View
221
Download
0
Category
Preview:
Citation preview
8/10/2019 Forest City Build NYC Application for Atlantic Terminal
1/18
BUILD NYC RESOURCE CORPORATION
PROJECT COST/BENEFIT ANALYSIS
January 8th, 2015
APPLICANT
FC Hanson Office Associates, LLC
1 MetroTech Center, 23rdFloor,
Brooklyn, 11201
PROJECT LOCATION
139 Flatbush Avenue
Brooklyn, NY 11217
A. Project Description:
FC Hanson Office Associates, LLC (the Company), an entity that is affiliated with and
controlled by Forest City Ratner Companies, LLC. The Company is the owner and operator of
an approximately 397,000 square foot ten-story office building (plus a mechanical penthouse)
above a four-story retail shopping center, plus a basement the (Facility).
The Company is seeking approval for the issuance of approximately $105,000,000 in tax-
exempt and taxable bonds to: (i) refunding the outstanding New York City Industrial
Development Agency (the NYCIDA) Liberty Revenue Bonds, Series 2004 (FC Hanson
Office Associates, LLC Project) issued in the original aggregate principal amount of
$90,800,000 (the NYCIDA Series 2004 Bonds), the proceeds of which, together with other
funds of the Applicant, were used to refinance a portion of the cost of the construction of a
commercial office building comprising a condominium unit for lease to office tenants,
(ii) refinancing a taxable loan to the Applicant in the approximate amount of $11,031,077, the
proceeds of which were used to fund a portion of the additional construction costs of the
Facility; and (iii) paying certain costs associated with the issuance of the bonds.
B.Costs to City(New York City taxes to be exempted):Mortgage Recording Tax Benefit: $ 0
Estimated NYC Forgone Income Tax on Bond Interest:
(estimated NPV 25 years @ 6.25%)*$ 911,561
Total Cost to NYC $ 911,561
*The exact amount of personal income tax revenue that will be lost as a result of this transaction depends on factors
including (but not limited to) the percentage of bond bought by entities subject to New York City personal income
taxes, the interest income generated from the bonds and the tax rate applied to bond purchasers.
C.Benefit to City(Estimated NYC direct and indirect taxes to begenerated by Company) (estimated NPV 25 years @ 6.25%): $1,519,637
8/10/2019 Forest City Build NYC Application for Atlantic Terminal
2/18
8/10/2019 Forest City Build NYC Application for Atlantic Terminal
3/18
8/10/2019 Forest City Build NYC Application for Atlantic Terminal
4/18
8/10/2019 Forest City Build NYC Application for Atlantic Terminal
5/18
8/10/2019 Forest City Build NYC Application for Atlantic Terminal
6/18
8/10/2019 Forest City Build NYC Application for Atlantic Terminal
7/18
8/10/2019 Forest City Build NYC Application for Atlantic Terminal
8/18
8/10/2019 Forest City Build NYC Application for Atlantic Terminal
9/18
8/10/2019 Forest City Build NYC Application for Atlantic Terminal
10/18
8/10/2019 Forest City Build NYC Application for Atlantic Terminal
11/18
8/10/2019 Forest City Build NYC Application for Atlantic Terminal
12/18
8/10/2019 Forest City Build NYC Application for Atlantic Terminal
13/18
Foreclosure Disclosure
F.C. Member, Inc., a Beneficial Owner of the Applicant, was involved in a foreclosure in August2010 on a retail power center called Woodbridge Crossing located adjacent to the WoodbridgeMall in New Jersey. After $18 million in permanent financing was obtained, the center lost 80%
of its tenants as Sears closed all Great Outdoors stores, Circuit City and Linens & Things filingbankruptcy, and co-tenancy clauses kicked in. Woodbridge Crossings ownersoffered a deed inlieu but due to the complicated ownership structure including land leases and easements, thespecial servicer (LNR) chose to foreclose in order to obtain clean title. The foreclosure was notcontested by the owner.
8/10/2019 Forest City Build NYC Application for Atlantic Terminal
14/18
Benefits from Public Entities Disclosure
In order to help facilitate development of the property, FC Hanson Office Associates, LLCentered into a lease agreement with the New York City Industrial Development Agency inFebruary 2003 to secure certain benefits including a deferral of the payment of mortgage
recording tax. Construction of Atlantic Terminal Office began in 2002 and was completed in2004. Debt financing for the construction of Atlantic Terminal Office was provided by GMACCommercial Mortgage Corporation.
In 2004, Atlantic Terminal Office was refinanced and the construction financing provided byGMAC Commercial Mortgage Corporation was replaced by $90,800,000.00 of Liberty RevenueBonds issued by the New York City Industrial Development Agency and a $19,200,000.00taxable note provided by ING Real Estate Finance (USA) LLC.
8/10/2019 Forest City Build NYC Application for Atlantic Terminal
15/18
8/10/2019 Forest City Build NYC Application for Atlantic Terminal
16/18
8/10/2019 Forest City Build NYC Application for Atlantic Terminal
17/18
8/10/2019 Forest City Build NYC Application for Atlantic Terminal
18/18
Recommended