Académique Documents
Professionnel Documents
Culture Documents
REVIEWED BY:
_______________________________
DEPUTY CORPORATE OFFICER
______________________________
CITY MANAGER
SITE PLAN
BA
R
E
K
.
T
S
S
LS
T.
Y 3A
L
FA
HW
CF
GK
IN NG
I
I ST
EX ILD
BU
PRO
P OS
ED
BUIL
DIN
G
E
N
A
IA
R
O
T
IC
.
T
S
SECTION
Residential Rentals
Tenant Indoor Amenity Area
Commercial Rental Unit (C.R.U.)
Circulation
Falls St.
Existing
KCF
Building
Hwy 3A
LOBBY
C.R.U.
S.H.A.R.E.
Total Floor Area - 4309ft / 400m
S.H.A.R.E. - 48%
Structure and Walls - 8%
Commercial Retail Unit - 30%
Circulation and Lobby - 14%
LOBBY
STAIRS
DOWN
W.C.
C.R.U.
W.C.
S.H.A.R.E.
Residential Rentals
20
SERVICE
ROOM
19
18
9
17
Total Floor Area - 8544ft / 794m
Balance, Surrey BC
Common Areas - 26%
Structure and Walls - 11%
Residential Areas - 63%
10
16
15
11
14
13
12
Balance, Surrey BC
Residential Rentals
Studio apartments.
Common areas for tenants, as well as potential
for roof top access.
21
22
23
24
25
26
40
39
OFFICE
27
MULTI-PURPOSE
ROOM AND KITCHEN
28
38
29
37
364ft Precedent layout
30
36
35
31
34
33
32
Table of Contents
1.0
EXECUTIVE SUMMARY
2.0
BACKGROUND INFORMATION
2.1
Introduction to the project
2.2
Purpose of the initiative
2.3
Demonstrated need
2.4
Project Objectives and Goals
3.0
ORGANIZATIONAL STRUCTURE
3.1
Mission and Objectives
3.2
Corporate structure and legal status
3.3
Governance
3.4
Vision
4.0
MARKET ANALYSIS
4.1
Target audience
4.2
Market analysis
4.3
Summary
5.0
6.0
FINANCIAL PLAN
6.1
Capital Costs
6.1.2 Capital Plan
6.1.3 Operating plan
6.2
Strategies for self sustainability
6.3
Marketing plan
6.4
Capital contributions
6.5
Summary
7.0
Appendices
7.1 Cover Architecture Concept drawings pp. 12-14
7.2 Public meeting (April 21, 2015) report pp.15-21
7.3 Links to Cityscape studies
1.0
EXECUTIVE SUMMARY
The S.H.A.R.E. Housing Initiative (SHI) is proposing a new affordable housing development at 520 Falls
Street in Nelson British Columbia.
Our ambition is to develop housing that makes residents proud and brings vitality to the Nelson
downtown core. We aim for quality architecture and compact homes that are designed for affordability.
Our project integrates nicely in the surroundings and has good connections with Nelsons downtown
amenities. Finally, we will supply low market units for the general working population while providing
eligible individuals from specific social housing programs access to quality, rental housing.
SHI has identified an immediate and strong demand for affordable rental housing in Nelson. Our goal is to
provide minimum or low wage earners quality housing, in the downtown core, that falls into the CMHC
30% (or less) range of gross income affordability.
Construction will consist of a three-storey structure with two or three commercial rental units on the
first floor and 40 rental units on the second and third floors. Kootenay Christian Fellowship (KCF) would
own the property and all units will be managed by a subsidiary of KCF. There will be a mix of bachelor
and one-bedroom units - with monthly rents ranging from $600 to $800. All units are to be selfcontained.
SHI will lead the various stages of development, engaging an experienced Development Consultant to
provide comprehensive services in the organization, coordination, management and administration
required for all aspects of the development of the project. The delivery method will be a conventional
Design-Bid-Build, with an Architect and engineering sub- consultants retained by the SHI.
Total construction costs are estimated to be about $6.5 million. Preliminary financial modelling
estimates annual cash flow from rents to be approximately $501,000. SHI will determine the amount of
debt finance that can be accessed based on the projects cash flow and seek grant funding and no-interest
or low-interest loans for the balance.
Development of this site and this project are realistic and feasible. KCF owns the site, and there are no
known development constraints. There is an immediate and strong demand for affordable rental
housing that the current market does not meet. We see this initiative as a good opportunity for the
addition of quality affordable housing, much needed in the City of Nelson.
2.0
BACKGROUND INFORMATION
2.1
The City of Nelson in its document, Affordable Housing Needs Assessment Update - Final Report | October
2014, recognizes Ten Housing Gaps in the city of Nelson. The first two Gaps are:
Housing Gap
Sub-Population Group
Young Adults
The SHARE Housing initiative (SHI,) sponsored by Kootenay Christian Fellowship (KCF) proposes
to provide up to 40 units (bachelor and one bedroom) aimed at addressing these two
identified Gaps.
As concluded in both the Affordable Housing Needs Assessment and the Affordable Housing Strategy
(Fall 2014), commissioned and carried out through the City of Nelson, the need for affordable
supportive housing in Nelson is significant. A summary of the relevant findings and
recommendations of that report are presented below.
A primary housing shortage exists in the availability of affordable bachelor and one
bedroom housing units. This shortage affects the entire continuum of renters.
Poor housing conditions were reported in 2010 and continued in 2014. A significant
portion of the rental market consist of units that are more than fifty years old and in very
poor condition. (49% of Nelson housing stock was built before 1960.) Concerns exist that
upgrading these buildings will result in increased rents, evictions and a further loss of
affordable housing.
Since 2010 there has been an overall decrease in the number of multi-rental units on the
market. There are no units in Nelson over five stories.
Despite age and condition of rentals CitySpaces 2014 snapshot of rents reports that
bachelor units rent for an average of $615.00 and one bedroom units $827.00 (We have
targeted rents of $600 and $800 respectively).
Project Location: The project will be located on land owned by the KCF at the foot of
Baker Street, on the vacant land (owned by KCF) behind the current church site on Falls
Street.
Building Design: It is anticipated that the first floor will take advantage of the prime
business location providing market value commercial lease revenue supporting the
housing component of the initiative. The proposed affordable market housing would
consist of up to 40 rental units on the second and third floors of the three-storey building.
Bachelor suites (32 suites between 250- 309 sq. feet each) and a limited number of onebedroom suites (8 suites between 351-580 sq. feet each) are planned. Each suite will be
fully self-contained.
Target Tenant Groups: There will be two commercial lease spaces on the first floor
generating market returns for the leased space. The largest commercial space is already
spoken for (S.H.A.R.E. Nelson) by a longstanding, established commercial tenant. In the
housing component it is expected that there will be a mixed demographic of renters as
identified in need of affordable bachelor and one bedroom units by the Nelson Housing
Strategy.
Rent Levels: Rental affordability of our units will be in the low end of market rents for this
area. Typically rent subsidy programs require market rents as a condition.
Tenants
Community representation
KCF representation
3.4 Vision
The SHI vision is to see the development of a low market housing project in the City of Nelson to
meet the identified community needs for more affordable housing. The provision of rental
accommodation will keep the supply of such housing available to individuals in need for many
years to come. While the specific design of the project has yet to be finalised, it is expected that the
proposed housing initiative will be composed of studio and one-bedroom units. With the
development of this project a wide spectrum of renters (as identified by the City of Nelson housing
strategy) will have access to safe, secure and affordable housing.
vacancy rates in Nelson (below 3%), compounded by the age and condition of rentals (49% more
than 50 years of age) and the current high rates for these rentals make us confident our target
audience is sufficient to pursue this initiative.
4.2 Market Analysis:
The Nelson Housing Strategy report (p.10 table 4) identifies a projected need of between 55-110
units that could benefit our target audience. This is a primary reason that all current studies
conclude the most pressing need for affordable rentals in Nelson are one-bedroom and Bachelor
suites.
CitySpaces 2014 snapshot of rents reports that bachelor units rent for an average of $615.00 and
one-bedroom units for an average of $827.00. In building our business plan we have done our
initial financial projections based upon a bachelor unit rental of $600.00 and a one-bedroom unit
rental of $800.00. Since these are new build these units will be attractive from both cost and
liveability factors. The location of this initiative is also very critical as it is in the immediate
downtown core and will become a very desirable location.
By targeting current market rates, at risk for affordability renters can meet the critical
requirement of rent subsidy programs like SAFER, RAP, Provincial Housing assistance programs
so reduce their shelter cost to 30% of their income. Specifically, the SAFER program requires a
single applicant to be paying no more than $667 per month and a couple, no more than $727. The
rent ceilings for RAP (3 or less) is $970 per month in this area. A major issue faced by individuals
attempting to qualify for these affordable housing programs is finding liveable units below the
program rental ceilings. The SHI will provide such units.
4.3 Summary:
As concluded in both the Affordable Housing Needs Assessment and the Affordable Housing Strategy,
commissioned and carried out through the City of Nelson the need for affordable quality market
housing, in Nelson, is significant and demonstrable. The rental rates we have identified are lowmarket and will help keep our vacancy rates low while providing affordable market housing to a
wide spectrum and demographic of Nelson renters.
Studio suite
1 Bedroom
# of
Units
32
8
Total
40
Units
$600.00
$800.00
250-500 SF
The unit composition and sizes reflect preferences that were expressed by respondents to a
housing preference survey conducted by KCF and Our Daily Bread. It is anticipated that the
building will be a three-storey building. Initial meetings with both architects and city planning
staff indicate that the site is large enough to accommodate such a building. (See preliminary
concept drawings appendix 1.)
5.2 Interior Amenities and Common Areas
The building will include an elevator, laundry room for the tenants, a large common room and
office space for property management. The design of the proposed project, including the height of
the building and design of the facade will reflect character of the surrounding neighbourhood.
5.3 Accessibility
In addition to the inclusion of accessible units, the proposed project will follow strict facility
accessibility design standards.
5.4 Parking
Surface parking will be included as concept and design characteristics are worked out. At present
KCF is in negotiation with some of the neighbouring commercial establishments who are
interested in pursuing and funding shared parking.
5.5 Energy Efficiency
In terms of energy efficiency measures, and as specified in the proposed 2015 British Columbia
Building Code, the proposed project will meet or exceed energy efficiency levels outlined in the
Model National Energy Code for Buildings. Where appropriate, Energy Star rated products and
features will be incorporated into the design of the proposed project, including appliances,
lighting, windows, heating and cooling systems, and ducts. Walls and ceilings will also have more
insulation than is required by the BC Building Code to reduce heat loss.
6.0
FINANCIAL PLAN
6.1
Capital Costs
The following table contains a summary of capital costs, as well as details on the sources of funds.
The table shows that the project at 40 affordable housing units would incur total project costs of
an estimated $6,111,000 including hard costs (i.e. construction costs) and soft costs that include
consultant fees, legal, financing, and organizational costs, and planning permits and fees.
$
$
$
$
$
4,173,500
1,937,500
6,111,000
437,500
6,548,500
The Owners Equity of about $1.9 million is not yet in place. We expect it to be composed of a
combination of grants received, government subsidies, in-kind donations for services rendered,
municipal fee wavers and prepaid long term leases with Not for profits operating social
programs (Housing First Programs) in our local area. Note the present value of $600 per month
(one studio unit) over 25 years at 5% is just over $100,000.
Revenue Estimate
Annual
$230,400
$76,800
$110,492
CRU
Parking\Storage\Laundry\Other
Total Revenue
$33,444
$50,000
$501,135
Operating Expenses
Administration
Repairs/Maintenance
Insurance
Property Taxes
Utilities
Replacement reserves
Contingency for Vacancy\Bad Debt
Total Cash Expenses
4%
10%
4.00%
2.50%
$20,045
$42,750
$20,000
$40,600
$42,720
$22,551
$12,528
$201,195
$299,940
$239,100
1.25x
The proposed housing project must demonstrate that it is self- sustaining in order to achieve any
financial commitments, and KCF must know the operation of the new building will generate
sufficient revenue to cover operating costs and mortgage payments. In addition, since many of the
tenants will have low, moderate and/or fixed incomes, it is important that rents be kept as low as
possible to ensure that they are affordable.
In order to minimize on-going utility costs for the building, a strong emphasis will be placed on
energy efficient forms of design and the use of energy efficient appliances. At the very least, the
design of the building will comply with requirements of the proposed 2015 BC Building Code.
In order to achieve these requirements, a significant contribution towards capital costs is required
to reduce mortgage payments once the building is completed and operating. These funding
sources are described in detail in the next section, alongside a summary of the capital costs. This
section is followed by an overview of operating revenue and expenses.
6.3
Marketing Plan :
Monthly
rental - single micro unit
rental - double micro unit
rental - SHARE (9564 sq ft @ $10)
rental - CRU (2685 sq ft@ $10)
Monthly rental by Unit Type
Base
$600
$800
$7,970
$2,238
$11,508
Prop Tax
$0
$0
$335
$91
$426
Insurance
$0
$0
$550
$150
$700
Common Mtnce
$0
$0
$353
$308
$661
Total (Mo)
$600
$800
$9,208
$2,787
$13,295
The Largest Commercial Renter is S.H.A.R.E. Nelson currently operating at 612 Lakeside drive in
Nelson. It is owned and operated by the Kootenay Christian Fellowship and has been operating at its
present location for 10 years. A better location for the S.H.A.R.E operation is a major return to KCF for
taking on the risk of this project and allows KCF to fulfill its mandate to provide social housing in
Nelson.
The second smaller retail space will be leased at full market but is estimated at $10 per square foot
plus triple net. This location and unique, attractive setting provides a very tangible rental asset that will
offset financial liabilities. In a market study done to support a mortgage refinancing done in July 2014
on the existing property, Strand and Godfrey appraisal data showed similar sized commercial spaces
(1843 sq. ft. to 3997 sq. ft.) leased in the $12.12 to $16.26 range.
The building will be one block off Baker Street (Nelsons Main Street) and have a large physical
presence to traffic coming from the East on Hwy 3 (Castlegar), the primary access to Nelson. We expect
to take advantage of the panoramic view west and north of the Kootenay Lake West Arm. The local
10
community will include Our Daily Bread, the Kootenay Christian Fellowship Church, the Shambala
building, and SHARE Nelson. This provides a very positive tenancy mix.
6.4
Capital Contributions
In order to fully cover capital costs of the proposed project, we will endeavour to access funding from
multiple sources. Potential sources could Equity or Funding partners including (1) Columbia Basin Trust,
(2) BC Housing, (3) Osprey Foundation (4) Nelson Community Services, and (5) Nelson CARES
6.5
Summary
We are currently searching for possible equity and contributing partners. We have met with, and have,
initial support from the City of Nelson. This support may take the form of waived servicing and
licensing costs, property tax considerations or both. We intend to secure the services of a
Development Consultant familiar with Not For Profit Housing projects who will, we hope, provide
direction in this area. On April 21, 2015 the Project Committee held an Information and Feedback
session for the general public to introduce the project of the community and gain feedback, including
some organizations targeted as possible partners in our project. A report on that session is attached.
11
12
13
14
Appendix 7.2
Final Report of Public Meeting of Tuesday, April 21, 2015
Planning Meeting
Team met on April 14, 2015 to discuss the objectives and agenda for the meeting
Agenda was drafted, roles assigned for presentation, and strategy for engaging participants
Pre-meeting
Ads placed in paper and Pastor Reimer gave an interview to Nelson Star, which was published on
Friday, April 18th.
Some members of the team met on the afternoon of Tuesday, April 21st to rehearse their
presentations
A one-pager (appended) outlining key points about the project was provided to each participant as
s/he arrived
Paper surveys were available for people who wanted to add additional feedback
Facilitated Meeting
Presentations
1. Community Needs (Mike McIndoe)
15
Situation in Nelson
Working Poor
SHARE Lease
KCF land
Interest rates
Agency support
Municipal support
Footprint Aligned
Drawings/Concept
Financial challenge
Questions of Clarification
Participants were given an opportunity to ask questions of clarification regarding what was
presented
Andrew divided the group in two, one group going with Mike McIndoe and the rest staying with
Andrew
Facilitators will moderate the discussion and take notes on prepared flip charts
16
Mikes Group
Strengths
Affordability!
Co-location with KCF
Creates community
Central location
Walking/bike distance
Views
Quality new building
Opportunities
Solar garden
Green roof
Energy efficient
Employment / work experience
Small footprint carbon-responsible
Location promotes agency coop/coord.
Weaknesses
Threats
City Hall
$1.9 million bucket needs to be filled
Management plan for resident mix. Staffing?
Operational issues. Use of amenity areas, etc.
Parking / storage
Andrews Group
Strengths
Location
Anchor business
Affordability
Land donated / charity
SHARE accessible
Close to downtown
Close to ODB & Pastor Jim
Multiple units
Open to all age groups
Recreation, social gathering
Sustains SHARE (rent)
Opportunities
Profile/visibility
Soundproofing
Public contribution community pride
Donations from trades
Energy conservation use southern exposure
Roof garden
Doctors in upper units
Addresses big need
Gives people a chance
Houses potential customers
Enhances downtown
Other parking not far away (CPR)
Anchors west end
Walkway over the highway
Connection to services ODB
Tenants could work on building
Create jobs
Business opportunity
17
Weaknesses
Parking
$1.9 million
Design restraints (site)
Financial obligation (mortgage)
Traffic flow and noise
Ambitious time line
Dense living
Qs about site environmental
Requires variance
Threats
NIMBYism
Time to fill units marketing
Site management
$ -- Interest rates
Affordable?
Demand for mix of units
Tenant turnover
Unforeseen site issues
Idling (vehicle)
Coordination of development (Kiwanis,
Nelson CARES, Salvation Army)
Reporting in
Andrew and Mike posted the results and Andrew reviewed the lists with the larger group, adding one or
two points
Wrap-up
Participants were invited to add their comments confidentially on the feedback surveys available at the
entrance
Jim thank the team for their work and the participants for their input and indicated that those who had
provided contact information would be kept informed
Adjourn
Facilitators Comment
My impression was that most of the people there think additional affordable housing in Nelson is needed
and that this project looks promising in helping to address a gap. Concerns expressed tended to focus on
details rather than on concept (which I think is a good sign). I think the shared reservation was the
feasibility of raising the funds required.
Summary Results
Strengths
18
Weaknesses
Location
Close to downtown
Walking/biking distance to downtown and
most services (groceries, recreation)
Close to services and supports (e.g. Our Daily
Bread & Pastor Jim)
Residential attractiveness
Affordable; fills gap in range of housing
New, quality building with multiple units, a
visible landmark, anchoring west end of town
Great views
Open to all age groups
Opportunities for recreation, social gathering,
development of a sense of community
Small footprint carbon-responsible
Viability
Co-location with SHARE means there is an
Anchor tenant ready to pay rent
Land has already been purchased
Charitable status for fund raising
Design
Dense living / restricted size
Question of affordability
Design restraints (site)
Requires variance
Financial
$1.9 million
Ambitious time line
Long term financial obligation
(mortgage)
Site Characteristics
Parking will be limited
Traffic flow a challenge (one-way)
Traffic noise (highway)
Questions about site (e.g. soil,
environmental)
Opportunities
Threats
Community Contribution
Public contribution community pride
Houses potential customers
Improvements/Features
Soundproofing
Energy conservation use southern exposure
Energy efficient design
Green roof/roof garden /solar garden
Doctors in upper units
Walkway over the highway
Other parking not far away (CPR)
Employment
Employment for construction
Potential for work experience
Tenants could work on building
Financial
Donations from trades
Create jobs
Business opportunity
Community
NIMBYism
Coordination of development with
other affordable housing projects
(Kiwanis, Nelson CARES, Salvation
Army)
Design/Site
Demand for mix of units
Unforeseen site issues
Municipal regulations
Demand for parking/storage
Financial
Cost containment; potential for rising
interest rates
Time to fill units marketing
Operational
Site management, staffing
Tenant turnover
Use of amenity areas
Idling (vehicle)
The NEED
The Need for Affordable Housing in Nelson:
The S.H.A.R.E. Housing initiative is driven by the belief that there is a demonstrated and
significant shortage of affordable housing in Nelson.
The Affordable Housing Needs Assessment and the Affordable Housing Strategy, (2010 and
2014) commissioned and carried out for the City of Nelson, describes the need for affordable
housing in Nelson as significant.
These studies conclude that the most pressing need for affordable rentals, in Nelson, are onebedroom and bachelor suites. This results in the first of ten housing Gaps identified by the
city of Nelson as affordable bachelor or one-bedroom units.
The shortage of affordable housing affects the entire continuum of renters.
Poor housing conditions were reported in 2010 and continued in 2014. A significant portion of
the rental market consists of units that are more than fifty years old and in very poor condition.
(49% of Nelson housing stock was built before 1960.) Concerns exist that upgrading these
buildings will result in increased rents, evictions and a further loss of affordable housing.
Since 2010 there has been an overall decrease in the number of multi-rental units on the
market. Despite age and condition of rentals, CitySpaces 2014 snapshot of rents reports that
bachelor units rent for an average of $615.00 and one bedroom units $827.00
The Nelson Housing Strategy report identifies a projected need of between 55-110 units that
could benefit our target audience.
The OPPORTUNITY
Available property
Time is right, - strong political will as outlined in the last civic election
S.H.A.R.E Nelson lease expires, offering opportunity to be an anchor tenant
Direct response to the CitySpaces Needs and Demands Study.
Recognized Charity WILLING to build a not for profit below market rental units.
Qualified and dedicated steering committee, giving oversight to the project.
The CHALLENGE
There is a reason private developers dont build low market rentals. Our target residential rents
combined with full Commercial Market rents produce insufficient revenues to breakeven, let
alone generate income.
The Kootenay Christian Foundation needs to know that the building can sustain itself break
even financially.
The 40 low-market rent units will enable individuals to qualify for existing rent subsidy
programs because our targeted rent is below their rent ceilings. At $600 and $800 per month
rentals, our units are affordable for working people earning $24,000 and $32,000 per year (or
$12.30 and $16.41 per hour), respectively.
Once built, our units will free up space and reduce rent price increase pressure on similar
sized units throughout Nelson.
Rental units in Nelson are characterized in the Nelson Needs Report as old and poorly
maintained.
20
21
Proposed Mortgage
EQUITY Contribution NEEDED
COST to Build
Value of Land Donation
Value of Project
$
$
$
$
$
4,173,500.00
1,937,500.00
6,111,000.00
437,500.00
6,548,500.00
$
$
501,135.00
489,015.00
12,120.00
22