SlideShare una empresa de Scribd logo
1 de 37
Descargar para leer sin conexión
Center for Community Renewal
Shreveport, Louisiana
Shreveport, Louisiana
Renewal Concepts for a Green Building Project
2006
2006
Center for Community Renewal
Shreveport, Louisiana

Goals for LEED Gold or Platinum
2006
Sustainable Sites (14 possible points – 11 to 14 points likely for NCCR)
•Erosion and Sedimentation Control
•Site Selection
•Development Density
•Brownfield Development
•Alternative Transportation: Public transportation access
•Alternative Transportation: bicycle storage and changing rooms
•Alternative Transportation: alternative fuel vehicles
•Alternative Transportation: Parking Capacity
•Development Footprint
•Restore Urban Fabric
•Stormwater Management
•Heat Island Effect
•Light Pollution Reduction
Water Efficiency (5 possible points – 3 to 5 points likely for NCCR)
•Water Efficient Landscaping
•Innovative Wastewater Technologies
•Water Use Reduction
Energy and Atmosphere (17 possible points – 8 to 14 points likely for NCCR)
•Energy Performance
•CFC Reduction in HVAC&R Equipment
•Renewable Energy
•Commissioning
•Ozone Protection
•Green Power
                                                                              mh
                                                                              sm
Center for Community Renewal
Shreveport, Louisiana

Goals for LEED Gold or Platinum
2006
Materials and Resources (13 possible points – 7 to 10 points likely for NCCR)
•Storage and Collection of Recyclables
•Building Reuse
•Construction Waste Management
•Resource Reuse
•Recycled Content
•Regional Materials
•Rapidly Renewable Materials
•Certified Wood
Indoor Environmental Quality (15 possible points – 13 to 15 points likely for NCCR)
•IAQ Performance
•Environmental Tobacco Smoke (ETS) Control
•Carbon Dioxide (CO2) Monitoring
•Ventilation Effectiveness
•Construction IAQ Management Plan
•Low-VOC-Emitting Materials
•Indoor Chemical and Pollutant Source Control
•Controllability of Systems
•Thermal Comfort
•Daylight and Views
Innovation & Design Process (5 possible points – 2 to 5 points likely for NCCR)
•Innovation in Design
•LEED Accredited Professional



                                                                                      mh
                                                                                      sm
By reducing lighting loads &
  Energy Conservation                                  other heat generators
                                                       the building energy load
                                                       can be reduced by
                                                       More than 60%
  IES Lighting
 Average wattage / s.f. = 2 watts / s.f.
 Goal energy wattage ≤ 1.3 watts / s.f.                                         10%
                                                                                       5%
                                                                           15%

  Lighting load example:
  Existing    = 150,000 s.f.
  New         = 150,000 s.f.
                300,000 s.f.                                              30%          40%
              x       2 watts
                600,000 watts
              x     3.41 BTU/w
               2,046,000 BTU
              ÷ 12,000 BTU/ton
  Lighting    =     170.5 tons AC

   Goal for lighting load:
   Reduce load to 1 watt / s.f. =
   170.5÷2= 85.25 tons
   Target Goal = .5 watts / s.f

  CRI Think Tank Charrette #2
  Designing the Center for Community Renewal  Energy, Green Systems & Learning Environs
                                                                                 10.29.08
  October 17-18, 2008
Distributed Power Systems Options



                                                                Cogeneration
                                            Traditional

                                                       Trigeneration




CRI Think Tank Charrette #2
Designing the Center for Community Renewal  Energy, Green Systems & Learning Environs
                                                                               10.29.08
October 17-18, 2008
National Center for Community Renewal – Site in Shreveport, Louisiana Historic District
LEED & Sustainable Systems




   Center for Community Renewal - University of Texas Architecture - student project examples
LEED & Sustainable Systems




 Center for Community Renewal - University of Texas Architecture - student project examples
The Solar Path: Direct and Blocked Sunlight per Season


                               Summer



         Equinox




Winter




  Center for Community Renewal - University of Texas Architecture - student project examples
Center for Community Renewal - University of Texas Architecture - student project examples
Concept Study
National Center for Community Renewal
     Shreveport Central Business District Context Study
                                                3.24.06

                              MHSM Architects
Concept Study for
National Center for Community Renewal
  View from the corner of Texas Street and Edwards Street




                                                   3.24.06

                                 MHSM Architects
Concept Study for
National Center for Community Renewal
            Atrium view from the Texas Street Entry




                                             3.24.06

                           MHSM Architects
Concept Study
National Center for Community Renewal
                Atrium view to Texas Street Entry




                                            8.7.07

                         MHSM Architects
8.7.07
Concept Study
                                        MHSM Architects
National Center for Community Renewal
Atrium view to Texas Street Entry
Concept Study
National
                                                 8.7.07
Center for Community Renewal
                               MHSM Architects
Atrium view to skylight &
solar chimney turbine vents
Concept Study
National Center for Community Renewal
    Atrium view to roof garden, downtown and Red River
                            from residence tower balcony




                                                3.24.06

                              MHSM Architects
8.7.07
Concept Study
National Center for Community Renewal   MHSM Architects
Atrium view at green roof level
Concept Study
National Center for Community Renewal
             Typical Bedroom Cluster Commons Area
       looking toward bay window toward Texas Street




                                             3.24.06

                           MHSM Architects
Concept Study for
National Center for Community Renewal
                 Chapel at top of atrium structure




                                          3.24.06

                       MHSM Architects
Concept Study for
National Center for Community Renewal
               Elevation, section and form studies




                                          3.24.06

                        MHSM Architects
10.16.08

MHSM Architects
10.16.08

MHSM Architects
10.16.08

MHSM Architects
10.16.08

MHSM Architects
10.16.08

MHSM Architects
10.16.08

MHSM Architects
Building Green
                                                                  • Sustainable site in Shreveport CBD
                                                                  • Recycle existing 16 story building
                                                                  • Net Zero Green Energy –
                                                                           Hybrid systems evaluation:
                                                                         • Photovoltaic exterior glazing
                                                                         • Wind wells under
                                                                           new construction
                                                                         • Solar Chimney
                                                                         • Bio-Diesel
                                                                  • Day lighting
                                                                  • Green Roof - hanging garden
                                                                  • Rain and gray water recycling
                                                                  • Public Transportation access
                                                                  • Shared parking
                                                                  • Facilities for bikers
        Str ards
           eet
            w
         Ed




                        Texas Street

                                                                                                         8.18.08

National Center for Community Renewal                                                  MHSM Architects
                                         Shreveport, Louisiana
Building Green
                                                                  • Renewing Main street
                                                                  • Green Building & CRI information on
                                                                    LCD screen on recycled high rise
                                                                  • Day lighting
                                                                  • Public Transportation access
                                                                  • Photovoltaic exterior glazing




            Texas Street
                                                                                                       8.18.08

National Center for Community Renewal                                                MHSM Architects
                                         Shreveport, Louisiana
Building Green - Atrium
                                                                  • Large screen video showing
                                                                    renewal communities work &
                                                                    National Center
                                                                    Green Building information
                                                                  • Day lighting
                                                                  • Atrium as solar chimney
                                                                  • Atrium connects recycled high rise
                                                                    and new construction
                                                                  • Public Transportation access




                                                                                                       8.18.08

National Center for Community Renewal                                                MHSM Architects
                                         Shreveport, Louisiana
Building Green - Atrium
                                                                  • Day lighting
                                                                  • Atrium as solar chimney
                                                                  • Atrium connects
                                                                    recycled high rise
                                                                    and new construction
                                                                  • Green Roof access at
                                                                    upper level of atrium




                                                                                              8.18.08

National Center for Community Renewal                                       MHSM Architects
                                         Shreveport, Louisiana
Building Green – Roof Garden
                                                            • Green roof with hanging garden
                                                            • Outdoor chapel
                                                            • Atrium as solar chimney
                                                            • Rainwater collection
                                                            • Photovoltaic exterior glazing




                                                                                                      8.18.08

National Center for Community Renewal                                               MHSM Architects
                                         Shreveport, Louisiana
Building Green
                                                        • Recycling the historic Petroleum Tower as
                                                          a symbol of renewing communities
                                                        • LCD screen around building with information
                                                          on the National Center Green Building and on
                                                          renewal work of the CRI Network
                                                        • Photovoltaic exterior glazing
                                                        • Renewing Downtown Shreveport with a
                                                          symbol of sustainable communities –
                                                          recycling & new construction




                                                                                       Texas Street
 Edwards Street
                                                                                                      8.18.08

National Center for Community Renewal                                               MHSM Architects
                                         Shreveport, Louisiana
National Center for Community Renewal
Shreveport, Louisiana
2006




                                        mh
                                        sm
National Center for Community Renewal
Shreveport, Louisiana
2006
        Project Budget 1.18.06

        Budget Item                                                         Units    Unit Costs Budget Item Costs     Sub Totals         Totals

        Existing 16 Story Renovated
        Building
        (basement, 14 f loors & mechanical
                                                                 144,000      s.f.       $110        $15,840,000
        penthouse at 9,000 s.f . per f loor)
        New Building
                                                                   81,400     s.f.       $130        $10,582,000
        (5.5 f loors at 14,800 s.f . per f loor)
        Atrium
        (14 stories and includes 5 elevators, 2
        stairs, upper f loor lobbies and basement
                                                                   28,600     s.f.       $210         $6,006,000
        - atrium volume = 720,000 cubic f eet)

                                                                 254,000      s.f.       $128
        Building Construction Cost                                                                                  $32,428,000

        Furniture, Fixtures & Equipment                          254,000      s.f.        $33                        $8,382,000

        A/E & other fees                                      10% construction                                       $3,242,800

        Land Acquisition                                            Allowance                                        $2,000,000

        Cost Escalation (3 years)                         5% per year increase                                       $6,943,823

        Contingency                                     10% const., FFE & fees                                       $4,405,280

        Total Project Costs                                                                                                        $57,401,903

        Optional Addition to Existing
        Adjacent Parking Structure
        (3 f loors added at 38,400 s.f . per f loor =
                                                                     300 cars          $17,000                                      $5,100,000
        115,200 s.f .; includes A /E f ees)


                                                                 254,000      s.f.    $246.07
        Total Cost w ith parking option                                                                                            $62,501,903
                                                                                                                                                  mh
                                                                                                                                                  sm
National Center for Community Renewal
Shreveport, Louisiana
2006
        Annual Operating Expenses 1.14.06

        Budget Item                            Units or Assumptions      Unit Costs Budget Item Costs         Totals

        Building Expenses
        Utilities                                     254,000    s.f.           ($2)       ($508,000)
        Maintenance & Cleaning                        254,000    s.f.           ($5)     ($1,270,000)
        Replacement Reserve                           254,000    s.f.           ($2)       ($508,000)
        Taxes & Insurance                             254,000    s.f.           ($1)       ($254,000)
                                                      254,000    s.f.          ($10)
        Annual Building Expenses                                                                        ($2,540,000)


        Salaries (Direct Expenses)
        Building Administration & Operations               16   staff      ($35,000)       ($560,000)
        Training Center                                    14   staff      ($24,000)       ($336,000)
        Resource Center                                    50   staff      ($30,000)     ($1,500,000)
        Institute                                           6   staff      ($40,000)       ($240,000)

                                                           86 staff        ($30,651)
        Annual Salaries (Direct Expenses)                                                               ($2,636,000)

                                                           80     %     ($2,636,000)
        Overhead (Indirect Expenses)                                                                    ($2,108,800)

                                                      254,000    s.f.       ($28.68)
        Total Annual Operating Costs                                                                    ($7,284,800)




                                                                                                                       mh
                                                                                                                       sm
National Center for Community Renewal
Shreveport, Louisiana
2006
        Annual Income Projections 1.14.06

        Assumed annual number of Community Renewers trained =
        (273 rooms)(150 days occupancy per year) / (6 days average training stay per person) = 6,825
        Assumed average cost per trainee for registration and housing = $500 registration + (6 days x $85 per day for housing) = $1015
        Retail rental area of 7,200 s.f. will result in approximately 1 job for every 300 s.f. or 24 additional jobs
        Parking revenues are based on 225 spaces (300 proposed) at $35 per month or $420 per year

        Budget Item                                      Units or Assumptions Unit Income                Sub Totals          Totals

        Income Categories
        Registrations                                      6,825   registrations         $500           $3,412,500
        Training Center Hotel Rooms                       40,950   room days              $85           $3,480,750
        Retail Rental Income                               7,200   s.f.                   $18             $129,600
        Museum / Gift Shop Sales                           3,500   s.f.                  $250             $875,000
        Parking Revenues                                     225   parking               $420              $94,500


                                                         254,000 s.f.                      $31
        Total Annual Income                                                                                            $7,992,350

                                                         254,000 s.f.                  ($28.68)                        ($7,284,800)
        Total Annual Expenses


                                                         254,000 s.f.                    $2.79
        Total Annual Net Income                                                                                          $707,550




                                                                                                                                         mh
                                                                                                                                         sm

Más contenido relacionado

Similar a CCR Concept Sketches & Budget

Case Study: Zero Net Energy and the Changing Shape of Architecture
Case Study: Zero Net Energy and the Changing Shape of ArchitectureCase Study: Zero Net Energy and the Changing Shape of Architecture
Case Study: Zero Net Energy and the Changing Shape of ArchitectureSustainable Performance Institute
 
Center For Community Renewal Hybrid Alternative Energy System
Center For Community Renewal Hybrid Alternative Energy SystemCenter For Community Renewal Hybrid Alternative Energy System
Center For Community Renewal Hybrid Alternative Energy SystemKim Mitchell
 
Think Tank Charrette 2 Drawings
Think Tank Charrette 2 DrawingsThink Tank Charrette 2 Drawings
Think Tank Charrette 2 DrawingsKim Mitchell
 
Concept Sketches LEED Bds. 9.19.08
Concept Sketches LEED Bds. 9.19.08Concept Sketches LEED Bds. 9.19.08
Concept Sketches LEED Bds. 9.19.08Kim Mitchell
 
Aggregate List of Professional Projects
Aggregate List of Professional ProjectsAggregate List of Professional Projects
Aggregate List of Professional ProjectsTom Hines
 
Sustainable architecture and green design (passive design)
Sustainable architecture and green design (passive design)Sustainable architecture and green design (passive design)
Sustainable architecture and green design (passive design)cagrihank
 
Ecocitynotes.com: Critical Analysis of Eco-Cities in China, Ecocitynotes Team...
Ecocitynotes.com: Critical Analysis of Eco-Cities in China, Ecocitynotes Team...Ecocitynotes.com: Critical Analysis of Eco-Cities in China, Ecocitynotes Team...
Ecocitynotes.com: Critical Analysis of Eco-Cities in China, Ecocitynotes Team...Beijing Energy Network
 
Technical Writing Final Project
Technical Writing Final Project Technical Writing Final Project
Technical Writing Final Project kkorn22
 
Technical Writing Final Project
Technical Writing Final ProjectTechnical Writing Final Project
Technical Writing Final Projectkkorn22
 
Energy Efficient Social Housing for One Manchester
Energy Efficient Social Housing for One ManchesterEnergy Efficient Social Housing for One Manchester
Energy Efficient Social Housing for One Manchestermark alegbe
 
Achs Case Study In Implementing Chps
Achs Case Study In Implementing ChpsAchs Case Study In Implementing Chps
Achs Case Study In Implementing Chpsaaronj
 
Leed Goals Meeting Minutes 02.04.09
Leed Goals Meeting Minutes 02.04.09Leed Goals Meeting Minutes 02.04.09
Leed Goals Meeting Minutes 02.04.09Kim Mitchell
 
Marc J. Harary - Sustainability Presentation for High Schools
Marc J. Harary - Sustainability Presentation for High SchoolsMarc J. Harary - Sustainability Presentation for High Schools
Marc J. Harary - Sustainability Presentation for High SchoolsMarc J. Harary
 
Community Microgrids: Savings and resilience for local governments (1/25/18)
Community Microgrids: Savings and resilience for local governments (1/25/18)Community Microgrids: Savings and resilience for local governments (1/25/18)
Community Microgrids: Savings and resilience for local governments (1/25/18)Clean Coalition
 
De wayne esson final project
De wayne esson final projectDe wayne esson final project
De wayne esson final projectlwayne85
 
AHA CHDO - EE in HOME Workshop
AHA CHDO - EE in HOME WorkshopAHA CHDO - EE in HOME Workshop
AHA CHDO - EE in HOME WorkshopICF_HCD
 

Similar a CCR Concept Sketches & Budget (20)

Concept Sketches
Concept SketchesConcept Sketches
Concept Sketches
 
Case Study: Zero Net Energy and the Changing Shape of Architecture
Case Study: Zero Net Energy and the Changing Shape of ArchitectureCase Study: Zero Net Energy and the Changing Shape of Architecture
Case Study: Zero Net Energy and the Changing Shape of Architecture
 
Center For Community Renewal Hybrid Alternative Energy System
Center For Community Renewal Hybrid Alternative Energy SystemCenter For Community Renewal Hybrid Alternative Energy System
Center For Community Renewal Hybrid Alternative Energy System
 
Think Tank Charrette 2 Drawings
Think Tank Charrette 2 DrawingsThink Tank Charrette 2 Drawings
Think Tank Charrette 2 Drawings
 
Concept Sketches LEED Bds. 9.19.08
Concept Sketches LEED Bds. 9.19.08Concept Sketches LEED Bds. 9.19.08
Concept Sketches LEED Bds. 9.19.08
 
Aggregate List of Professional Projects
Aggregate List of Professional ProjectsAggregate List of Professional Projects
Aggregate List of Professional Projects
 
Sustainable architecture and green design (passive design)
Sustainable architecture and green design (passive design)Sustainable architecture and green design (passive design)
Sustainable architecture and green design (passive design)
 
Ecocitynotes.com: Critical Analysis of Eco-Cities in China, Ecocitynotes Team...
Ecocitynotes.com: Critical Analysis of Eco-Cities in China, Ecocitynotes Team...Ecocitynotes.com: Critical Analysis of Eco-Cities in China, Ecocitynotes Team...
Ecocitynotes.com: Critical Analysis of Eco-Cities in China, Ecocitynotes Team...
 
Technical Writing Final Project
Technical Writing Final Project Technical Writing Final Project
Technical Writing Final Project
 
Technical Writing Final Project
Technical Writing Final ProjectTechnical Writing Final Project
Technical Writing Final Project
 
Energy Efficient Social Housing for One Manchester
Energy Efficient Social Housing for One ManchesterEnergy Efficient Social Housing for One Manchester
Energy Efficient Social Housing for One Manchester
 
The Green Buiding Debate
The Green Buiding DebateThe Green Buiding Debate
The Green Buiding Debate
 
Achs Case Study In Implementing Chps
Achs Case Study In Implementing ChpsAchs Case Study In Implementing Chps
Achs Case Study In Implementing Chps
 
Leed Goals Meeting Minutes 02.04.09
Leed Goals Meeting Minutes 02.04.09Leed Goals Meeting Minutes 02.04.09
Leed Goals Meeting Minutes 02.04.09
 
Marc J. Harary - Sustainability Presentation for High Schools
Marc J. Harary - Sustainability Presentation for High SchoolsMarc J. Harary - Sustainability Presentation for High Schools
Marc J. Harary - Sustainability Presentation for High Schools
 
Community Microgrids: Savings and resilience for local governments (1/25/18)
Community Microgrids: Savings and resilience for local governments (1/25/18)Community Microgrids: Savings and resilience for local governments (1/25/18)
Community Microgrids: Savings and resilience for local governments (1/25/18)
 
Koffke_Thesis (1)
Koffke_Thesis (1)Koffke_Thesis (1)
Koffke_Thesis (1)
 
energyproject
energyprojectenergyproject
energyproject
 
De wayne esson final project
De wayne esson final projectDe wayne esson final project
De wayne esson final project
 
AHA CHDO - EE in HOME Workshop
AHA CHDO - EE in HOME WorkshopAHA CHDO - EE in HOME Workshop
AHA CHDO - EE in HOME Workshop
 

Más de Kim Mitchell

Intertech masterplan presentation.pdf
Intertech masterplan presentation.pdfIntertech masterplan presentation.pdf
Intertech masterplan presentation.pdfKim Mitchell
 
Village framework comparison
Village framework comparisonVillage framework comparison
Village framework comparisonKim Mitchell
 
Intertech Science Park Master Plan overview
Intertech Science Park Master Plan overviewIntertech Science Park Master Plan overview
Intertech Science Park Master Plan overviewKim Mitchell
 
Team structure diagram
Team structure diagramTeam structure diagram
Team structure diagramKim Mitchell
 
Volunteer participation diagram
Volunteer participation diagramVolunteer participation diagram
Volunteer participation diagramKim Mitchell
 
Tactics and technology diagram
Tactics and technology diagramTactics and technology diagram
Tactics and technology diagramKim Mitchell
 
Replication timeline concept diagram
Replication timeline concept diagramReplication timeline concept diagram
Replication timeline concept diagramKim Mitchell
 
Evidence effectivess diagram. feedback loops
Evidence effectivess diagram. feedback loopsEvidence effectivess diagram. feedback loops
Evidence effectivess diagram. feedback loopsKim Mitchell
 
Cri organization diagram
Cri organization diagramCri organization diagram
Cri organization diagramKim Mitchell
 
Cri opportunities fund diagram
Cri opportunities fund diagramCri opportunities fund diagram
Cri opportunities fund diagramKim Mitchell
 
Bastrop current land use plan
Bastrop current land use planBastrop current land use plan
Bastrop current land use planKim Mitchell
 
Bastrop official context areas
Bastrop official context areasBastrop official context areas
Bastrop official context areasKim Mitchell
 
Bastrop official zoning districts final
Bastrop official zoning districts   finalBastrop official zoning districts   final
Bastrop official zoning districts finalKim Mitchell
 
Bastrop zoning map
Bastrop zoning mapBastrop zoning map
Bastrop zoning mapKim Mitchell
 
Bastrop la. zoning ordinance combined files
Bastrop la. zoning ordinance combined filesBastrop la. zoning ordinance combined files
Bastrop la. zoning ordinance combined filesKim Mitchell
 
Final report 6.2.08
Final report 6.2.08Final report 6.2.08
Final report 6.2.08Kim Mitchell
 
Shreveport's Historic Music Village Comprehensive Plan
Shreveport's Historic Music Village Comprehensive PlanShreveport's Historic Music Village Comprehensive Plan
Shreveport's Historic Music Village Comprehensive PlanKim Mitchell
 
Highways to Boulevards Charrette handout 9.3.2013
Highways to Boulevards Charrette handout 9.3.2013Highways to Boulevards Charrette handout 9.3.2013
Highways to Boulevards Charrette handout 9.3.2013Kim Mitchell
 
InterTech Technology Park
InterTech Technology ParkInterTech Technology Park
InterTech Technology ParkKim Mitchell
 
AllendaleOne Plan Presentation
AllendaleOne Plan Presentation AllendaleOne Plan Presentation
AllendaleOne Plan Presentation Kim Mitchell
 

Más de Kim Mitchell (20)

Intertech masterplan presentation.pdf
Intertech masterplan presentation.pdfIntertech masterplan presentation.pdf
Intertech masterplan presentation.pdf
 
Village framework comparison
Village framework comparisonVillage framework comparison
Village framework comparison
 
Intertech Science Park Master Plan overview
Intertech Science Park Master Plan overviewIntertech Science Park Master Plan overview
Intertech Science Park Master Plan overview
 
Team structure diagram
Team structure diagramTeam structure diagram
Team structure diagram
 
Volunteer participation diagram
Volunteer participation diagramVolunteer participation diagram
Volunteer participation diagram
 
Tactics and technology diagram
Tactics and technology diagramTactics and technology diagram
Tactics and technology diagram
 
Replication timeline concept diagram
Replication timeline concept diagramReplication timeline concept diagram
Replication timeline concept diagram
 
Evidence effectivess diagram. feedback loops
Evidence effectivess diagram. feedback loopsEvidence effectivess diagram. feedback loops
Evidence effectivess diagram. feedback loops
 
Cri organization diagram
Cri organization diagramCri organization diagram
Cri organization diagram
 
Cri opportunities fund diagram
Cri opportunities fund diagramCri opportunities fund diagram
Cri opportunities fund diagram
 
Bastrop current land use plan
Bastrop current land use planBastrop current land use plan
Bastrop current land use plan
 
Bastrop official context areas
Bastrop official context areasBastrop official context areas
Bastrop official context areas
 
Bastrop official zoning districts final
Bastrop official zoning districts   finalBastrop official zoning districts   final
Bastrop official zoning districts final
 
Bastrop zoning map
Bastrop zoning mapBastrop zoning map
Bastrop zoning map
 
Bastrop la. zoning ordinance combined files
Bastrop la. zoning ordinance combined filesBastrop la. zoning ordinance combined files
Bastrop la. zoning ordinance combined files
 
Final report 6.2.08
Final report 6.2.08Final report 6.2.08
Final report 6.2.08
 
Shreveport's Historic Music Village Comprehensive Plan
Shreveport's Historic Music Village Comprehensive PlanShreveport's Historic Music Village Comprehensive Plan
Shreveport's Historic Music Village Comprehensive Plan
 
Highways to Boulevards Charrette handout 9.3.2013
Highways to Boulevards Charrette handout 9.3.2013Highways to Boulevards Charrette handout 9.3.2013
Highways to Boulevards Charrette handout 9.3.2013
 
InterTech Technology Park
InterTech Technology ParkInterTech Technology Park
InterTech Technology Park
 
AllendaleOne Plan Presentation
AllendaleOne Plan Presentation AllendaleOne Plan Presentation
AllendaleOne Plan Presentation
 

Último

HiFi Call Girl Service Delhi Phone ☞ 9899900591 ☜ Escorts Service at along wi...
HiFi Call Girl Service Delhi Phone ☞ 9899900591 ☜ Escorts Service at along wi...HiFi Call Girl Service Delhi Phone ☞ 9899900591 ☜ Escorts Service at along wi...
HiFi Call Girl Service Delhi Phone ☞ 9899900591 ☜ Escorts Service at along wi...poojakaurpk09
 
Escorts Service Basapura ☎ 7737669865☎ Book Your One night Stand (Bangalore)
Escorts Service Basapura ☎ 7737669865☎ Book Your One night Stand (Bangalore)Escorts Service Basapura ☎ 7737669865☎ Book Your One night Stand (Bangalore)
Escorts Service Basapura ☎ 7737669865☎ Book Your One night Stand (Bangalore)amitlee9823
 
call girls in Kaushambi (Ghaziabad) 🔝 >༒8448380779 🔝 genuine Escort Service 🔝...
call girls in Kaushambi (Ghaziabad) 🔝 >༒8448380779 🔝 genuine Escort Service 🔝...call girls in Kaushambi (Ghaziabad) 🔝 >༒8448380779 🔝 genuine Escort Service 🔝...
call girls in Kaushambi (Ghaziabad) 🔝 >༒8448380779 🔝 genuine Escort Service 🔝...Delhi Call girls
 
Verified Trusted Call Girls Adugodi💘 9352852248 Good Looking standard Profil...
Verified Trusted Call Girls Adugodi💘 9352852248  Good Looking standard Profil...Verified Trusted Call Girls Adugodi💘 9352852248  Good Looking standard Profil...
Verified Trusted Call Girls Adugodi💘 9352852248 Good Looking standard Profil...kumaririma588
 
Pooja 9892124323, Call girls Services and Mumbai Escort Service Near Hotel Gi...
Pooja 9892124323, Call girls Services and Mumbai Escort Service Near Hotel Gi...Pooja 9892124323, Call girls Services and Mumbai Escort Service Near Hotel Gi...
Pooja 9892124323, Call girls Services and Mumbai Escort Service Near Hotel Gi...Pooja Nehwal
 
💫✅jodhpur 24×7 BEST GENUINE PERSON LOW PRICE CALL GIRL SERVICE FULL SATISFACT...
💫✅jodhpur 24×7 BEST GENUINE PERSON LOW PRICE CALL GIRL SERVICE FULL SATISFACT...💫✅jodhpur 24×7 BEST GENUINE PERSON LOW PRICE CALL GIRL SERVICE FULL SATISFACT...
💫✅jodhpur 24×7 BEST GENUINE PERSON LOW PRICE CALL GIRL SERVICE FULL SATISFACT...sonalitrivedi431
 
Chapter 19_DDA_TOD Policy_First Draft 2012.pdf
Chapter 19_DDA_TOD Policy_First Draft 2012.pdfChapter 19_DDA_TOD Policy_First Draft 2012.pdf
Chapter 19_DDA_TOD Policy_First Draft 2012.pdfParomita Roy
 
Abortion pill for sale in Muscat (+918761049707)) Get Cytotec Cash on deliver...
Abortion pill for sale in Muscat (+918761049707)) Get Cytotec Cash on deliver...Abortion pill for sale in Muscat (+918761049707)) Get Cytotec Cash on deliver...
Abortion pill for sale in Muscat (+918761049707)) Get Cytotec Cash on deliver...instagramfab782445
 
Jigani Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bangal...
Jigani Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bangal...Jigani Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bangal...
Jigani Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bangal...amitlee9823
 
SD_The MATATAG Curriculum Training Design.pptx
SD_The MATATAG Curriculum Training Design.pptxSD_The MATATAG Curriculum Training Design.pptx
SD_The MATATAG Curriculum Training Design.pptxjanettecruzeiro1
 
Booking open Available Pune Call Girls Nanded City 6297143586 Call Hot India...
Booking open Available Pune Call Girls Nanded City  6297143586 Call Hot India...Booking open Available Pune Call Girls Nanded City  6297143586 Call Hot India...
Booking open Available Pune Call Girls Nanded City 6297143586 Call Hot India...Call Girls in Nagpur High Profile
 
Call Girls Basavanagudi Just Call 👗 7737669865 👗 Top Class Call Girl Service ...
Call Girls Basavanagudi Just Call 👗 7737669865 👗 Top Class Call Girl Service ...Call Girls Basavanagudi Just Call 👗 7737669865 👗 Top Class Call Girl Service ...
Call Girls Basavanagudi Just Call 👗 7737669865 👗 Top Class Call Girl Service ...amitlee9823
 
Jordan_Amanda_DMBS202404_PB1_2024-04.pdf
Jordan_Amanda_DMBS202404_PB1_2024-04.pdfJordan_Amanda_DMBS202404_PB1_2024-04.pdf
Jordan_Amanda_DMBS202404_PB1_2024-04.pdfamanda2495
 
Recommendable # 971589162217 # philippine Young Call Girls in Dubai By Marina...
Recommendable # 971589162217 # philippine Young Call Girls in Dubai By Marina...Recommendable # 971589162217 # philippine Young Call Girls in Dubai By Marina...
Recommendable # 971589162217 # philippine Young Call Girls in Dubai By Marina...home
 
Q4-W4-SCIENCE-5 power point presentation
Q4-W4-SCIENCE-5 power point presentationQ4-W4-SCIENCE-5 power point presentation
Q4-W4-SCIENCE-5 power point presentationZenSeloveres
 
VVIP CALL GIRLS Lucknow 💓 Lucknow < Renuka Sharma > 7877925207 Escorts Service
VVIP CALL GIRLS Lucknow 💓 Lucknow < Renuka Sharma > 7877925207 Escorts ServiceVVIP CALL GIRLS Lucknow 💓 Lucknow < Renuka Sharma > 7877925207 Escorts Service
VVIP CALL GIRLS Lucknow 💓 Lucknow < Renuka Sharma > 7877925207 Escorts Servicearoranaina404
 
Case Study of Hotel Taj Vivanta, Pune
Case Study of Hotel Taj Vivanta, PuneCase Study of Hotel Taj Vivanta, Pune
Case Study of Hotel Taj Vivanta, PuneLukeKholes
 
Whitefield Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Ba...
Whitefield Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Ba...Whitefield Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Ba...
Whitefield Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Ba...amitlee9823
 
RT Nagar Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bang...
RT Nagar Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bang...RT Nagar Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bang...
RT Nagar Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bang...amitlee9823
 

Último (20)

HiFi Call Girl Service Delhi Phone ☞ 9899900591 ☜ Escorts Service at along wi...
HiFi Call Girl Service Delhi Phone ☞ 9899900591 ☜ Escorts Service at along wi...HiFi Call Girl Service Delhi Phone ☞ 9899900591 ☜ Escorts Service at along wi...
HiFi Call Girl Service Delhi Phone ☞ 9899900591 ☜ Escorts Service at along wi...
 
Escorts Service Basapura ☎ 7737669865☎ Book Your One night Stand (Bangalore)
Escorts Service Basapura ☎ 7737669865☎ Book Your One night Stand (Bangalore)Escorts Service Basapura ☎ 7737669865☎ Book Your One night Stand (Bangalore)
Escorts Service Basapura ☎ 7737669865☎ Book Your One night Stand (Bangalore)
 
call girls in Kaushambi (Ghaziabad) 🔝 >༒8448380779 🔝 genuine Escort Service 🔝...
call girls in Kaushambi (Ghaziabad) 🔝 >༒8448380779 🔝 genuine Escort Service 🔝...call girls in Kaushambi (Ghaziabad) 🔝 >༒8448380779 🔝 genuine Escort Service 🔝...
call girls in Kaushambi (Ghaziabad) 🔝 >༒8448380779 🔝 genuine Escort Service 🔝...
 
B. Smith. (Architectural Portfolio.).pdf
B. Smith. (Architectural Portfolio.).pdfB. Smith. (Architectural Portfolio.).pdf
B. Smith. (Architectural Portfolio.).pdf
 
Verified Trusted Call Girls Adugodi💘 9352852248 Good Looking standard Profil...
Verified Trusted Call Girls Adugodi💘 9352852248  Good Looking standard Profil...Verified Trusted Call Girls Adugodi💘 9352852248  Good Looking standard Profil...
Verified Trusted Call Girls Adugodi💘 9352852248 Good Looking standard Profil...
 
Pooja 9892124323, Call girls Services and Mumbai Escort Service Near Hotel Gi...
Pooja 9892124323, Call girls Services and Mumbai Escort Service Near Hotel Gi...Pooja 9892124323, Call girls Services and Mumbai Escort Service Near Hotel Gi...
Pooja 9892124323, Call girls Services and Mumbai Escort Service Near Hotel Gi...
 
💫✅jodhpur 24×7 BEST GENUINE PERSON LOW PRICE CALL GIRL SERVICE FULL SATISFACT...
💫✅jodhpur 24×7 BEST GENUINE PERSON LOW PRICE CALL GIRL SERVICE FULL SATISFACT...💫✅jodhpur 24×7 BEST GENUINE PERSON LOW PRICE CALL GIRL SERVICE FULL SATISFACT...
💫✅jodhpur 24×7 BEST GENUINE PERSON LOW PRICE CALL GIRL SERVICE FULL SATISFACT...
 
Chapter 19_DDA_TOD Policy_First Draft 2012.pdf
Chapter 19_DDA_TOD Policy_First Draft 2012.pdfChapter 19_DDA_TOD Policy_First Draft 2012.pdf
Chapter 19_DDA_TOD Policy_First Draft 2012.pdf
 
Abortion pill for sale in Muscat (+918761049707)) Get Cytotec Cash on deliver...
Abortion pill for sale in Muscat (+918761049707)) Get Cytotec Cash on deliver...Abortion pill for sale in Muscat (+918761049707)) Get Cytotec Cash on deliver...
Abortion pill for sale in Muscat (+918761049707)) Get Cytotec Cash on deliver...
 
Jigani Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bangal...
Jigani Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bangal...Jigani Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bangal...
Jigani Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bangal...
 
SD_The MATATAG Curriculum Training Design.pptx
SD_The MATATAG Curriculum Training Design.pptxSD_The MATATAG Curriculum Training Design.pptx
SD_The MATATAG Curriculum Training Design.pptx
 
Booking open Available Pune Call Girls Nanded City 6297143586 Call Hot India...
Booking open Available Pune Call Girls Nanded City  6297143586 Call Hot India...Booking open Available Pune Call Girls Nanded City  6297143586 Call Hot India...
Booking open Available Pune Call Girls Nanded City 6297143586 Call Hot India...
 
Call Girls Basavanagudi Just Call 👗 7737669865 👗 Top Class Call Girl Service ...
Call Girls Basavanagudi Just Call 👗 7737669865 👗 Top Class Call Girl Service ...Call Girls Basavanagudi Just Call 👗 7737669865 👗 Top Class Call Girl Service ...
Call Girls Basavanagudi Just Call 👗 7737669865 👗 Top Class Call Girl Service ...
 
Jordan_Amanda_DMBS202404_PB1_2024-04.pdf
Jordan_Amanda_DMBS202404_PB1_2024-04.pdfJordan_Amanda_DMBS202404_PB1_2024-04.pdf
Jordan_Amanda_DMBS202404_PB1_2024-04.pdf
 
Recommendable # 971589162217 # philippine Young Call Girls in Dubai By Marina...
Recommendable # 971589162217 # philippine Young Call Girls in Dubai By Marina...Recommendable # 971589162217 # philippine Young Call Girls in Dubai By Marina...
Recommendable # 971589162217 # philippine Young Call Girls in Dubai By Marina...
 
Q4-W4-SCIENCE-5 power point presentation
Q4-W4-SCIENCE-5 power point presentationQ4-W4-SCIENCE-5 power point presentation
Q4-W4-SCIENCE-5 power point presentation
 
VVIP CALL GIRLS Lucknow 💓 Lucknow < Renuka Sharma > 7877925207 Escorts Service
VVIP CALL GIRLS Lucknow 💓 Lucknow < Renuka Sharma > 7877925207 Escorts ServiceVVIP CALL GIRLS Lucknow 💓 Lucknow < Renuka Sharma > 7877925207 Escorts Service
VVIP CALL GIRLS Lucknow 💓 Lucknow < Renuka Sharma > 7877925207 Escorts Service
 
Case Study of Hotel Taj Vivanta, Pune
Case Study of Hotel Taj Vivanta, PuneCase Study of Hotel Taj Vivanta, Pune
Case Study of Hotel Taj Vivanta, Pune
 
Whitefield Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Ba...
Whitefield Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Ba...Whitefield Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Ba...
Whitefield Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Ba...
 
RT Nagar Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bang...
RT Nagar Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bang...RT Nagar Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bang...
RT Nagar Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bang...
 

CCR Concept Sketches & Budget

  • 1. Center for Community Renewal Shreveport, Louisiana Shreveport, Louisiana Renewal Concepts for a Green Building Project 2006 2006
  • 2. Center for Community Renewal Shreveport, Louisiana Goals for LEED Gold or Platinum 2006 Sustainable Sites (14 possible points – 11 to 14 points likely for NCCR) •Erosion and Sedimentation Control •Site Selection •Development Density •Brownfield Development •Alternative Transportation: Public transportation access •Alternative Transportation: bicycle storage and changing rooms •Alternative Transportation: alternative fuel vehicles •Alternative Transportation: Parking Capacity •Development Footprint •Restore Urban Fabric •Stormwater Management •Heat Island Effect •Light Pollution Reduction Water Efficiency (5 possible points – 3 to 5 points likely for NCCR) •Water Efficient Landscaping •Innovative Wastewater Technologies •Water Use Reduction Energy and Atmosphere (17 possible points – 8 to 14 points likely for NCCR) •Energy Performance •CFC Reduction in HVAC&R Equipment •Renewable Energy •Commissioning •Ozone Protection •Green Power mh sm
  • 3. Center for Community Renewal Shreveport, Louisiana Goals for LEED Gold or Platinum 2006 Materials and Resources (13 possible points – 7 to 10 points likely for NCCR) •Storage and Collection of Recyclables •Building Reuse •Construction Waste Management •Resource Reuse •Recycled Content •Regional Materials •Rapidly Renewable Materials •Certified Wood Indoor Environmental Quality (15 possible points – 13 to 15 points likely for NCCR) •IAQ Performance •Environmental Tobacco Smoke (ETS) Control •Carbon Dioxide (CO2) Monitoring •Ventilation Effectiveness •Construction IAQ Management Plan •Low-VOC-Emitting Materials •Indoor Chemical and Pollutant Source Control •Controllability of Systems •Thermal Comfort •Daylight and Views Innovation & Design Process (5 possible points – 2 to 5 points likely for NCCR) •Innovation in Design •LEED Accredited Professional mh sm
  • 4. By reducing lighting loads & Energy Conservation other heat generators the building energy load can be reduced by More than 60% IES Lighting  Average wattage / s.f. = 2 watts / s.f.  Goal energy wattage ≤ 1.3 watts / s.f. 10% 5% 15% Lighting load example: Existing = 150,000 s.f. New = 150,000 s.f. 300,000 s.f. 30% 40% x 2 watts 600,000 watts x 3.41 BTU/w 2,046,000 BTU ÷ 12,000 BTU/ton Lighting = 170.5 tons AC Goal for lighting load: Reduce load to 1 watt / s.f. = 170.5÷2= 85.25 tons Target Goal = .5 watts / s.f CRI Think Tank Charrette #2 Designing the Center for Community Renewal  Energy, Green Systems & Learning Environs 10.29.08 October 17-18, 2008
  • 5. Distributed Power Systems Options Cogeneration Traditional Trigeneration CRI Think Tank Charrette #2 Designing the Center for Community Renewal  Energy, Green Systems & Learning Environs 10.29.08 October 17-18, 2008
  • 6. National Center for Community Renewal – Site in Shreveport, Louisiana Historic District
  • 7. LEED & Sustainable Systems Center for Community Renewal - University of Texas Architecture - student project examples
  • 8. LEED & Sustainable Systems Center for Community Renewal - University of Texas Architecture - student project examples
  • 9. The Solar Path: Direct and Blocked Sunlight per Season Summer Equinox Winter Center for Community Renewal - University of Texas Architecture - student project examples
  • 10. Center for Community Renewal - University of Texas Architecture - student project examples
  • 11. Concept Study National Center for Community Renewal Shreveport Central Business District Context Study 3.24.06 MHSM Architects
  • 12. Concept Study for National Center for Community Renewal View from the corner of Texas Street and Edwards Street 3.24.06 MHSM Architects
  • 13. Concept Study for National Center for Community Renewal Atrium view from the Texas Street Entry 3.24.06 MHSM Architects
  • 14. Concept Study National Center for Community Renewal Atrium view to Texas Street Entry 8.7.07 MHSM Architects
  • 15. 8.7.07 Concept Study MHSM Architects National Center for Community Renewal Atrium view to Texas Street Entry
  • 16. Concept Study National 8.7.07 Center for Community Renewal MHSM Architects Atrium view to skylight & solar chimney turbine vents
  • 17. Concept Study National Center for Community Renewal Atrium view to roof garden, downtown and Red River from residence tower balcony 3.24.06 MHSM Architects
  • 18. 8.7.07 Concept Study National Center for Community Renewal MHSM Architects Atrium view at green roof level
  • 19. Concept Study National Center for Community Renewal Typical Bedroom Cluster Commons Area looking toward bay window toward Texas Street 3.24.06 MHSM Architects
  • 20. Concept Study for National Center for Community Renewal Chapel at top of atrium structure 3.24.06 MHSM Architects
  • 21. Concept Study for National Center for Community Renewal Elevation, section and form studies 3.24.06 MHSM Architects
  • 28. Building Green • Sustainable site in Shreveport CBD • Recycle existing 16 story building • Net Zero Green Energy – Hybrid systems evaluation: • Photovoltaic exterior glazing • Wind wells under new construction • Solar Chimney • Bio-Diesel • Day lighting • Green Roof - hanging garden • Rain and gray water recycling • Public Transportation access • Shared parking • Facilities for bikers Str ards eet w Ed Texas Street 8.18.08 National Center for Community Renewal MHSM Architects  Shreveport, Louisiana
  • 29. Building Green • Renewing Main street • Green Building & CRI information on LCD screen on recycled high rise • Day lighting • Public Transportation access • Photovoltaic exterior glazing Texas Street 8.18.08 National Center for Community Renewal MHSM Architects  Shreveport, Louisiana
  • 30. Building Green - Atrium • Large screen video showing renewal communities work & National Center Green Building information • Day lighting • Atrium as solar chimney • Atrium connects recycled high rise and new construction • Public Transportation access 8.18.08 National Center for Community Renewal MHSM Architects  Shreveport, Louisiana
  • 31. Building Green - Atrium • Day lighting • Atrium as solar chimney • Atrium connects recycled high rise and new construction • Green Roof access at upper level of atrium 8.18.08 National Center for Community Renewal MHSM Architects  Shreveport, Louisiana
  • 32. Building Green – Roof Garden • Green roof with hanging garden • Outdoor chapel • Atrium as solar chimney • Rainwater collection • Photovoltaic exterior glazing 8.18.08 National Center for Community Renewal MHSM Architects  Shreveport, Louisiana
  • 33. Building Green • Recycling the historic Petroleum Tower as a symbol of renewing communities • LCD screen around building with information on the National Center Green Building and on renewal work of the CRI Network • Photovoltaic exterior glazing • Renewing Downtown Shreveport with a symbol of sustainable communities – recycling & new construction Texas Street Edwards Street 8.18.08 National Center for Community Renewal MHSM Architects  Shreveport, Louisiana
  • 34. National Center for Community Renewal Shreveport, Louisiana 2006 mh sm
  • 35. National Center for Community Renewal Shreveport, Louisiana 2006 Project Budget 1.18.06 Budget Item Units Unit Costs Budget Item Costs Sub Totals Totals Existing 16 Story Renovated Building (basement, 14 f loors & mechanical 144,000 s.f. $110 $15,840,000 penthouse at 9,000 s.f . per f loor) New Building 81,400 s.f. $130 $10,582,000 (5.5 f loors at 14,800 s.f . per f loor) Atrium (14 stories and includes 5 elevators, 2 stairs, upper f loor lobbies and basement 28,600 s.f. $210 $6,006,000 - atrium volume = 720,000 cubic f eet) 254,000 s.f. $128 Building Construction Cost $32,428,000 Furniture, Fixtures & Equipment 254,000 s.f. $33 $8,382,000 A/E & other fees 10% construction $3,242,800 Land Acquisition Allowance $2,000,000 Cost Escalation (3 years) 5% per year increase $6,943,823 Contingency 10% const., FFE & fees $4,405,280 Total Project Costs $57,401,903 Optional Addition to Existing Adjacent Parking Structure (3 f loors added at 38,400 s.f . per f loor = 300 cars $17,000 $5,100,000 115,200 s.f .; includes A /E f ees) 254,000 s.f. $246.07 Total Cost w ith parking option $62,501,903 mh sm
  • 36. National Center for Community Renewal Shreveport, Louisiana 2006 Annual Operating Expenses 1.14.06 Budget Item Units or Assumptions Unit Costs Budget Item Costs Totals Building Expenses Utilities 254,000 s.f. ($2) ($508,000) Maintenance & Cleaning 254,000 s.f. ($5) ($1,270,000) Replacement Reserve 254,000 s.f. ($2) ($508,000) Taxes & Insurance 254,000 s.f. ($1) ($254,000) 254,000 s.f. ($10) Annual Building Expenses ($2,540,000) Salaries (Direct Expenses) Building Administration & Operations 16 staff ($35,000) ($560,000) Training Center 14 staff ($24,000) ($336,000) Resource Center 50 staff ($30,000) ($1,500,000) Institute 6 staff ($40,000) ($240,000) 86 staff ($30,651) Annual Salaries (Direct Expenses) ($2,636,000) 80 % ($2,636,000) Overhead (Indirect Expenses) ($2,108,800) 254,000 s.f. ($28.68) Total Annual Operating Costs ($7,284,800) mh sm
  • 37. National Center for Community Renewal Shreveport, Louisiana 2006 Annual Income Projections 1.14.06 Assumed annual number of Community Renewers trained = (273 rooms)(150 days occupancy per year) / (6 days average training stay per person) = 6,825 Assumed average cost per trainee for registration and housing = $500 registration + (6 days x $85 per day for housing) = $1015 Retail rental area of 7,200 s.f. will result in approximately 1 job for every 300 s.f. or 24 additional jobs Parking revenues are based on 225 spaces (300 proposed) at $35 per month or $420 per year Budget Item Units or Assumptions Unit Income Sub Totals Totals Income Categories Registrations 6,825 registrations $500 $3,412,500 Training Center Hotel Rooms 40,950 room days $85 $3,480,750 Retail Rental Income 7,200 s.f. $18 $129,600 Museum / Gift Shop Sales 3,500 s.f. $250 $875,000 Parking Revenues 225 parking $420 $94,500 254,000 s.f. $31 Total Annual Income $7,992,350 254,000 s.f. ($28.68) ($7,284,800) Total Annual Expenses 254,000 s.f. $2.79 Total Annual Net Income $707,550 mh sm