,351
$22,863,063
$3,937,000
$9,234,847
$5,943,476
$7,769,696
% Total
$237,156,034
$42,206,620
Project Uses
Equity Capital
Construction Financing
Financing Total Project Uses
81%
14%
$12,412,843
4%
$291,775,497
100%
Total $
% Total
$103,785,540
$187,989,956
36%
64%
$291,775,497
100%
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
$357
$364
$371
$379
$386
$394
$402
$410
$418
$427
Annual Occupancy
72%
72%
75%
75%
75%
75%
75%
75%
75%
75%
REVPAR
Number of Keys
$257
$262
$279
$284
$290
$296
$302
$308
$314
$320
307
307
307
307
307
307
307
307
307
307
$4,532
$4,623
$4,715
$4,809
$4,906
$5,004
$5,104
$5,206
$5,310
$5,416
70%
120
85%
120
95%
120
95%
120
95%
120
95%
120
95%
120
95%
120
95%
120
95%
120
Year 4
$48,980,836
$6,688,409
$55,669,245
Year 5
$49,932,825
$6,822,178
$56,755,003
Year 6
$50,903,854
$6,958,621
$57,862,475
Year 7
$51,894,304
$7,097,794
$58,992,097
Year 8
$52,904,562
$7,239,749
$60,144,312
Year 9
$53,935,026
$7,384,544
$61,319,571
Year 10
$54,986,099
$7,532,235
$62,518,335
($19,633,408)
($435,308)
($20,068,716)
($13,106,211)
$28,144,643
($20,017,537)
($439,661)
($20,457,199)
($13,361,622)
$28,699,514
$291,775,497
An extensive construction & development budget has been completed in preparation for 2 Canal Redevelopment, LLC's RFP response; a summary has
been provided above. Greater details of above budget can be made available upon request.
Year 1
$44,618,419
$4,671,136
$49,289,555
Year 2
$45,350,669
$5,763,038
$51,113,706
($17,152,390) ($16,960,164)
($402,000)
($406,020)
($17,554,390) ($17,366,184)
($12,493,157) ($11,791,174)
$19,242,008
$21,956,349
Year 3
$48,047,513
$6,557,264
$54,604,777
DEVELOPMENT SOURCES
DESCRIPTION
TOTAL
Equity Contribution
State Historic Tax Credits
Federal Historic Tax Credits
Subtotal
$33,884,848
$32,711,261
$37,189,431
$103,785,540
Project Loan
Total Project Sources
$187,989,956
$291,775,497
($2,160,291)
($328,395)
($2,488,686)
($2,190,476)
($363,034)
($2,553,510)
($2,279,681)
($388,763)
($2,668,444)
($2,316,063)
($394,617)
($2,710,681)
($2,353,089)
($400,570)
($2,753,659)
($2,977,544)
($698,921)
($3,676,465)
($3,021,762)
($707,998)
($3,729,760)
($3,066,719)
($717,207)
($3,783,926)
($3,112,429)
($726,551)
($3,838,980)
($3,158,905)
($736,032)
($3,894,937)
EBITDA
$16,753,322
$19,402,838
$22,368,972
$22,819,209
$23,278,595
$22,868,243
$23,337,693
$23,816,768
$24,305,663
$24,804,577
($9,798,826)
$14,506,837
($9,568,996)
$15,235,582
FINANCIAL INFORMATION
Loan-to-Value (Hotel)
Loan-to-Value (Res.)
Loan-to-Value (Total)
66%
62%
64%
11%
9%
10%
(1)
($11,216,599) ($11,074,213)
$5,536,723
$8,328,625
$10,000,000
$15,000,000
$25,000,000
$750,000
$50,000,000
(2)
Base rent the current financial model assumes a $1,500,000 per annum base rent payment; the base rent annual lease payments are shown as a
capitalized lease valued at $25,000,000 ($1,500,000 annual lease capitalized at 6%); this structure, however, is conditional upon negotiations.
(1)
$0
($762,860)
($446,184)
($2,450,924)
($762,860)
($680,260)
($2,602,092)
($762,860)
($960,950)
($2,762,583)
($762,860)
($1,469,425)
($2,947,638)
($1,784,426)
($1,997,313)
($3,113,873)
$0
($2,036,154)
($3,305,930)
$0
($2,075,772)
($3,509,832)
$0
($2,116,182)
($3,726,311)
$0
($2,157,401)
($3,956,142)
$0
($2,199,444)
$4,327,679
$4,434,581
$7,120,024
$7,061,787
$5,967,456
$7,306,952
$7,736,783
$8,175,448
$8,623,125
$9,079,996
1.49x
1.43x
1.65x
1.69x
1.72x
1.69x
1.73x
1.76x
1.8x
1.83x
(1)
(3)
The total development acquisition payment of $50,000,000 includes: an at-risk $10,000,000 non-refundable deposit due upon execution of the
'Master Ground Lease and Development Agreement,' a $15,000,000 building/land development payment to be paid at financial closing, and a
capitalized lease payment of $25,000,000 due at financial closing.
Annual debt service payments of $13.5MM are based on the project assumptions of a $187MM fixed-rate mortgage at a 6% interest rate and a 30-year amortization.
**This financial model assumes that the project will apply for and be granted a Restoration Tax Abatement ('RTA") first five operating years, as this development is a qualifying project
**The projections, estimates and forecasts contained herein (collectively, the "Estimates") are based solely upon information currently available to 2 Canal Redevelopment, LLC's good faith assumptions.
95
96
4810-35
Welcome Back Kathleen Berni My Member Center | Log Out
Regional Centers:Asia-Pacific | Canada | Europe, Middle East and Africa | Latin America | MENA & SCA
Rating Search:
Search
NAIC #: 31194
FEIN #: 060907370
Domiciliary Address
One Tower Square
Hartford, CT 06183
United States
Assigned to
companies
that have, in
our opinion,
a superior ability to meet their
ongoing insurance obligations.
Web: www.travelers.com
Phone: 860-277-0111
Fax: 860-277-7002
Based on A.M. Best's analysis, 058470 - Travelers Companies, Inc. is the AMB Ultimate Parent and identifies the topmost entity of
the corporate structure. View a list of operating insurance entities in this structure.
Best's Credit Ratings
Financial Strength Rating View Definition
Rating:
Financial Size Category:
Outlook:
Action:
Effective Date:
Initial Rating Date:
A++ (Superior)
XV ($2 Billion or greater)
Stable
Upgraded
May 23, 2014
June 30, 1975
Disclosure Information
Long-Term:
Outlook:
Action:
Effective Date:
Initial Rating Date:
aa+
Stable
Upgraded
May 23, 2014
April 18, 2005
Company Name
Best's Best's
FSR
ICR
A++
Fiscal Service
(Dept. Circular 570; 2014 Revision)
Add to BestAlert
Print this page
Advanced Search
This Circular is published annually for the information of Federal bond-approving officers and persons
required to give bonds to the United States consistent with 31 CFR 223.16. Copies of the Circular and
interim changes may be obtained directly from the internet at www.gpoaccess.gov or from the
Government Printing Office (202) 512-1800. (Interim changes are published in the FEDERAL
REGISTER and on the internet as they occur). Other information pertinent to Federal sureties may be
obtained from the U.S. Department of the Treasury, Bureau of the Fiscal Service, Surety Bond Branch,
3700 East West Highway, Room 6F01, Hyattsville, MD 20782, Telephone (202) 874-6850 or Fax (202)
874-9978.
The most current list of Treasury authorized companies is always available on this website. Applicable
laws, regulations, and application information are also available on the site.
Please note that the underwriting limitation published herein is on a per bond basis but this does not limit
the amount of a bond that a company can write. Companies are allowed to write bonds with a penal sum
over their underwriting limitation as long as they protect the excess amount with reinsurance, coinsurance
or other methods as specified at 31 CFR 223.10-11. Please refer to Note (b) at the end of this publication.
The companies listed at http://www.fiscal.treasury.gov/fsreports/ref/suretyBnd/c570_a-z.htm have
complied with the law and the regulations of the U.S. Department of the Treasury. Those listed in the
front of this Circular are acceptable as sureties and reinsurers on Federal bonds under Title 31 of the
United States Code, Sections 9304 to 9308 [See Note (a)]. Those listed in the back are acceptable only as
reinsurers on Federal bonds under 31 CFR 223.3(b) [See Note (e)].
aa+
Best's Executive Summary Reports (Financial Overview) - available in three versions, these presentation style reports
feature balance sheet, income statement, key financial performance tests including profitability, liquidity and reserve analysis.
Data Status: 2014 Best's Statement File - P/C, US Contains data compiled as of 1/23/2015 Quality Cross Checked.
Single Company - five years of financial data specifically on this company.
Comparison
- side-by-side financial analysis of this company with a peer group of up to five other companies you select.
Composite
- evaluate this company's financials against a peer group composite. Report displays both the average and total composite of
your selected peer group.
Best's Key Rating Guide Presentation Report - includes Best's Financial Strength Rating and financial data as provided in
the most current edition of Best's Key Rating Guide products. (Quality Cross Checked).
If we can be of any assistance, please feel free to contact the Surety Bond Branch at (202) 874-6850.
Patricia M. Greiner
Assistant Commissioner for Management (CFO)
97
project is in the synergies that are created in the area by the project
city of New Orleans and the state of Louisiana. His focus of study
was on estimating the spending, employment, earnings, and tax
impacts of the construction phase of the project and the ongoing
or permanent impact of the redevelopment.
Dr. Ryans study examined three aspects of our proposed plan for
To make this goal a reality, the City must build new hotel rooms
and further develop the Morial Convention Center. The 2 Canal
Redevelopment teams proposal accomplishes both of these
objectives. Ours is the only proposal that can make this happen!
the World Trade Center, the 700-room expansion of the Hilton New
Orleans Riverfront, and the expansion of the Morial Convention
Center.
Hilton New Orleans Riverside and the Ernest N. Morial New Orleans
Convention Center.
This partnership allows the 2 Canal Street project to leverage
a massive increase in New Orleans tourism assets. Specifically,
under the proposal, 2 Canal Street will be developed as a Conrad
Hotel, the Hiltons smart luxury brand that is competitive with the
work closely with the Convention Center and the City to affect
an exchange of property rights, wherein Hilton would ultimately
own the ITM Parking Facility, and the Convention Center would
ultimately own the strategic Whale Lot property. This exchange
will potentially allow for the construction of a 700-room addition
of the Hilton New Orleans Riverfront on the land where the garage
currently sits and a new arrival experience at English Place. The
Convention Center will have the opportunity to utilize the acquired
Whale Lot for a long-anticipated downriver expansion.
for the industry. The outcome was the Unified Master Plan for the
98
Conrad Dubai
Table 1 presents the summary results of the analysis for the construction phase of the project.
Table 1: Construction Economic Impacts (in millions)
Measure of Impact
million into the New Orleans economy. The project will support
2 Canal Street
Hilton Expansion
Convention Center
Expansion
Total
Direct Spending
$257.37
$400.00
$384.34
$1,041.70
Secondary Spending
$164.63
$255.87
$245.85
$666.35
Total Spending
$422.00
$655.87
$630.19
$1,708.05
Category
In total, the entire project, including all three components, will add
New Jobs
3,077
4,782
4,594
12,452
$184.93
$287.43
$276.17
$748.53
$9.00
$13.99
$13.45
$36.44
$10.13
$15.75
$15.13
$41.01
Earnings
$5.07
$7.87
$7.57
$20.50
$19.14
$29.74
$28.58
$77.45
Table 3 presents the summary results for direct and total spending.
Table 2 presents the summary results of the analysis for the operating phase of the project.
Table 3
Measure of Impact
Year
Direct Spending
New Tax
Revenue
Total Spending
2 Canal Street
Hilton Expansion
Convention Center
Expansion
Total
Direct Spending
$63.30
$87.02
$135.89
$286.21
Total
$2,442.24
$3,976.69
Total
Secondary Spending
$39.68
$56.23
$87.82
$183.73
Present Value
$1,232.03
$2,007.50
$102.98
$143.25
$223.71
$469.94
Present
Value
Category
Total Spending
New Jobs
Total
$3,403.62
$5,600.50
Present Value
$1,736.66
$2,856.49
1,374
2,146
4,490
$36.36
$51.63
$80.62
$168.61
Total
$4,890.13
$8,047.72
$5.17
$7.95
$12.42
$25.54
Present Value
$2,417.67
$3,977.69
$7.06
$8.57
$11.50
$27.13
$4.28
$4.29
$5.75
$14.32
Total
$12.23
$16.52
$23.92
$52.67
Present Value
Net Benefit to
the City
970
Earnings
Parking
Revenue Lost
$10,735.99
$17,624.91
$5,386.36
$8,841.67
$142,662,011
-$32,000,000
$110,662,011
$67,230,219
-$15,802,677
$51,427,542
$155,818,811
-$32,000,000
$123,818,811
$74,542,893
-$15,802,677
$58,740,216
$206,037,636
-$32,000,000
$174,037,636
$97,214,584
-$15,802,677
$81,411,907
$504,518,458
-$32,000,000
$472,518,458
Present
Value
$238,987,695
-$15,802,677
$223,185,019
99
Conrad Istanbul
A DEVELOPMENT PL AN
B PROJECT DESIGN
C DEVELOPMENT TEAM
D FINANCIAL ARRANGEMENTS & FUNDING
E FINANCIAL & LEASE TERMS
F
DBE PARTICIPATION
G OTHER REQUIREMENTS
APPENDIX
LEASE AGREEMENT
5.4
FINANCIAL TERMS
B. Financeability
negotiations.
Article I Definitions
1.16
7.1
sq. ft. on floors 2-31, totaling 20,266 sq. ft. (+/- 10%) (these
7.1
1.36
Required Financing:
1.50
1.52
and the need for NOBCs first-phase input and reasonable controls
21.3
Condominium Sales
rents under the subleases and the capital reserve account. For this
reason, a financeable lease must give the lender the exclusive right
defined area.
C. Hotel/Flag/Franchisor/Manager/Operating Standards
4.1
the equity component of the Project. The terms of the Lease will
the tax owner of the Project. This will require limitations on NOBCs
control over the Project and any profit participants in the Project.
required for the flag and the provisions of that agreement will
closing;
financial closing.
and the master tenants revenues will be the gross revenues for
The Project will benefit if the NOBC cooperates with and supports
existing flags that epitomize this type of luxury hotel (e.g., Conrad
or the Four Seasons) rather than the variable AAA Diamond rating
Term: 99 years.
Article V - Rent
5.1
on a market basis.
Certificate of Occupancy.
5.3
LEASE TERMS
to receive the rent before the lease has terminated and to control
LEASE AGREEMENT
guidelines.
Revenues are reported accurately and that the Project complies with
and audit costs, the exclusions from gross revenues, and right of
and deal with these subtenants as it considers best for the Project,
first refusal, and the construction amount that will require bonding.
able to keep the books and records at that entitys national offices
contemplate that the manager, like the franchisor, will view itself as
NOBC should always use its best efforts not to interfere with the
all the work, the NOBC does not need the right to perform work on
The operator also needs the leeway and the NOBC cooperation
necessary to manage the construction of the initial improvements
the property other than to cure the operators defaults that have not
PARKING AGREEMENT
Should the Conrad agreement end, the NOBC will be best served
and later improvements in the way that best assures that they
The equity investors, lenders, and other stakeholders will require that
satisfy the quality and design requirements of the flag and all other
that all City approvals have been obtained, including the approval of
the City Council, that the Lease is valid and binding as to the City,
and that the NOBCs lease from the City is in full force and effect
and extends for the entire term of this Lease. They will also require
should have suffi cient time to assure that the replacement will
its interest.
guaranty should also terminate since the guarantor will lose its
this building and its location. To preserve the character of the Project
Project.
In light of the 99-year term of this Lease and the substantial up-
require that the tenant and its constituent owners have minimally
information should not be needed (if the entity is large, it may not be
the Project and the physical Project itself to assure itself that Gross
The NOBC will have the right to inspect the books and records of
to provide the tenant with notice and a cure period for all defaults,
including failures to make payments, and a change in status of the
franchisor or manager should not be defaults under this Lease.
1. Execution of Lease
September 1, 2015
Remaining
Remaining
Remaining
6. Commencement of Construction
Demo & Foundation
Remaining
7. Substantial Completion
May 1, 2017
9. Final Completion
A DEVELOPMENT PL AN
B PROJECT DESIGN
C DEVELOPMENT TEAM
D FINANCIAL ARRANGEMENTS & FUNDING
E
DBE PARTICIPATION
G OTHER REQUIREMENTS
APPENDIX
success
Trade Associations
the City of New Orleans. Our team partners consist of 100% New
Orleans residents; we believe in, and live for, the greater success of
$1 billion in Orleans Parish and the local real estate market. We are
enterprises.
CONTRACT AWARD
During the award of subcontract agreements, a number of steps
will be built by New Orleanians, for New Orleanians. Our lives and
our livelihood are here and we are the only team that can claim that
work is bid.
PRE-CONSTRUCTION SERVICES
The Development Team recognizes that in order to affect our stated
goal, strong outreach efforts are needed to initiate interest, identify
recruitment sources, and by structuring procurement in such a
way to allow MBE/DBE/ WBE contracting and supply firms the
opportunity for involvement. It is our intent to accomplish this via
offer cash flow assistance. Cash flow assistance can be any one or
with the Urban League of Greater New Orleans and will partner with
107
project, but for every project the Development Team partners and
Goodwill - Donations
management positions.
Hilton is proud to source the products they need for its properties
from a wide range of vendors and suppliers. Their goal is to
forge supplier relationships that reflect the cultural diversity of its
portfolio of hotels. Through an award-winning Supplier Diversity
Program, Hilton has cultivated relationships with more than 4,400
minority- and women-owned businesses (M/WOB) and company-
underprivileged minorities)
in 2012.
22% are female. As such, they hold themselves and all of their
living company core values; attracting the best and brightest talent;
increase their skills and ability to perform on the job. Hilton New
Conrad Chicago
A DEVELOPMENT PL AN
B PROJECT DESIGN
C DEVELOPMENT TEAM
D FINANCIAL ARRANGEMENTS & FUNDING
E
DBE PARTICIPATION
G OTHER REQUIREMENTS
APPENDIX
Request for Qualifi cations dated November 14, 2014 that were
A. DEVELOPMENT PLAN
C. DEVELOPMENT TEAM
D.
DISADVANTAGED BUSINESS
ENTERPRISES (DBE) PARTICIPATION
B. PROJECT DESIGN
F.
G. OTHER REQUIREMENTS
113
G. 2 ATTACHMENTS
Please see document sleeves at the end of the
Appendix for the following attachments:
1. Attachment A - Conflict of Interest Disclosure Affidavit for
Darryl Berger
Joseph Jaeger, Jr.
Roger Ogden
Dr. Norman Francis
2. Attachment B Statement of Veracity
3. Attachment C Office of Supplier Diversity,
City of New Orleans DBE Participation Plan
Conrad Tokyo
114
A DEVELOPMENT PL AN
B PROJECT DESIGN
C DEVELOPMENT TEAM
D FINANCIAL ARRANGEMENTS & FUNDING
E
DBE PARTICIPATION
G OTHER REQUIREMENTS
APPENDIX
APPENDIX A
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
2 BAY SUITE
1035 SF
A M EN I T Y
RE TA I L
LO BBY
PA RK I NG
DOUBLE QUEEN
520 SF
SU PP ORT
KING
618 SF
DOUBLE
QUEEN
584 SF
KING
516 SF
DOUBLE QUEEN
519 SF
KING
460 SF
KING
459 SF
KING
451 SF
KING
451 SF
STOR
265 SF
MECH
116 SF
KING
470 SF
DOUBLE
QUEEN
586 SF
KING
604 SF
DOUBLE
QUEEN
587 SF
KING
598 SF
CORRIDOR
3964 SF
MECH
90 SF
KING
596 SF
DOUBLE
QUEEN
582 SF
KING
516 SF
HOUSEKEEPING
359 SF
KING
451 SF
MECH
111 SF
KING
471 SF
KING
451 SF
KING
459 SF
KING
458 SF
DOUBLE QUEEN
521 SF
DOUBLE QUEEN
520 SF
2 BAY SUITE
1033 SF
16
32 FT
117
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
2 BAY SUITE
1035 SF
A M EN I T Y
RE TA I L
LO BBY
PA RK I NG
DOUBLE QUEEN
520 SF
SU PP ORT
KING
618 SF
DOUBLE
QUEEN
584 SF
KING
516 SF
DOUBLE QUEEN
519 SF
KING
460 SF
KING
459 SF
KING
451 SF
KING
451 SF
STOR
265 SF
MECH
116 SF
KING
470 SF
DOUBLE
QUEEN
586 SF
KING
604 SF
DOUBLE
QUEEN
587 SF
KING
598 SF
CORRIDOR
3964 SF
MECH
90 SF
KING
596 SF
DOUBLE
QUEEN
582 SF
KING
516 SF
HOUSEKEEPING
359 SF
KING
451 SF
MECH
111 SF
KING
471 SF
KING
451 SF
KING
459 SF
KING
458 SF
DOUBLE QUEEN
521 SF
DOUBLE QUEEN
520 SF
2 BAY SUITE
1033 SF
16
32 FT
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
2 BAY SUITE
1035 SF
A M EN I T Y
RE TA I L
LO BBY
PA RK I NG
DOUBLE QUEEN
520 SF
SU PP ORT
KING
618 SF
DOUBLE
QUEEN
584 SF
KING
516 SF
DOUBLE QUEEN
519 SF
KING
460 SF
KING
459 SF
KING
451 SF
KING
451 SF
STOR
265 SF
MECH
116 SF
KING
470 SF
DOUBLE
QUEEN
586 SF
KING
604 SF
DOUBLE
QUEEN
587 SF
KING
598 SF
CORRIDOR
3964 SF
MECH
90 SF
KING
596 SF
DOUBLE
QUEEN
582 SF
KING
516 SF
HOUSEKEEPING
359 SF
KING
451 SF
MECH
111 SF
KING
471 SF
KING
451 SF
KING
459 SF
KING
458 SF
DOUBLE QUEEN
521 SF
DOUBLE QUEEN
520 SF
2 BAY SUITE
1033 SF
16
32 FT
119
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
2 BAY SUITE
1035 SF
A M EN I T Y
RE TA I L
LO BBY
PA RK I NG
DOUBLE QUEEN
520 SF
SU PP ORT
KING
618 SF
DOUBLE
QUEEN
584 SF
KING
516 SF
DOUBLE QUEEN
519 SF
KING
460 SF
KING
459 SF
KING
451 SF
KING
451 SF
STOR
265 SF
MECH
116 SF
KING
470 SF
DOUBLE
QUEEN
586 SF
KING
604 SF
DOUBLE
QUEEN
587 SF
KING
598 SF
CORRIDOR
3964 SF
MECH
90 SF
KING
596 SF
DOUBLE
QUEEN
582 SF
KING
516 SF
HOUSEKEEPING
359 SF
KING
451 SF
MECH
111 SF
KING
471 SF
KING
451 SF
KING
459 SF
KING
458 SF
DOUBLE QUEEN
521 SF
DOUBLE QUEEN
520 SF
2 BAY SUITE
1033 SF
16
32 FT
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
2 BAY SUITE
1035 SF
A M EN I T Y
RE TA I L
LO BBY
PA RK I NG
DOUBLE QUEEN
520 SF
SU PP ORT
KING
618 SF
DOUBLE
QUEEN
584 SF
KING
516 SF
DOUBLE QUEEN
519 SF
KING
460 SF
KING
459 SF
KING
451 SF
KING
451 SF
STOR
265 SF
MECH
116 SF
KING
470 SF
DOUBLE
QUEEN
586 SF
KING
604 SF
DOUBLE
QUEEN
587 SF
KING
598 SF
CORRIDOR
3964 SF
MECH
90 SF
KING
596 SF
DOUBLE
QUEEN
582 SF
KING
516 SF
HOUSEKEEPING
359 SF
KING
451 SF
MECH
111 SF
KING
471 SF
KING
451 SF
KING
459 SF
KING
458 SF
DOUBLE QUEEN
521 SF
DOUBLE QUEEN
520 SF
2 BAY SUITE
1033 SF
16
32 FT
121
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
2 BAY SUITE
1035 SF
A M EN I T Y
RE TA I L
LO BBY
PA RK I NG
DOUBLE QUEEN
520 SF
SU PP ORT
KING
618 SF
DOUBLE
QUEEN
584 SF
KING
516 SF
DOUBLE QUEEN
519 SF
KING
460 SF
KING
459 SF
KING
451 SF
KING
451 SF
STOR
265 SF
MECH
116 SF
KING
470 SF
DOUBLE
QUEEN
586 SF
KING
604 SF
DOUBLE
QUEEN
587 SF
KING
598 SF
CORRIDOR
3964 SF
MECH
90 SF
KING
596 SF
DOUBLE
QUEEN
582 SF
KING
516 SF
HOUSEKEEPING
359 SF
KING
451 SF
MECH
111 SF
KING
471 SF
KING
451 SF
KING
459 SF
KING
458 SF
DOUBLE QUEEN
521 SF
DOUBLE QUEEN
520 SF
2 BAY SUITE
1033 SF
16
32 FT
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
2 BAY SUITE
1035 SF
A M EN I T Y
RE TA I L
LO BBY
PA RK I NG
DOUBLE QUEEN
520 SF
SU PP ORT
KING
618 SF
DOUBLE
QUEEN
584 SF
KING
516 SF
DOUBLE QUEEN
519 SF
KING
460 SF
KING
459 SF
KING
451 SF
KING
451 SF
STOR
265 SF
MECH
116 SF
KING
470 SF
DOUBLE
QUEEN
586 SF
KING
604 SF
DOUBLE
QUEEN
587 SF
KING
598 SF
CORRIDOR
3964 SF
MECH
90 SF
KING
596 SF
DOUBLE
QUEEN
582 SF
KING
516 SF
HOUSEKEEPING
359 SF
KING
451 SF
MECH
111 SF
KING
471 SF
KING
451 SF
KING
459 SF
KING
458 SF
DOUBLE QUEEN
521 SF
DOUBLE QUEEN
520 SF
2 BAY SUITE
1033 SF
16
32 FT
123
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
4 BAY
1914 SF
RE TA I L
LO BBY
PA RK I NG
SU PP ORT
3 BAY
1256 SF
3 BAY
1250 SF
KING
495 SF
STOR
268 SF
STOR
220 SF
5 BAY
3390 SF
CORRIDOR
1689 SF
5 BAY
3524 SF
MECH
88 SF
HOUSEKEEPING
367 SF
MECH
107 SF
3 BAY
1242 SF
KING
492 SF
3 BAY
1250 SF
4 BAY
1915 SF
16
32 FT
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
2 BR/2.5 BA
1624 SF
RE TA I L
LO BBY
PA RK I NG
SU PP ORT
1 BR/1.5 BA
1078 SF
1 BR/1 BA
836 SF
2 BR/2 BA
1344 SF
MECH
308 SF
STOR
461 SF
2 BR/2 BA
1245 SF
CORRIDOR
2799 SF
2 BR/2.5 BA
1625 SF
2 BR/2 BA
1261 SF
STOR
458 SF
2 BR/2.5 BA
1632 SF
MECH
91 SF
MECH
114 SF
1 BR/1 BA
810 SF
1 BR/1.5 BA
1082 SF
2 BR/2.5 BA
1535 SF
2 BR/2.5 BA
1624 SF
16
32 FT
125
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
2 BR/2.5 BA
1624 SF
RE TA I L
LO BBY
PA RK I NG
SU PP ORT
1 BR/1.5 BA
1078 SF
1 BR/1 BA
836 SF
2 BR/2 BA
1344 SF
MECH
308 SF
STOR
461 SF
2 BR/2 BA
1245 SF
CORRIDOR
2799 SF
2 BR/2.5 BA
1625 SF
2 BR/2 BA
1261 SF
STOR
458 SF
2 BR/2.5 BA
1632 SF
MECH
91 SF
MECH
114 SF
1 BR/1 BA
810 SF
1 BR/1.5 BA
1082 SF
2 BR/2.5 BA
1535 SF
2 BR/2.5 BA
1624 SF
16
32 FT
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
2 BR/2.5 BA
1624 SF
RE TA I L
LO BBY
PA RK I NG
SU PP ORT
1 BR/1.5 BA
1078 SF
1 BR/1 BA
836 SF
2 BR/2 BA
1344 SF
MECH
308 SF
STOR
461 SF
2 BR/2 BA
1245 SF
CORRIDOR
2799 SF
2 BR/2.5 BA
1625 SF
2 BR/2 BA
1261 SF
STOR
458 SF
2 BR/2.5 BA
1632 SF
MECH
91 SF
MECH
114 SF
1 BR/1 BA
810 SF
1 BR/1.5 BA
1082 SF
2 BR/2.5 BA
1535 SF
2 BR/2.5 BA
1624 SF
16
32 FT
127
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
2 BR/2.5 BA
1624 SF
RE TA I L
LO BBY
PA RK I NG
SU PP ORT
1 BR/1.5 BA
1078 SF
1 BR/1 BA
836 SF
2 BR/2 BA
1344 SF
MECH
308 SF
STOR
461 SF
2 BR/2 BA
1245 SF
CORRIDOR
2799 SF
2 BR/2.5 BA
1625 SF
2 BR/2 BA
1261 SF
STOR
458 SF
2 BR/2.5 BA
1632 SF
MECH
91 SF
MECH
114 SF
1 BR/1 BA
810 SF
1 BR/1.5 BA
1082 SF
2 BR/2.5 BA
1535 SF
2 BR/2.5 BA
1624 SF
16
32 FT
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
2 BR/2.5 BA
1624 SF
RE TA I L
LO BBY
PA RK I NG
SU PP ORT
1 BR/1.5 BA
1078 SF
1 BR/1 BA
836 SF
2 BR/2 BA
1344 SF
MECH
308 SF
STOR
461 SF
2 BR/2 BA
1245 SF
CORRIDOR
2799 SF
2 BR/2.5 BA
1625 SF
2 BR/2 BA
1261 SF
STOR
458 SF
2 BR/2.5 BA
1632 SF
MECH
91 SF
MECH
114 SF
1 BR/1 BA
810 SF
1 BR/1.5 BA
1082 SF
2 BR/2.5 BA
1535 SF
2 BR/2.5 BA
1624 SF
16
32 FT
129
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
2 BR/2.5 BA
1624 SF
RE TA I L
LO BBY
PA RK I NG
SU PP ORT
1 BR/1.5 BA
1078 SF
1 BR/1 BA
836 SF
2 BR/2 BA
1344 SF
MECH
308 SF
STOR
461 SF
2 BR/2 BA
1245 SF
CORRIDOR
2799 SF
2 BR/2.5 BA
1625 SF
2 BR/2 BA
1261 SF
STOR
458 SF
2 BR/2.5 BA
1632 SF
MECH
91 SF
MECH
114 SF
1 BR/1 BA
810 SF
1 BR/1.5 BA
1082 SF
2 BR/2.5 BA
1535 SF
2 BR/2.5 BA
1624 SF
16
32 FT
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
2 BR/2.5 BA
1624 SF
RE TA I L
LO BBY
PA RK I NG
SU PP ORT
1 BR/1.5 BA
1078 SF
1 BR/1 BA
836 SF
2 BR/2 BA
1344 SF
MECH
308 SF
STOR
461 SF
2 BR/2 BA
1245 SF
CORRIDOR
2799 SF
2 BR/2.5 BA
1625 SF
2 BR/2 BA
1261 SF
STOR
458 SF
2 BR/2.5 BA
1632 SF
MECH
91 SF
MECH
114 SF
1 BR/1 BA
810 SF
1 BR/1.5 BA
1082 SF
2 BR/2.5 BA
1535 SF
2 BR/2.5 BA
1624 SF
16
32 FT
131
HOT EL
RESI DEN T I A L
BA L L ROOM
MEE T I NG ROOM
A M EN I T Y
2 BR/2.5 BA
1624 SF
RE TA I L
LO BBY
PA RK I NG
SU PP ORT
1 BR/1.5 BA
1078 SF
1 BR/1 BA
836 SF
2 BR/2 BA
1344 SF
MECH
308 SF
STOR
461 SF
2 BR/2 BA
1245 SF
CORRIDOR
2799 SF
2 BR/2.5 BA
1625 SF
2 BR/2 BA
1261 SF
STOR
458 SF
2 BR/2.5 BA
1632 SF
MECH
91 SF
MECH
114 SF
1 BR/1 BA
810 SF
1 BR/1.5 BA
1082 SF
2 BR/2.5 BA
1535 SF
2 BR/2.5 BA
1624 SF
16
32 FT
APPENDIX B
Table 1
Table 2
Table 3
Table 4
Year
Direct Spending
Total Spending
Year
Direct Spending
Total Spending
Year
Direct Spending
Total Spending
Year
Direct Spending
Total Spending
2016
$128.68
$211.00
2016
$200.00
$327.93
2016
$192.17
$315.09
2016
$520.85
$854.03
2017
$128.68
$211.00
2017
$200.00
$327.93
2017
$192.17
$315.09
2017
$520.85
$854.03
2018
$63.30
$102.98
2018
$87.02
$143.25
2018
$135.89
$223.71
2018
$286.21
$469.94
2019
$64.18
$104.42
2019
$88.23
$145.25
2019
$137.25
$225.95
2019
$289.67
$475.62
2020
$65.08
$105.89
2020
$89.47
$147.29
2020
$138.62
$228.21
2020
$293.18
$481.38
2021
$65.99
$107.37
2021
$90.72
$149.35
2021
$140.01
$230.49
2021
$296.73
$487.21
2022
$66.92
$108.87
2022
$91.99
$151.44
2022
$141.41
$232.79
2022
$300.32
$493.11
2023
$67.85
$110.40
2023
$93.28
$153.56
2023
$142.82
$235.12
2023
$303.96
$499.08
2024
$68.80
$111.94
2024
$94.59
$155.71
2024
$144.25
$237.47
2024
$307.64
$505.12
2025
$69.77
$113.51
2025
$95.91
$157.89
2025
$145.70
$239.85
2025
$311.37
$511.25
2026
$70.74
$115.10
2026
$97.25
$160.10
2026
$147.15
$242.25
2026
$315.15
$517.44
2027
$71.73
$116.71
2027
$98.62
$162.34
2027
$148.62
$244.67
2027
$318.97
$523.72
2028
$72.74
$118.34
2028
$100.00
$164.62
2028
$150.11
$247.12
2028
$322.84
$530.07
2029
$73.76
$120.00
2029
$101.40
$166.92
2029
$151.61
$249.59
2029
$326.76
$536.51
2030
$74.79
$121.68
2030
$102.82
$169.26
2030
$153.13
$252.08
2030
$330.73
$543.02
2031
$75.84
$123.38
2031
$104.25
$171.63
2031
$154.66
$254.60
2031
$334.75
$549.61
2032
$75.84
$123.38
2032
$104.25
$171.63
2032
$154.66
$254.60
2032
$334.75
$549.61
2033
$75.84
$123.38
2033
$104.25
$171.63
2033
$154.66
$254.60
2033
$334.75
$549.61
2034
$75.84
$123.38
2034
$104.25
$171.63
2034
$154.66
$254.60
2034
$334.75
$549.61
2035
$75.84
$123.38
2035
$104.25
$171.63
2035
$154.66
$254.60
2035
$334.75
$549.61
2036
$75.84
$123.38
2036
$104.25
$171.63
2036
$154.66
$254.60
2036
$334.75
$549.61
2037
$75.84
$123.38
2037
$104.25
$171.63
2037
$154.66
$254.60
2037
$334.75
$549.61
2038
$75.84
$123.38
2038
$104.25
$171.63
2038
$154.66
$254.60
2038
$334.75
$549.61
2039
$75.84
$123.38
2039
$104.25
$171.63
2039
$154.66
$254.60
2039
$334.75
$549.61
2040
$75.84
$123.38
2040
$104.25
$171.63
2040
$154.66
$254.60
2040
$334.75
$549.61
2041
$75.84
$123.38
2041
$104.25
$171.63
2041
$154.66
$254.60
2041
$334.75
$549.61
2042
$75.84
$123.38
2042
$104.25
$171.63
2042
$154.66
$254.60
2042
$334.75
$549.61
2043
$75.84
$123.38
2043
$104.25
$171.63
2043
$154.66
$254.60
2043
$334.75
$549.61
2044
$75.84
$123.38
2044
$104.25
$171.63
2044
$154.66
$254.60
2044
$334.75
$549.61
2045
$75.84
$123.38
2045
$104.25
$171.63
2045
$154.66
$254.60
2045
$334.75
$549.61
2046
$75.84
$123.38
2046
$104.25
$171.63
2046
$154.66
$254.60
2046
$334.75
$549.61
2047
$75.84
$123.38
2047
$104.25
$171.63
2047
$154.66
$254.60
2047
$334.75
$549.61
Total
$2,442.24
$3,976.69
Total
$3,403.62
$5,600.50
Total
$4,890.13
$8,047.72
Total
$10,735.99
$17,624.91
Present Value
$1,232.03
$2,007.50
Present Value
$1,736.66
$2,856.49
Present Value
$2,417.67
$3,977.69
Present Value
$5,386.36
$8,841.67
133
Table 5
Table 6
New Tax
Revenue
Parking
Revenue Lost
$2,532,986
-$1,000,000
2017
$2,532,986
2018
$3,986,236
2019
Net Benefit
to the City
Table 7
$1,532,986
2016
-$1,000,000
$1,532,986
-$1,000,000
$2,986,236
$4,042,043
-$1,000,000
2020
$4,098,632
2021
$4,156,013
2022
New Tax
Revenue
Parking
Revenue Lost
$3,936,790
-$1,000,000
2017
$3,936,790
2018
$4,286,058
$3,042,043
2019
$4,346,063
-$1,000,000
$3,098,632
2020
-$1,000,000
$3,156,013
2021
$4,214,197
-$1,000,000
$3,214,197
2023
$4,273,196
-$1,000,000
2024
$4,333,021
-$1,000,000
2025
$4,393,683
-$1,000,000
2026
$4,455,194
2027
$4,517,567
2028
$4,580,813
2029
$4,644,944
2030
2031
Net Benefit
to the City
Table 8
Year
Year
New Tax
Revenue
Parking
Revenue Lost
Net Benefit
to the City
New Tax
Revenue
Parking
Revenue Lost
Net Benefit to
the City
$2,936,790
2016
$3,782,638
-$1,000,000
$2,782,638
2016
$10,252,414
-$1,000,000
$2,936,790
2017
$3,782,638
-$1,000,000
$2,782,638
2017
$10,252,414
-$1,000,000
$9,252,414
-$1,000,000
$3,286,058
2018
$5,749,858
-$1,000,000
$4,749,858
2018
$14,022,152
-$1,000,000
$13,022,152
-$1,000,000
$3,346,063
2019
$5,830,356
-$1,000,000
$4,830,356
2019
$14,218,462
-$1,000,000
$13,218,462
$4,406,908
-$1,000,000
$3,406,908
2020
$5,911,981
-$1,000,000
$4,911,981
2020
$14,417,521
-$1,000,000
$13,417,521
$4,468,605
-$1,000,000
$3,468,605
2021
$5,994,749
-$1,000,000
$4,994,749
2021
$14,619,366
-$1,000,000
$13,619,366
2022
$4,531,165
-$1,000,000
$3,531,165
2022
$6,078,675
-$1,000,000
$5,078,675
2022
$14,824,037
-$1,000,000
$13,824,037
$3,273,196
2023
$4,594,601
-$1,000,000
$3,594,601
2023
$6,163,777
-$1,000,000
$5,163,777
2023
$15,031,574
-$1,000,000
$14,031,574
$3,333,021
2024
$4,658,926
-$1,000,000
$3,658,926
2024
$6,250,070
-$1,000,000
$5,250,070
2024
$15,242,016
-$1,000,000
$14,242,016
$3,393,683
2025
$4,724,151
-$1,000,000
$3,724,151
2025
$6,337,571
-$1,000,000
$5,337,571
2025
$15,455,404
-$1,000,000
$14,455,404
-$1,000,000
$3,455,194
2026
$4,790,289
-$1,000,000
$3,790,289
2026
$6,426,296
-$1,000,000
$5,426,296
2026
$15,671,780
-$1,000,000
$14,671,780
-$1,000,000
$3,517,567
2027
$4,857,353
-$1,000,000
$3,857,353
2027
$6,516,265
-$1,000,000
$5,516,265
2027
$15,891,185
-$1,000,000
$14,891,185
-$1,000,000
$3,580,813
2028
$4,925,356
-$1,000,000
$3,925,356
2028
$6,607,492
-$1,000,000
$5,607,492
2028
$16,113,661
-$1,000,000
$15,113,661
-$1,000,000
$3,644,944
2029
$4,994,311
-$1,000,000
$3,994,311
2029
$6,699,997
-$1,000,000
$5,699,997
2029
$16,339,252
-$1,000,000
$15,339,252
$4,709,974
-$1,000,000
$3,709,974
2030
$5,064,231
-$1,000,000
$4,064,231
2030
$6,793,797
-$1,000,000
$5,793,797
2030
$16,568,002
-$1,000,000
$15,568,002
$4,775,913
-$1,000,000
$3,775,913
2031
$5,135,130
-$1,000,000
$4,135,130
2031
$6,888,910
-$1,000,000
$5,888,910
2031
$16,799,954
-$1,000,000
$15,799,954
2032
$4,775,913
-$1,000,000
$3,775,913
2032
$5,135,130
-$1,000,000
$4,135,130
2032
$6,888,910
-$1,000,000
$5,888,910
2032
$16,799,954
-$1,000,000
$15,799,954
2033
$4,775,913
-$1,000,000
$3,775,913
2033
$5,135,130
-$1,000,000
$4,135,130
2033
$6,888,910
-$1,000,000
$5,888,910
2033
$16,799,954
-$1,000,000
$15,799,954
2034
$4,775,913
-$1,000,000
$3,775,913
2034
$5,135,130
-$1,000,000
$4,135,130
2034
$6,888,910
-$1,000,000
$5,888,910
2034
$16,799,954
-$1,000,000
$15,799,954
2035
$4,775,913
-$1,000,000
$3,775,913
2035
$5,135,130
-$1,000,000
$4,135,130
2035
$6,888,910
-$1,000,000
$5,888,910
2035
$16,799,954
-$1,000,000
$15,799,954
2036
$4,775,913
-$1,000,000
$3,775,913
2036
$5,135,130
-$1,000,000
$4,135,130
2036
$6,888,910
-$1,000,000
$5,888,910
2036
$16,799,954
-$1,000,000
$15,799,954
2037
$4,775,913
-$1,000,000
$3,775,913
2037
$5,135,130
-$1,000,000
$4,135,130
2037
$6,888,910
-$1,000,000
$5,888,910
2037
$16,799,954
-$1,000,000
$15,799,954
2038
$4,775,913
-$1,000,000
$3,775,913
2038
$5,135,130
-$1,000,000
$4,135,130
2038
$6,888,910
-$1,000,000
$5,888,910
2038
$16,799,954
-$1,000,000
$15,799,954
2039
$4,775,913
-$1,000,000
$3,775,913
2039
$5,135,130
-$1,000,000
$4,135,130
2039
$6,888,910
-$1,000,000
$5,888,910
2039
$16,799,954
-$1,000,000
$15,799,954
2040
$4,775,913
-$1,000,000
$3,775,913
2040
$5,135,130
-$1,000,000
$4,135,130
2040
$6,888,910
-$1,000,000
$5,888,910
2040
$16,799,954
-$1,000,000
$15,799,954
2041
$4,775,913
-$1,000,000
$3,775,913
2041
$5,135,130
-$1,000,000
$4,135,130
2041
$6,888,910
-$1,000,000
$5,888,910
2041
$16,799,954
-$1,000,000
$15,799,954
2042
$4,775,913
-$1,000,000
$3,775,913
2042
$5,135,130
-$1,000,000
$4,135,130
2042
$6,888,910
-$1,000,000
$5,888,910
2042
$16,799,954
-$1,000,000
$15,799,954
2043
$4,775,913
-$1,000,000
$3,775,913
2043
$5,135,130
-$1,000,000
$4,135,130
2043
$6,888,910
-$1,000,000
$5,888,910
2043
$16,799,954
-$1,000,000
$15,799,954
2044
$4,775,913
-$1,000,000
$3,775,913
2044
$5,135,130
-$1,000,000
$4,135,130
2044
$6,888,910
-$1,000,000
$5,888,910
2044
$16,799,954
-$1,000,000
$15,799,954
2045
$4,775,913
-$1,000,000
$3,775,913
2045
$5,135,130
-$1,000,000
$4,135,130
2045
$6,888,910
-$1,000,000
$5,888,910
2045
$16,799,954
-$1,000,000
$15,799,954
2046
$4,775,913
-$1,000,000
$3,775,913
2046
$5,135,130
-$1,000,000
$4,135,130
2046
$6,888,910
-$1,000,000
$5,888,910
2046
$16,799,954
-$1,000,000
$15,799,954
2047
$4,775,913
-$1,000,000
$3,775,913
2047
$5,135,130
-$1,000,000
$4,135,130
2047
$6,888,910
-$1,000,000
$5,888,910
2047
$16,799,954
-$1,000,000
$15,799,954
Total
$142,662,011
-$32,000,000
$110,662,011
Total
$155,818,811
-$32,000,000
$123,818,811
Total
$206,037,636
-$32,000,000
$174,037,636
Total
$504,518,458
-$32,000,000
$472,518,458
Present
Value
$238,987,695
-$15,802,677
$223,185,019
Present
Value
134
$67,230,219
-$15,802,677
$51,427,542
Present
Value
$74,542,893
-$15,802,677
$58,740,216
Present
Value
$97,214,584
-$15,802,677
$81,411,907
-$1,000,000
$9,252,414