[bypass navigation]
The Federal Reserve Bank of St. Louis
[About the Fed] [Banking Information] [Community Development] [Consumer Information] [Economic Research] [Education Resources] [News and Events] [Publications] [Financial Services]  
You Are Here: HOME : Community Development : Self-study [Economic Data]

A self-study guide from the Community Affairs Department of the Federal Reserve Bank of St. Louis.

Have a question or comment about the self-study guide?

Home

Self-Study Guide

HTML

PDF

To open these PDFs, you need a version of Adobe Acrobat Reader no older than 4.0. To download the latest version at no cost, click here.

Unit III–Case Studies:
Applying Community Development
Finance Skills to Come up with the Money

Main Street Mixed-Use Development in the City of Windsong
Annie Oakley Budget Exhibits
Coming up with the Money
Case Study Analysis: Evaluating Finance Projects
Suggested Answers to Annie Oakley Case
Update

 

Case Study One

Directions: Read this case study carefully. Below, you will be asked to evaluate the unmet needs, assets and opportunities of the imaginary community. Then, you will have the opportunity to work through three scenarios to finance a community development project. You can compare your answers with the suggested answers at the end of this segment. Keep in mind, there is no single way to approach community development finance; so, there is no one right set of answers or opinions with regard to this case study. Be aware, also, that this is a simplified approach to such financing; in real life, other factors might also need to be considered in drawing up such a plan.

 

Main Street Mixed-Use Development in the City of Windsong

Background

The city of Windsong (population 12,500) is located just outside of Plateau City (population 354,805). Both are in Arrowhead County, which is in the state of Jefferson. Before World War II, downtown Windsong was the community's primary commercial hub. Downtown buildings usually had several tenants--typically a ground-floor retailer and several upper-floor offices or apartments. Together, these tenants provided enough rent for property owners to keep their buildings in good condition. Not only was downtown the center of the community's commercial life, it was also an important part of its social life. People thronged the streets on Saturday nights to meet friends, see a movie and window-shop.

In the 1960s, downtown Windsong sank under the weight of its own apathy. Neglected buildings, boarded-up storefronts and empty, trash-strewn streets gradually reinforced the public perception that nothing was happening downtown and that nothing in downtown was worth saving. With the economic boom of the 1980s, Windsong also saw increased development occurring outside traditional areas.

A building on Lemp Street in downtown Windsong housed until recently a 30-year-old pub called Annie Oakley's. When the building's owner allowed the property to go into foreclosure, Jack King, proprietor of Annie Oakley's, was disappointed to see his successful business close. So, he bought the two-story building for $250,000 and decided to redevelop it. He has an additional $50,000 available for the project. Mr. King envisions a project that would provide affordable rental housing and help revitalize the downtown area by providing retail stores. Mr. King's plan is to renovate the property, which he will call the Annie Oakley Building, to include 10 one-bedroom, affordable apartments and seven commercial storefronts. The Annie Oakley pub will reopen as part of the redevelopment. Rents are expected to range from $400 to $525 a month. Mr. King has identified commercial tenants who are interested but only if small-business financial assistance is available.

Your challenge is to put together a community development finance package that will enable Mr. King to realize his goal by applying the three principles of people, process and money. Let's walk through these principles one-by-one.

People

The main people who would be involved in this project initially are Mr. King and the members of the newly formed Main Street Windsong, a downtown revitalization group. You will act as if you are a board member of this group.

Mr. King, the developer, is an entrepreneur who not only operated Annie Oakley's but also owns and continues to operate other restaurants and other small, successful development projects in the area. His most recently completed project is in a nearby town and contains a family-style restaurant/bar, 18 efficiency apartments that rent at market rates and bed-and-breakfast accommodations.

Main Street Windsong is comprised of downtown merchants and property owners, among others who have an interest in the success of the area. They view downtown Windsong as a neighborhood commercial district and believe it is important to the economic health of the community and to the quality of life in the community. Main Street Windsong is affiliated with the National Main Street revitalization program.

Although Main Street Windsong has just begun its work, it has already made the following observations:

Storefront vacancies. Although the group doesn't know exactly how many businesses there are, the general perception is that most of the Main Street storefronts are vacant.

Resident population. The 2000 census indicates the population in the downtown census tract has a total of 24 people.

Ownership. Of the few businesses that occupy downtown buildings, most do not own the building. The actual number of tenants and owners is unknown, as are names and addresses of all building owners.

Jobs. No one knows the exact figures, but Main Street Windsong believes that a lot of people work downtown.

Deteriorating facades. An architect in town just completed an assessment and noted that nearly every original facade on downtown buildings was in need of substantial rehabilitation. The condition of the others couldn't be determined because aluminum facades had been installed on them in the early 1970s.

Deteriorating buildings. The majority of downtown buildings have had no new paint, tuckpointing or roofs in many years. Some of the buildings' tenants have closed upper levels for fear of unsafe conditions. Most tenants are responsible for completing roof patches.

Poor public infrastructure. Public works--including streets, curbs, sidewalks, drainage and sewers--were last updated in the early 1960s. Parking is inadequate. Pedestrian crossings don't accommodate the handicapped. Landscaping is nonexistent.

Process

Here are some of the sources where you can start your search for financing and for other help for Mr. King.

Sadie Hawkins Bank has been located in Windsong for 70 years. Its loans include both residential and commercial mortgages, with a lending limit of $250,000. The bank usually does not make construction loans, preferring to originate permanent debt-financing. For those who can persuade the bank to make a construction loan, the current rate is prime plus 3 percent, and the term is generally for 12 months. Mr. King believes that the bank will give him a construction loan because he has been a long-time customer. Once the construction is done, he assumes that the bank will give him permanent financing--a mortgage of anywhere from 15 to 30 years.

The Community Preservation Corp. is a nonprofit, mortgage-lending consortium established in 1974 by Plateau City banks and insurance companies to finance affordable housing. Fifty commercial banks, savings institutions and insurance companies participate in CPC activities in the Plateau City region. CPC offers all of the interlocking pieces of a public and private support system to serve as a one-stop intermediary. It makes mortgages and offers credit enhancements and forward commitments. A new product offered by CPC is a statewide Small Building Loan Program that provides rehabilitation financing for owner/occupants of buildings with 20 units or fewer. The maximum loan is one-third of the total project cost. The term is 12 months. The program offers faster, simplified loan processing and extensive technical support. (For example, the program's experts advise owners about government agency filings that are required to obtain real estate tax benefits. The program's experts also provide information about experienced local architects and contractors.) In addition, while CPC construction loans typically are 2 percentage points above prime, the loans through the Small Building program are 1 point above prime.

The Main Street Windsong program shouldn't be counted on for funds just yet. After all, it is just getting off the ground. But its organizers firmly believe that the four areas of concentration of the National Main Street program--organization, promotion, design and economic restructuring--are vital for the successful revitalization of downtown Windsong. The organizers intend to raise $1.5 million for a small-business fund, which should help Mr. King attract tenants.

In the meantime, the director of the Main Street program did some investigating and discovered that Arrowhead County has federal HUD funds available from the Home Investment Partnership Act program, commonly called HOME. This money is available through a competitive application process. The loans are limited to $150,000 per application. The good news is that HOME loan funds charge no interest; in addition, the loan may be forgiven after 15 years if the apartments maintain their affordability to low- and moderate-income occupants.

When the director of Main Street Windsong shared the information about the HOME program with the Main Street board, one board member suggested that federal Community Development Block Grant (CDBG) money may also be available for this type of activity. A CDBG loan could be made by the city of Windsong for up to $170,000 at no interest for 20 years if the project meets economic revitalization guidelines of the program.

The Main Street program also has access to a historic preservation grant program that offers grants up to $50,000 with a 50 percent match. There are strict rules to satisfy design standards and building codes.

Now that you have identified the people and the process, how will you come up with the money? That's your challenge. But before you start analyzing this case study, review Mr. King's basic budget below.

Back to the top

 

Annie Oakley Budget Exhibits

The interplay of financial and non-financial information will be useful when thinking about coming up with the money for the Annie Oakley project. The exhibits are provided for informational purposes only. They include the type of information a lender, for example, would need to have to calculate if operating income will cover the debt payments on the project. Consider the following question: What is the monthly operating budget and how may it be matched to the project development budget? Keep in mind that your net operating income would have to cover all of your financing and other costs.

Table 1. Development Budget

Hard Costs

 

Building acquisition

$250,000

Renovation

485,000

Contractor fee

50,000

Total

785,000

 

Soft Costs

 

Contingency 9%*

$45,000

Architectural 3.5%*

17,500

Dispursing fees 1.5%*

7,500

Legal fees

5,000

Other fees

5,000

Total

80,000

Hard & soft costs subtotal

865,000

Financing cost (to be determined)

 

Total Project Cost

 

 

*These are percentages of renovation costs. These percentages are approximations of those that are sometimes used in the industry. The dollar amounts that go with these percentages have been generously rounded off to make calculations easier.


Table 2. Projected Monthly Operating Budget (Income and Expense Statement)

Rental Income

 

3 units at $400/month

$1,200

6 units at $450/month

2,700

8 units at $525/month

4,200

Rent revenue

8,100

Less 10 percent vacancy

810

Total Rental Income

7,290

 

Operating Expenses

 

Leasing and administrative

 

Property manager/leasing agent

$1,000

Maintenance contract

500

Advertising

40

Office supplies

30

Telephone

20

Insurance

300

Property taxes

100

Utilities

900

Replacement reserve

500

Total operating expenses

3,390

Net Operating Income

3,900

Back to the top

 

 

Coming up with the Money

Let's start identifying financing sources.

As a board member of Main Street Windsong, you are responsible for assisting small-business owner Jack King in obtaining the initial financing for the rehabilitation of the mixed-use downtown property. How much money is really needed, where will it come from and how may it be used? (Assume the prime rate is 7 percent, and don't worry for now about long-term financing.

Back to the top

 

Case Study Analysis: Evaluating Finance Projects

Instructions: After reading the case study, complete this step-by-step evaluation of the project. Then, compare your answers with the suggested answers below.

Step 1. Define Unmet Finance Needs

• What is going on in Windsong that warrants attention?

• Is there an unmet need the project is attempting to address?

• What exactly is Annie Oakley's?

• What type of project will this turn out to be?

• What are the goals of the project?

Step 2. Recognize Assets (either in the community or available to the community)

• What is the management capacity of the initiative?

• What skills or resources could be brought to the initiative to improve performance?

Step 3. Identify Types of Funding Choices

Our case study mentions several financing sources that are available. Fill in the table below with the name of each funding source, the type (equity, construction loan, grant, etc.), the rate, the term (length of loan) and conditions or restrictions on the money. Include Mr. King's investments on your list. Then, compare your answers with those provided later.

Mr. King's List of Possible Financing Sources

Source

Type

Rate

Term

Amount and Conditions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Before you continue, you might want to try this exercise.

Calculating Financing Costs

When money is borrowed, interest is charged. How interest is calculated is usually complicated. This exercise will only give you a taste of how it's done in real life. This exercise serves as a reminder that the cost of borrowed money must be included in any community development finance project.

In the following example, the lender calculates the interest charge by multiplying the entire loan amount by the interest rate.

Example:

Loan Amount

Interest Rate

Term

Financing Costs

$10,000

5%

12 months

$500

Formula: 10,000 x .05 = 500

 

Now it's your turn.

What will be the financing cost for each of the following? Fill in the blank space with your answer.

Loan Amount

Interest Rate

Term

Financing Costs

$50,000

5%

12 months

 

$50,000

8%

12 months

 

$50,000

9%

12 months

 

$150,000

10%

12 months

 

$250,000

10%

12 months

 

$500,000

12%

12 months

 

Answers

 

 

Step 4. Determine Financing to Cover the Cost of the Project

The goal of this step is to review the project costs and the sources of money that are available to pay for the uses. You should work toward balancing the two. The costs can equal the sources of money or total less than the sources but can't exceed them.

 

Scenario 1

As you can see, there are three blank spaces in the Uses table that have yet to be filled in: the subtotal, the financing costs and the total project cost. You can add up the hard and soft costs to get the subtotal--a preliminary idea of how much money you need to come up with. The financing cost will have to be filled in later--you can't do it now because you don't know yet if you will be tapping into sources of money that charge interest. Only after you go through this process will you be able to come up with a total project cost.

Uses

Project Costs

$ Amount

Hard Costs

 

Building acquisition

250,000

Renovation

485,000

Contractor fee

50,000

Total Hard Costs

785,000

 

Soft Costs

 

Contingency 9%

45,000

Architectural 3.5%

17,500

Disbursing fees 1.5%

7,500

Legal fees

5,000

Other fees

5,000

Total Soft Costs

80,000

Total Hard Costs

785,000

Hard & Soft Costs Subtotal

 

Financing costs

 

Total Project Cost

 

 

How would you start to decide which sources of funding to use? Which sources are the most attractive?

Sources

Use the list of possible financing sources that you developed for Mr. King (or see the list provided in the answers) to fill in the Sources table to determine how to come up with the money for this project. (Hint: You'll want to turn first to the sources of money that cost the least and carry the least-restrictive conditions.)

Don't worry about the "$ Adjusted" column for now; you will see what that is for in a minute.

Sources

Sources

$ Amount

$ Adjusted

1.

 

 

2.

 

 

3.

 

 

4.

 

 

5.

 

 

6.

 

 

7.

 

 

Total

 

 

 

Once you determine the sources, calculate your financing costs (if any) and write this figure in at the end of the "Soft Costs" on the Uses table.

• Is the total of uses equal to or less than the total of sources? If not, then you still have a funding gap. Rework your sources to cover the total project cost. Use the "Adjusted" column for your next attempt. Remember to adjust financing costs accordingly.

• When you balance uses and sources, answer the following questions:

• Why did you choose the sources that you did?

• Did you remember to follow any terms or conditions tied to the sources?

 

Scenario 2

You recently learned that CDBG financing is not available for this project. Refer to the list of possible financing sources to fill in the Sources table to determine how to finance this project. You may not use CDBG funds for this scenario.

Sources

Sources

$ Amount

$ Adjusted

1.

 

 

2.

 

 

3.

 

 

4.

 

 

5.

 

 

6.

 

 

7.

 

 

Total

 

 

 

Once you determine the sources, calculate your financing costs and write this figure in at the end of "Soft Costs" on the Uses table on the next page.

Uses

Project Costs

$ Amount

Hard Costs

 

Building acquisition

$250,000

Renovation

485,000

Contractor fee

50,000

Total Hard Costs

785,000

 

 

Soft Costs

 

Contingency 9%

$45,000

Architectural 3.5%

17,500

Dispursing fees 1.5%

7,500

Legal fees

5,000

Other fees

5,000

Total Soft Costs

80,000

Total Hard Costs

785,000

Hard & Soft Costs Subtotal

 

Financing cost (to be determined)

 

Total Project Cost

 

 

• Is the total of uses equal to or less than the total of sources? If not, then you still have a funding gap. Rework your sources to cover the total project cost. Use the "Adjusted" column for your next attempt. Remember to adjust financing costs accordingly.

• When you balance uses and sources, answer the following questions:

• Why did you choose the sources that you did?

• Did you remember to follow any terms or conditions tied to the sources?

 

Scenario 3

In this scenario, bank financing is not available. CDBG is available, but with a maximum of $50,000. (Round off the CPC loan to $300,000.) Begin making your selection of sources from your own list of possible financing sources or from the list provided in the answers section. This time, feel free to adjust your "soft costs" on the Uses table, pretending that you might be able to get some of the professional services donated or at a reduced price.

Sources

Sources

$ Amount

$ Adjusted

1.

 

 

2.

 

 

3.

 

 

4.

 

 

5.

 

 

6.

 

 

7.

 

 

Total

 

 

 

Once you determine the sources, calculate your financing costs and write this figure in at the end of "Soft Costs" on the Uses table.

Uses

Uses

$ Amount____

Adjusted

Hard Costs

 

Building acquisition

$250,000____

 

Renovation

485,000____

 

Contractor fee

50,000____

 

Total Hard Costs

785,000____

 

 

 

 

Soft Costs

 

 

Contingency

 

 

Architectural

 

 

Dispursing fees

 

 

Legal fees

 

 

Other fees

 

 

Total Soft Costs

 

 

Total hard Costs

785,000____

 

Hard & soft costs subtotal

 

 

Financing cost (to be determined)

 

 

Total Project Cost

 

 

 

• Is the total of uses equal to or less than the total of sources? If not, then you still have a funding gap. Rework your sources to cover the total project cost. You may need to reduce uses. Use the "Adjusted" columns for your next attempt.

When you balance uses and sources, answer the following questions:

• Why did you choose the sources that you did?

• If you altered uses, what was your rationale for doing so?

• Did you remember to follow any terms or conditions tied to sources?

• Were there any new resources or techniques used to adjust uses and sources?

• What other resources or ideas could have been used?

Back to the top

 

Suggested Answers to Annie Oakley Case Study

Step 1. Define Unmet Finance Needs

• What is going on in Windsong that warrants attention?

Windsong has a distressed downtown area with at least one business owner/developer asking the downtown development organization for help to redevelop his property.

• Is there an unmet need the project is attempting to address?

Possible responses include:

  • Need for economic health
  • Better quality of life in downtown
  • Downtown housing
  • Storefront businesses/reduce vacancies
  • Improved appearance of downtown
  • Improved public utilities
  • Small-business financing
  • Second-story development or rehab
  • Need for financing to assist small-business owner Jack King in developing second-story housing over rehabilitated retail storefronts in downtown Windsong
  • Need for a grant or loan fund for small-business development

• What exactly is Annie Oakley's?

The building is named for the pub that once occupied part of the space. When renovated, the mixed-use property will include second-story housing and street-level businesses, including the reopened pub.

• What type of project will this turn out to be?

Responses may include a range of types, but generally it is a project that requires a mix or blend of approaches to develop housing and retail storefronts. Specifically, it is a downtown revitalization project focusing on second-story housing and commercial storefront rehabilitation

• What are the goals of the project?

Possible responses include:

  • Housing
  • Revitalize downtown
  • Small business
  • Economic development
  • Community development
  • Rural development
  • Microenterprise development
  • Jobs in downtown
  • Attract downtown shoppers
  • Devise a finance plan
  • Organize a grant or loan fund

Specifically, the housing-storefront goals of the project are:

  • Ten units of housing
  • Seven retail storefronts

Step 2. Recognize Assets (either in or available to the community)

• What is the management capacity of the initiative?

The new owner of the building, Jack King, is a for-profit entrepreneur who appears to have a strong track record in owning and operating mixed-use developments. Mr. King has a recently completed project in a nearby community that includes a family-style restaurant and 18 efficiency apartments.

Main Street Windsong is a recently formed, nonprofit organization that has the goal of improving the downtown--bringing businesses back to its Main Street. It is participating in the National Main Street program, which has a reputation for providing excellent management consulting services.

• What skills or resources could be brought to the initiative to improve performance?

Mr. King, who bought the building for $250,000, has an additional $50,000 available for the project. His management skills will also be useful in leveraging other investments.

Those familiar with the National Main Street program know that it makes expert consultants available to participating downtowns. Main Street Windsong will be able to bring the management resources of the program to the table. In addition, Main Street Windsong plans to raise $1.5 million for a small-business fund. This fund will help finance small businesses that may be housed in this proposed development.

• There is local government support (County HOME or City CDBG programs).

Community Preservation Corp. (CPC) has a strong record. CPC is a consortium, or partnership, among 50 banks, savings institutions and insurance companies to finance affordable housing. It has first mortgage underwriting capacity and offers credit enhancements and forward commitments.

Step 3. Identify Types of Funding Choices

Here's the list of specific funding sources that we've already identified as being available for Mr. King's project.

Mr. King's List of Possible Financing Sources

Source

Type

Rate

Term

Amount and Conditions

Jack King

• Purchase of building

• Additional owner equity

Equity

 

 

 

• $250,000 already committed.

• Maximum $50,000 cash if required.

Sadie Hawkins Bank

Construction Loan

Prime + 3%

12 mos.

• Maximum lending limit of $250,000.

CPC-Small Building Loan Program

Construction Loan

Prime + 1%

12 mos.

• Maximum loan no loan greater than one-third total cost.

• Owner-occupancy required. 20-unit maximum.

County HOME funds

Loan

0%

15 yrs.

• Limited to $150,000 per application, forgiven after 15 years.

• Affordability restrictions.

City CDBG funds

Loan

0%

20 yrs.

• Maximum per project of $170,000 if project meets economic revitalization guidelines.

Historic preservation

Grant

0%

 

• Up to $50,000.

• Requires 50% match.

• Strict design standards and building code restrictions.

 

Step 4. Determine Financing to Cover the Cost of the Project

 

Scenario 1

This is our first possible alternative for financing the project.

Uses

Project Costs

$ Amount

Hard Costs

 

Building acquisition

250,000

Renovation

485,000

Contractor fee

50,000

Total Hard Costs

785,000

 

Soft Costs

 

Contingency 9%

45,000

Architectural 3.5%

17,500

Disbursing fees 1.5%

7,500

Legal fees

5,000

Other fees

5,000

Total Soft Costs

80,000

Total Hard Costs

785,000

Hard & Soft Costs Subtotal

865,000

Financing costs

42,000

Total Project Cost

907,000

 

Financing costs: Prime = 7%.

The formula that follows is much simpler than what is actually used by lending institutions. This formula will only yield an approximation of what interest charges will really total in a year. We are calculating simple interest, not compound interest.

$180,000 x .10 = $18,000

$300,000 x .08 = $24,000

Total: $42,000

 

Sources

Sources

$ Amount

$ Adjusted

King

250,000

 

CDBG

170,000

 

CPC

300,000

 

Bank

180,000

 

Total

900,000

 

 

First attempt (Refer to figures under "Amount.")

King–Only used his initial investment of $250,000 that he spent on the building. Saved his additional $50,000 to cover unexpected expenses.

CDBG–Used maximum available because there is no interest and are minimal conditions.

CPC–Used maximum available. Less interest than bank loan.

Bank–Due to relatively high interest rate, used minimum amount to fill gap.

HOME–Didn't use because even at no interest rate it has strict occupancy income restrictions.

Historic Preservation–Didn't use because of strict design standards and restrictions.

In our first attempt, we came up with $900,000. That covered all of our expenses as far down as the "subtotal." But then we added financing expenses. When we did that, our total expenses were $907,000. We had to try again.

Second attempt (Refer to "Adjusted" figures.)

Uses

Uses

$ Amount

$ Adjusted

Hard Costs

 

 

Building acquisition

250,000

250,000

Renovation

485,000

485,000

Contractor fee

50,000

50,000

Total Hard Costs

785,000

785,000

 

Soft Costs

 

 

Contingency 9%

45,000

45,000

Architectural 3.5%

17,500

17,500

Disbursing fees 1.5%

7,500

7,500

Legal fees

5,000

5,000

Other fees

5,000

5,000

Total Soft Costs

80,000

80,000

Total Hard Costs

785,000

785,000

Hard & Soft Costs Subtotal

865,000

865,000

Financing costs

42,000

43,000

Total Project Cost

907,000

908,000

 

Financing costs: Prime = 7%.

Remember: The formula used here is much simpler than what is actually used by lending institutions. This formula will only yield an approximation of what interest charges will really total in a year.

$190,000 x .10 = $19,000

$300,000 x .08 = $24,000

Total: $43,000

 

We adjusted our sources of funding as follows:

Sources--Refer to the "Adjusted" amounts.

Sources

$ Amount

$ Adjusted

King

250,000

250,000

CDBG

170,000

168,000

CPC

300,000

300,000

Bank

180,000

190,000

Total

900,000

908,000


We took out an extra $10,000 in the loan from the bank. That slightly increased our financing costs, but we were also able to lower the CDBG contribution by $2,000. Everything else remained the same.

 

Scenario 2

Everything is the same, except CDBG financing is not available.

Sources

Sources

$ Amount

$ Adjusted

King

268,000

 

CPC

300,000

 

Bank

190,000

 

HOME

150,000

 

Total

908,000

 

 

Rationale:

HOME–Have to use despite restrictions on occupants' income. Plus, like CDBG, there are no financing fees associated with HOME funds. Therefore, we didn't have to adjust our financing costs.

King–Used $18,000 of his additional $50,000 to fill the gap.

Historic Preservation Grant–Didn't use, again because of restrictions.

 

Scenario 3

Bank financing is not available. CDBG is available, but with a maximum of $50,000. Feel free to adjust your soft costs. For example, pretend that you might be able to get some of the professional services donated or at a reasonable price.

Uses

Uses

$ Amount

$ Adjusted

Hard Costs

 

 

Building acquisition

250,000