11-16-17 re overview board present v5 0-wyn€¦ · real estate investments month trust principal...

37
Funding History $0 $5 $10 $15 $20 $25 $30 FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 Millions Fund Payout Prior Years Lapse TLO Income Interest 1

Upload: others

Post on 18-Oct-2020

1 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Funding History

$0

$5

$10

$15

$20

$25

$30

FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17

Mill

ions

Fund Payout Prior Years Lapse TLO Income Interest1

Page 2: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

FY18 Anticipated Available Funding

2

Distributable Funds

Payout $21,067,000

Prior Years Average Lapse $3,042,000

Land Office Average Spendable Income $4,534,000

Interest Average $283,000

Total $28,926,000

Page 3: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

3

2.00%

2.50%

3.00%

3.50%

4.00%

4.50%

-

5,000,000

10,000,000

15,000,000

20,000,000

25,000,000

1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017

Payout NAV Payout %

Permanent Fund Payout History

Page 4: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

4

Trust Land Office Annual Revenue

 $‐

 $2,000,000

 $4,000,000

 $6,000,000

 $8,000,000

 $10,000,000

 $12,000,000

 $14,000,000

 $16,000,000

 $18,000,000

 $20,000,000

FY95 FY96 FY97 FY98 FY99 FY00 FY01 FY02 FY03 FY04 FY05 FY06 FY07 FY08 FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17

FY1995‐FY2017 

Real Estate/REMP

Timber

Lands

Coal, Oil, & Gas

Minerals & Materials

Total Revenue Generated $200.6 Million

Page 5: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

TLO Functional Actions

• Use of existing assets (authorizations for use of land and resources)

• Disposal of assets• Acquisition of asset• Reinvestment into asset

5

Page 6: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

TLO Revenue Overview

• Two types of revenue earned– Principal– Income

• Proactive and reactive management balanced against market conditions

• Guided by Resource Management Strategy

6

Page 7: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

TLO Decisions

• Driven by Principles of Management in 11 AAC 99.020– Maximization of long term revenue– Protection of the corpus– Protection and enhancement of the long‐term productivity of land

– Encouragement of diversity of revenue producing uses of trust land

– Management of land prudently, efficiently, and with accountability to the trust and its beneficiaries

7

Page 8: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Asset Classes

• Land• Minerals and materials• Forestry• Program‐related real estate• Real estate• Energy• Mitigation marketing

8

Page 9: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Real Estate Portfolio

• Basic ownership• Ground Leases• PRI• Investment Properties (create predictable streams of income)

9

Page 10: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Real Estate Section Spendable Income

FY15  FY16 FY17REMP  1,076,102$         1,309,342$         1,803,000$        

Real Estate ‐ PRI  107,000$            171,500$            220,000$           Surface Leases  451,212$            522,888$            500,301$           

Total 1,634,314$         2,003,730$         2,523,301$        

Page 11: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Commercial Properties with High Development Potential

1.) Anchorage ‐ 718 L Street 2.) Anchorage ‐ C‐2 @ 40th Ave. & Laurel St.3.) Juneau ‐ Lot C1 at Subport4.) Anchorage ‐ 3A‐1 Community Park Loop5.) Eagle River ‐ Yosemite Drive East & West6.) Fairbanks ‐ Tract B at Airport & Peger7.) Girdwood – NW Corner Seward & Alyeska Hwys.

Page 12: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Anchorage ‐ 718 L Street 

Page 13: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Anchorage ‐ C‐2 @ 40th Ave. & Laurel St.

Page 14: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Juneau – Lot C1 at Subport

Page 15: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Juneau – Lot C1 at Subport

Page 16: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Anchorage ‐ 3A‐1 Community Park Loop

Page 17: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Eagle River ‐ Yosemite Drive East & West

Page 18: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Fairbanks ‐ Tract B at Airport Rd. & Peger Rd.

Page 19: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Girdwood – NW Corner Seward & Alyeska Hwys.

Page 20: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Ground LeasingFY14:  $457,400FY15:  $451,212FY16:  $522,888FY17:  $500,300

OPA; UMed District medical office building; AnchorageFresenius; UMed District medical office building; AnchorageD2; UMed District office building with medical imaging center (Imaging Associates) and a bank branch with drive‐through (First State Bank Alaska); AnchorageL Street/Diamond Parking; short‐term, revocable license for monthly surface parking lot; AnchorageL Street/Denali Expresso; short‐term, revocable license for food service operations; AnchorageSubport/USCG Parking; long‐term lease for surface parking lot utilized by USCG for its building adjacent to the parcel; JuneauCapital Broadcasting (KTOO); radio station and public meeting space; JuneauTracy’s Crab Shack; short‐term, revocable license for food service operations; Juneau

20

Page 21: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

PRI Properties

1.) Anchorage – Assets – 2330 Nichols Street 2.) Fairbanks – Denardo Ctr – 1300 Moore St. 3.) Fairbanks – Fahrenkamp Ctr – 1423 Peger Rd4.) Fairbanks – Detox – 650 Yonker Ct

Page 22: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Assets – 2330 Nichols Street 

Page 23: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Denardo Ctr – 1300 Moore St 

Page 24: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Fahrenkamp Ctr – 1423 Peger Rd 

Page 25: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Detox Ctr – 650 Yonker Ct 

Page 26: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Real Estate Investments

Month Trust Principal Investment

12 Month Trailing Return

Oct‐16 39,084,858  12.59%

Nov‐16 39,084,858  12.61%

Dec‐16 39,084,858  12.19%

Jan‐17 39,084,858  12.08%

Feb‐17 39,084,858  12.02%

Mar‐17 39,084,858  11.94%

Apr‐17 39,084,858  12.20%

May‐17 39,084,858  12.19%

Jun‐17 39,084,858  12.73%

Jul‐17 39,084,858  12.63%

Aug‐17 39,084,858  12.28%

Sep‐17 39,084,858  12.22%

As of September 30, 2017

Trust Principal Investment  39,084,858

12 Month Total Cash Flow 4,873,609

September Cash Flow 621,303

Monthly Return on Principal as % 1.59%

Page 27: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Real Estate Investments

1.) Anchorage – 2618 Commercial Drive2.) Anchorage – 2600 Cordova3.) Tumwater, WA – Parson’s Plaza  4.) Ogden, UT – 1973 North Rulon White Blvd5.) Austin, TX – Promontory Point6.) San Antonio, TX – North Park Corporate 

Center7.)Austin, TX – Amber Oaks

Page 28: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Anchorage – 2618 Commercial Drive

Page 29: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Anchorage – 2600 Cordova Street

Page 30: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Tumwater, WA – Parson’s Plaza

Page 31: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Ogden, UT – 1973 North Rulon White Blvd

Page 32: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Austin, TX – Promontory Point

Page 33: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

San Antonio, TX – North Park

Page 34: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Austin, TX – Amber Oaks

Page 35: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

RMS Guidance for Investments

• Types of investment• Mitigate risk by diversification

– Asset type– Asset location– Financing

• LLC formation

35

Page 36: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

How it works

• Identify key market locations• Review many properties• Evaluate investments against criteria• Negotiations and potential down payment• Due diligence• Decide on financing• Present to board for approval• Create LLC

36

Page 37: 11-16-17 RE overview board present v5 0-WYN€¦ · Real Estate Investments Month Trust Principal Investment 12 Month Trailing Return Oct‐16 39,084,858 12.59% Nov‐16 39,084,858

Process continued

• Obtain non‐recourse financing if necessary• Purchase• Manage LLC investment asset by property manager

• Tenants’ rents pay for cost of building management, payoff, and supply additional income

• Review, audit and report to board on expenditures and revenues

37