PowerPoint Presentation
620 Eighth Avenue - E35 Remaining Obligation
Seyfarth Shaw | New York
Analysis Detail (Lessee Perspective)
Printed: May 1, 2020 at 6:43 PM
Key Assumptions
1X Costs Hard Construction Soft Costs
Electric is estimated based on initial rent invoices received. Analysis is truncated to Feb. 29, 2024 for common term comparison purposes.
- - - - - - - - -
- - - - - - - - -
Analysis Period Lease Type
Analysis Term 3 Yrs, 9 Mos
Discount Rate 7.00%/Yr.
Jun. 1, 2020 - Feb. 29, 2024
OpEx Base ReTax Base
Direct
$10.08/SF $10.48/SF $2.00/SF
4.535% Pro Rata 2017 4.508% Pro Rata 2017/18
FF&E IT & Security Moving
Total Rentable Area Lease Commencement Lease Expiration Analysis Truncation Rent Schedule Initial Free Rent: Lease Term
32,623 SF Jun. 1, 2020 3 Yrs, 9 Mos Feb. 29, 2024 Feb. 29, 2024
Submetered Electric Fixed Annual Increase
No Mark-Up
None None
TI Allowance
Commissions (1.5X)
$0.00/SF
$0K
Start
End
$/SF/Year
$/Year
Total
None
Tranche 1: Tranche 2: Tranche 3: Tranche 4: Tranche 5: Tranche 8:
$83.00/SF $90.00/SF
28 Mos. (1 - 28) 17 Mos. (29 - 45)
Jun. 1, 2020 Sep. 30, 2022 Oct. 1, 2022 Feb. 29, 2024
$2.7M $2.9M
Direct Expenses BID Tax
+8.4%
$0.35/SF
$11K
-
-
Total
$0.35/SF
$11K
Expense Projections 3.50%/Yr.
2020
2021
2022
2023
2024
2025
2026
2027
Operating Expense Real Estate Tax Submetered Electric Direct Expenses
11.98 11.15
12.40 11.43
12.84 11.72
13.29 12.01
13.75 12.31
14.23 12.61
14.73 12.93
15.25 13.26
3.50%/Yr. FMV Increase 3.50%/Yr. 3.50%/Yr.
2.00 0.35
2.07 0.36
2.14 0.37
2.22 0.38
2.30 0.40
2.38 0.41
2.46 0.43
2.54 0.44
Cash Flow | $/SF
7 Mos 2020
12 Mos
12 Mos
12 Mos
2 Mos 2024
45 Mos
2021
2022
2023
2025
2026
2027
Total
NPV @ 7.0% Annuity
Base Rent Free Rent
48.42
83.00
84.75
90.00
15.00
- - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - -
321.17
282.69
85.43
1
-
-
-
-
-
-
-
-
2
Operating Expense Real Estate Tax
1.11 0.45 1.99 1.17 0.20
2.33 0.95 3.45 2.07 0.36
2.76 1.24 3.54 2.14 0.37
3.21 1.53 3.78 2.22 0.38
0.61 0.28 0.63 0.38 0.07
10.02 4.44 13.40 7.98 1.38 $335.63 $22.76 $358.39
8.72 3.84
2.64 1.16 3.56 2.12 0.37
$10.08/SF, 2017 Base $10.48/SF, 2017/18 Base
3
4
5 Gross Rent SubTotal Commercial Rent Tax Submetered Electric 6 7
$49.98
$86.28
$88.75
$94.74
$15.89
$295.26
$89.23
11.79 7.02 1.22
No Mark-Up 3.90% of the Gross Rent
Direct Expenses
8
9 Additional Cost SubTotal
$3.36 $53.34 $91.44
$5.87 $92.15 $92.15
$6.06 $94.80 $94.80
$6.38
$1.08 $16.98
$20.03 $315.28
$6.05 $95.28
10 Total | $/SF
$101.12 $101.12
$101.85
-
-
-
Annualized Cost (Omitting 1X Costs)
Cash Flow | $M
7 Mos 2020
12 Mos
12 Mos
12 Mos
2 Mos 2024
45 Mos
2021
2022
2023
2025
2026
2027
Total
NPV @ 7.0% Annuity
1.6M
2.7M
2.8M
2.9M
0.5M
10.5M
9.2M
2.8M
Base Rent Free Rent
11
-
-
-
-
-
-
-
-
12
0.0M 0.0M
0.1M 0.0M
0.1M 0.0M
0.1M 0.0M
0.0M 0.0M
0.3M 0.1M 0.4M 0.3M 0.0M
0.3M 0.1M
0.1M 0.0M
Operating Expense Real Estate Tax
13
14
15 Gross Rent SubTotal Commercial Rent Tax Submetered Electric 16 17
$1.6M 0.1M 0.0M 0.0M $0.1M $1.7M
$2.8M 0.1M 0.1M 0.0M $0.2M $3.0M
$2.9M 0.1M 0.1M 0.0M $0.2M $3.1M
$3.1M 0.1M 0.1M 0.0M $0.2M $3.3M
$0.5M 0.0M 0.0M 0.0M $0.0M $0.6M
$10.9M
$9.6M 0.4M 0.2M 0.0M $0.7M $10.3M
$2.9M 0.1M 0.1M 0.0M $0.2M $3.1M
Direct Expenses
18
19 Additional Cost SubTotal
$0.7M $11.7M
20 Total | $M
Annualized Cost (Omitting 1X Costs)
$3.0M
$3.0M
$3.1M
$3.3M
$3.3M
-
-
-
Strategic Advisory Group © 2020 Cushman & Wakefield
All information furnished is from sources deemed reliable. No warranty or representation is made as to the accuracy thereof and same is submitted subject to errors, omissions, change in price, rental or other conditions, prior sale, lease, or financing or withdrawal without notice.
Page 3 of 4
Made with FlippingBook Publishing Software