Skip to main content

How Forest City Ratner (quite possibly) saved $55 million on "Arena Land"

In June, I wrote that an unreleased appraisal might be hiding a city-enabled bonus of tens of millions of dollars for developer Forest City Ratner (FCR).

Now I can better estimate a number: $54.6 million.

That number, of course, is speculative, but the calculation is fairly straightforward. Forest City Ratner was reimbursed $100 million by the city for property in the Atlantic Yards footprint for which it spent $103.5 million.

But the property was more likely worth $158.1 million, based on the city's own valuation of development rights at a site reasonably close to the Atlantic Yards footprint. So that means the city's land subsidy could be considered not the announced $100 million but nearly $155 million, a bonus of some 55%.

(To estimate the city's subsidy, you have to consider the $3.5 million for which FCR was not reimbursed: $158.1M - $3.5M = $154.6M.)

"Highest and best use"

To recap, according to the City Funding Agreement, land purchased by FCR for the project was subject to a "highest and best use" appraisal submitted to the New York City Economic Development Corporation (NYC EDC), as a condition for delivering to the Empire State Development Corporation (ESDC) the city's $100 million subsidy for AY land acquisition.

That appraisal has never been made public. The NYC EDC refused to release it in response to my Freedom of Information Law (FOIL) request.

Note that the appraisal was issued after the land deals were done, not beforehand or during negotiations. Given the city had already pledged $100 million, the appraisal did not help the NYC EDC decide how much money it would contribute; rather, it served to delineate the subset of properties to which the city's $100 million would be applied.

"Arena Land"

If the appraisal had indicated the properties were worth more than $100 million, the developer would've been reimbursed for a smaller fraction of its purchases and would've had to contribute more of its money.

As I wrote the "Arena Land" could join the Atlantic Yards Lexicon under this definition: "Those properties on the arena block for which Forest City Ratner spent about $100 million."

Fishy sequence

“Appraisals, particularly last year before the credit crisis, are notoriously amenable to being ‘tailored,’” a real estate professional told me.

So, how might the appraisal have neatly arrived at $100 million?

The appraisal was supposed to take into account all government regulatory restrictions, including expected zoning override, as with the Metropolitan Transportation Authority's 2005 RFP for the adjacent Vanderbilt Yard.

Indeed, the 2005 appraisal that resulted valued the property at $75 per buildable sf, with a Floor Area Ratio (FAR) of 10, leading to a valuation of $271.2 million. (The appraisal subtracted various costs associated with track relocation and platform construction to reach a $214.5 million figure, though Forest City Ratner's cash bid was $50 million, later doubled after the MTA agreed to negotiate exclusively the developer.)

That $75/sf now looks like a significant bargain. The market in the past two years, according to the real estate professional I contacted, ranged between $110 and $200 per buildable sf.

The lots that comprise "Arena Land," for which FCR paid $103.5 million, total 105,392 sf, I determined. With an FAR of 10, that's $98.20/sf.

At $150/sf

But what if the value per square foot was not $98.20 but $150?

Speaking at a panel October 20 at the Museum of the City of New York, Yvonne Isaac of the developer Full Spectrum said, "the city’s asking upwards of $150 a square foot buildable FAR," including land in the Brooklyn Academy of Music Cultural District.

Isaac was skeptical of that number. "There’s no way we could make that affordable," she said, indicating that the developer was not proceeding with a project there, for the time being.

Maybe $150/sf won't work, but it is the city's number.

Revaluing "Arena Land"

What if the city had valued the "Arena Land" at that number? The value would be $158.1 million.

That means the city would've reimbursed Forest City Ratner for a much smaller proportion of the properties listed above. The developer would've had to absorb a significant chunk of the purchase price--nearly $55 million worth.

And until the city releases its appraisal of "Arena Land," that's as good an estimate as we have.

Comments

Popular posts from this blog

Barclays Center/Levy Restaurants hit with suit charging discrimination on disability, race; supervisors said to use vicious slurs, pursue retaliation

The Daily News has an article today, Barclays Center hit with $5M suit claiming discrimination against disabled, while the New York Post headlined its article Barclays Center sued over taunting disabled employees.

While that's part of the lawsuit, more prominent are claims of racial discrimination and retaliation, with black employees claiming repeated abuse by white supervisors, preferential treatment toward Hispanic colleagues, and retaliation in response to complaints.

Two individual supervisors, for example, are charged with  referring to black employees as “black motherfucker,” “dumb black bitch,” “black monkey,” “piece of shit” and “nigger.”

Two have referred to an employee blind in one eye as “cyclops,” and “the one-eyed guy,” and an employee with a nose disorder as “the nose guy.”

There's been no official response yet though arena spokesman Barry Baum told the Daily News they, but take “allegations of this kind very seriously” and have "a zero tolerance policy for…

Behind the "empty railyards": 40 years of ATURA, Baruch's plan, and the city's diffidence

To supporters of Forest City Ratner's Atlantic Yards project, it's a long-awaited plan for long-overlooked land. "The Atlantic Yards area has been available for any developer in America for over 100 years,” declared Borough President Marty Markowitz at a 5/26/05 City Council hearing.

Charles Gargano, chairman of the Empire State Development Corporation, mused on 11/15/05 to WNYC's Brian Lehrer, “Isn’t it interesting that these railyards have sat for decades and decades and decades, and no one has done a thing about them.” Forest City Ratner spokesman Joe DePlasco, in a 12/19/04 New York Times article ("In a War of Words, One Has the Power to Wound") described the railyards as "an empty scar dividing the community."

But why exactly has the Metropolitan Transportation Authority’s Vanderbilt Yard never been developed? Do public officials have some responsibility?

At a hearing yesterday of the Brooklyn Borough Board Atlantic Yards Committee, Kate Suisma…

Forest City acknowledges unspecified delays in Pacific Park, cites $300 million "impairment" in project value; what about affordable housing pledge?

Updated Monday Nov. 7 am: Note follow-up coverage of stock price drop and investor conference call and pending questions.

Pacific Park Brooklyn is seriously delayed, Forest City Realty Trust said yesterday in a news release, which further acknowledged that the project has caused a $300 million impairment, or write-down of the asset, as the expected revenues no longer exceed the carrying cost.

The Cleveland-based developer, parent of Brooklyn-based Forest City Ratner, which is a 30% investor in Pacific Park along with 70% partner/overseer Greenland USA, blamed the "significant impairment" on an oversupply of market-rate apartments, the uncertain fate of the 421-a tax break, and a continued increase in construction costs.

While the delay essentially confirms the obvious, given that two major buildings have not launched despite plans to do so, it raises significant questions about the future of the project, including:
if market-rate construction is delayed, will the affordable h…

Revising official figures, new report reveals Nets averaged just 11,622 home fans last season, Islanders drew 11,200 (and have option to leave in 2018)

The Brooklyn Nets drew an average of only 11,622 fans per home game in their most recent (and lousy) season, more than 23% below the announced official attendance figure, and little more than 65% of the Barclays Center's capacity.

The New York Islanders also drew some 19.4% below announced attendance, or 11,200 fans per home game.

The surprising numbers were disclosed in a consultant's report attached to the Preliminary Official Statement for the refinancing of some $462 million in tax-exempt bonds for the Barclays Center (plus another $20 million in taxable bonds). The refinancing should lower costs to Mikhail Prokhorov, owner of the arena operating company, by and average of $3.4 million a year through 2044 in paying off arena construction.

According to official figures, the Brooklyn Nets attendance averaged 17,187 in the debut season, 2012-13, 17,251 in 2013-14, 17,037 in 2014-15, and 15,125 in the most recent season, 2015-16. For hoops, the arena holds 17,732.

But official…

So, Forest City has some property subject to the future Gowanus rezoning

Writing yesterday, MAP: Who Owns All the Property Along the Gowanus Canal, DNAinfo's Leslie Albrecht lays out the positioning of various real estate players along the Gowanus Canal, a Superfund site:
As the city considers whether to rezone Gowanus and, perhaps, morph the gritty low-rise industrial area into a hot new neighborhood of residential towers (albeit at a fraction of the height of Manhattan's supertall buildings), DNAinfo reviewed property records along the canal to find out who stands to benefit most from the changes.
Investors have poured at least $440 million into buying land on the polluted waterway and more than a third of the properties have changed hands in the past decade, according to an examination of records for the nearly 130 properties along the 1.8-mile canal. While the single largest landowner is developer Property Markets Group, other landowners include Kushner Companies, Alloy Development, Two Trees, and Forest City New York.

Forest City's plans unc…

At 550 Vanderbilt, big chunk of apartments pitched to Chinese buyers as "international units"

One key to sales at the 550 Vanderbilt condo is the connection to China, thanks to Shanghai-based developer Greenland Holdings.

It's the parent of Greenland USA, which as part of Greenland Forest City Partners owns 70% of Pacific Park (except 461 Dean and the arena).

And sales in China may help explain how the developer was able to claim early momentum.
"Since 550 Vanderbilt launched pre-sales in June [2015], more than 80 residences have gone into contract, representing over 30% of the building’s 278 total residences," the developer said in a 9/25/15 press release announcing the opening of a sales gallery in Brooklyn. "The strong response from the marketplace indicates the high level of demand for well-designed new luxury homes in Brooklyn..."

Maybe. Or maybe it just meant a decent initial pipeline to Chinese buyers.

As lawyer Jay Neveloff, who represents Forest City, told the Real Deal in 2015, a project involving a Chinese firm "creates a huge market for…