Shelly Cashman Excel 2019 | Module 6: SAM Project 1a

City of Honu Point

CREATE, SORT, AND QUERY TABLES

Author: . Harpreet Kaur

Note: Do not edit this sheet. If your name does not appear in cell B6, please download a new copy of the file from the SAM
website.
 Project Name Start Date Number of Days Project Type Funding Type Funding

Honu Avenue Apartments 1/16/2021 360 Residential Grant $ 25,655

Westside Adult Community Center 2/4/2021 300 Mixed Use Grant $ 40,000
Research Center Plaza Renovation 2/18/2021 120 Mixed Use Loan $ 68,500
Safe Place 3/3/2021 280 Residential Grant $ 25,350
Market Circle 3/19/2021 65 Commercial Tax Credits $ 20,110
Lanai Street Triplex 4/2/2021 240 Residential Loan $ 17,550
 Project Name Start Date Number of Days Project Type Funding Type Funding Approved?

Hallifax Brothers Expansion 7/12/2021 240 Mixed Use Tax Credit $ 2,500 Yes
Oceanside Hotel 10/3/2021 328 Commercial Tax Credit $ 5,000 No
Laki Professional Building 10/9/2021 180 Commercial Grant $ 20,000 Yes
East Ridge Mixed Use 7/28/2021 360 Mixed Use Tax Credit $ 28,500 No
Hoku Lane Subdivision 6/2/2021 720 Residential Loan $ 45,500 No
Orchid Drive Zoning 11/20/2021 30 Public Loan $ 2000 NO

Projects in Development

Number of
Project Name Start Date Project Type Funding Type Funding Approved?
Days

Number of
Project Name Start Date Project Type Funding Type Funding Approved?
Days
Cook Street Lot 6/13/2021 21 Residential Tax Credit $ 2,000 Yes
Historic Survey 11/18/2021 30 Public Grant $ 2,200 Yes
Lahua Street Apartments 9/1/2021 420 Residential Grant $ 3,010 Yes
Kai Center Annexation 9/20/2021 60 Commercial Loan $ 8,555 Yes
Orion Lake Pavilion 11/1/2021 240 Public Grant $ 9,700 Yes
In Development?

No
No
No
No
No
NO

In Development?
Yes

In Development?
Yes
Yes
Yes
Yes
Yes
 Project Name Start Date Number of Days Project Type Funding Type Funding Fast Track

Old Town Design Plan 1/10/2022 Public Grant $ 1,500 FALSE

Honu Point Sports Complex 1/13/2022 Commercial Loan $ 24,000 FALSE
Mahina Regional Park 2/22/2022 Public Grant $ 12,500 FALSE
Downtown Bike Path 2/22/2022 Public Grant $ 15,000 FALSE
Burton Estates Expansion 3/3/2022 Mixed Use Tax Credit $ 4,500 FALSE
Highacre Farms Modification 3/13/2022 Residential Loan $ 10,000 FALSE
Makana Road Multifamily 3/19/2022 Residential Tax Credit $ 15,000 FALSE
Honu Point Center 3/20/2022 Mixed Use Grant $ 4,000 FALSE
Sunset Heights Zoning 3/20/2022 Mixed Use Loan $ 2,500 FALSE
Manu Hill Drive Parking 4/9/2022 Commercial Tax Credit $ 9,500 FALSE
Allied Insurance 4/9/2022 Commercial Tax Credit $ 6,000 FALSE
Nalu Parks Village 4/18/2022 Mixed Use Loan $ 50,000 FALSE
Total $ 154,500 Err:508
 Number Total Average
Project Type
Proposed Funding Funding
Commercial 3 $ 39,500 $ 13,167
Mixed Use 4 $ 61,000 $ 15,250
Public 3 $ 29,000 $ 9,667
Residential 2 $ 25,000 $ 12,500

2021 Summary
Project type Started Completed Funding
Commercial 5 3 $ 45,500
Mixed Use 4 2 $ 57,800
Public 4 3 $ 33,750
Residential 3 3 $ 41,325
 Number of
Project Name Start Date Project Type Funding Type Funding Approved?
Days
Lahua Street Apartments 9/1/2021 420 Residential Grant $ 3,010 Yes
Laki Professional Building 10/9/2021 180 Commercial Grant $ 20,000 Yes
Orion Lake Pavilion 11/1/2021 240 Public Grant $ 9,700 Yes
Historic Survey 11/18/2021 30 Public Grant $ 2,200 Yes
Old Town Design Plan 1/10/2022 24 Public Grant $ 1,500 No
Downtown Bike Path 2/22/2022 360 Public Grant $ 15,000 Yes
Mahina Regional Park 2/22/2022 148 Public Grant $ 12,500 Yes
Honu Point Center 3/20/2022 120 Mixed Use Grant $ 4,000 Yes
Grant Total $ 67,910
Hoku Lane Subdivision 6/2/2021 720 Residential Loan $ 45,500 No
Kai Center Annexation 9/20/2021 60 Commercial Loan $ 8,555 Yes
Honu Point Sports Complex 1/13/2022 340 Commercial Loan $ 24,000 No
Highacre Farms Modification 3/13/2022 90 Residential Loan $ 10,000 No
Sunset Heights Zoning 3/20/2022 21 Mixed Use Loan $ 2,500 No
Nalu Parks Village 4/18/2022 420 Mixed Use Loan $ 50,000 No
Loan Total $ 140,555
Cook Street Lot 6/13/2021 21 Residential Tax Credit $ 2,000 Yes
Hallifax Brothers Expansion 7/12/2021 240 Mixed Use Tax Credit $ 2,500 Yes
East Ridge Mixed Use 7/28/2021 360 Mixed Use Tax Credit $ 28,500 No
Oceanside Hotel 10/3/2021 328 Commercial Tax Credit $ 5,000 No
Burton Estates Expansion 3/3/2022 90 Mixed Use Tax Credit $ 4,500 No
Makana Road Multifamily 3/19/2022 180 Residential Tax Credit $ 15,000 Yes
Allied Insurance 4/9/2022 60 Commercial Tax Credit $ 6,000 Yes
Manu Hill Drive Parking 4/9/2022 125 Commercial Tax Credit $ 9,500 No
Tax Credit Total $ 73,000
Grand Total $ 281,465
In Development?

Yes
No
Yes
Yes
No
No
No
No

No
Yes
No
No
No
Yes

Yes
No
No
No
No
No
No
No
 ID Project Name Project Type Start Date Funding Project Information

R533 Lahua Street Apartments Residential 6/2/2021 $ 45,500 Project ID

R210 Makana Road Multifamily Residential 6/13/2021 $ 2,000 Project Name
M453 Honu Point Center Mixed Use 7/12/2021 $ 2,500 Start Date
M697 East Ridge Mixed Use Mixed Use 7/28/2021 $ 28,500
R328 Cook Street Lot Residential 9/1/2021 $ 3,010 Funding
C720 Kai Center Annexation Commercial 9/20/2021 $ 8,555 < 5000
C789 Honu Point Sports Complex Commercial 10/3/2021 $ 5,000 Number of Projects
C329 Oceanside Hotel Commercial 10/9/2021 $ 20,000
P887 Orion Lake Pavilion Public 11/1/2021 $ 9,700
P543 Historic Survey Public 11/18/2021 $ 2,200 Project Type
P521 Old Town Design Plan Public 1/10/2022 $ 1,500 Commercial
C325 Laki Professional Building Commercial 1/13/2022 $ 24,000 Average Funding
P512 Mahina Regional Park Public 2/22/2022 $ 12,500
P622 Downtown Bike Path Public 2/28/2022 $ 15,000
M482 Burton Estates Expansion Mixed Use 3/3/2022 $ 4,500
R736 Hoku Lane Subdivision Residential 3/13/2022 $ 10,000
R447 Highacre Farms Modification Residential 3/19/2022 $ 15,000
M245 Sunset Heights Zoning Mixed Use 3/20/2022 $ 4,000
M598 Nalu Parks Village Mixed Use 3/23/2022 $ 2,500
C305 Manu Hill Drive Parking Commercial 4/9/2022 $ 9,500
C220 Allied Insurance Commercial 4/12/2022 $ 6,000
M552 Hallifax Brothers Expansion Mixed Use 4/18/2022 $ 50,000
Project Information

C329
Oceanside Hotel
10/9/2021

$ 12,176