The Civil Grand Jury carefully reviewed the structure and content of the financial analysis
representation of the projected financial outcomes within the identified options.
incurred. See the difference between operating expenses and capital costs below.
SCCHA Presentation to Ad Hoc Committee - November 16, 2021
Options 1 2 3
Keep 505 Keep 505 Keep 3553
Description
Cost of Acquisition 38,000,000
Construction/Renovation - excluding Solar 50,000,000 50,000,000 27,000,000
Construction - Solar 3,500,000 3,500,000 7,000,000.0
Soft Costs, including continguences 8,500,000 8,500,000 5,780,000.0
% of hard costs 17%
Gross Total Cost of the Building and Land 62,000,000 62,000,000 77,780,000
Loss on sale of 3553 - estimated 2,000,000 1,000,000
Net Total Cost of the Building and Land 64,000,000 77% 63,000,000 78% 77,780,000 84%
Relocation Costs: $1,000,000 each time 2,000,000 2,000,000 1,000,000
Soft Costs - Designers/Brokers/CM feest, etc. Consultants 1,500,000 1,500,000 3,000,000
Temporary Renovation Costs 1,000,000 3,683,534 -
-
Annual MaintenanceCosts for 5 years 912,412 4,562,060
912,412 4,062,060.0
Temporary Leasing Costs - $@.5M per year/5 years 14,025,000
Other Costs consideration 18,525,000 11,745,594 8,062,060
Sub-Total 82,525,000 74,745,594 85,842,060
Benefit of capital on sale of 3553 2.00% 36,000,000 (3,600,000)
Opportunity Cost of capital - 5 years
3 years 37,000,000 2.00% 740,000 2,220,000
3 years 16,000,000 2.00% 320,000 960,000
5 years - Annual Debt Interest - $62M Gross Total - 2.75% 4,262,500 4,262,500
5 years - Annual Debt Interest - $77.78M Gross Total - 2.75% 5,347,375
Financial Costs consideration 662,500 6,482,500 6,307,375
Total cost (cash equivalent) of the options 83,187,500 81,228,094 92,149,435
Add: Original cost of 505 West Julian Street 6,100,000 6,100,000
Less: PV of the Retail Rental Space - 5,000 sq. ft. ??? ??? NA
Total Cost (all in) of the 3 Options: 89,287,500 87,328,094 92,149,435