NEW YORK REIT LIQUIDATING LLC
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019, 2018 AND 2017
350 Bleecker Street and 367-387 Bleecker Street
property sale On April 19, 2018, the Company sold to an independent third party the 350 Bleecker Street and 367-387 Bleecker Street properties located in Manhattan, New York for a gross
sales price of $31.5 million. The properties were part of the collateral for the Companys $760.0 million POL Loans. In connection with the sale, the Company was required to pay down the POL Loans by $21.1 million. After
satisfaction of debt, pro-rations and closing costs, the Company received net proceeds of approximately $8.8 million. The estimated liquidation value of the properties was $31.5 million at
December 31, 2017.
416 Washington Street property sale On April 19, 2018, the Company sold to an
independent third party the 416 Washington Street retail property in Manhattan, New York for a gross sales price of $11.2 million. The property was part of the collateral for the Companys $760.0 million POL Loans. The Company was
required to pay down $5.5 million under the POL Loans upon the sale of the property. After satisfaction of debt, pro-rations and closing costs, the Company received net proceeds of approximately
$5.1 million. The estimated liquidation value of the property was $11.2 million at December 31, 2017.
2067 2073
Coney Island Avenue property sale On May 1, 2018, the Company sold to an independent third party the 2067-2073 Coney Island Avenue retail property in Brooklyn, New York for a gross sales price of $30.5 million. The
property was part of the collateral for the $20.2 million mortgage note payable on 1100 Kings Highway. After satisfaction of debt, pro-rations and closing costs, the Company received net proceeds of
approximately $13.7 million. The estimated liquidation value of the property was $30.5 million at December 31, 2017.
Centurion Parking Garage property sale On May 1, 2018, the Company sold to an independent third party the Centurion
Parking Garage property located at 33 West 56th Street, Manhattan, New York, for a gross sales price of $3.5 million. After satisfaction of pro-rations
and closing costs, the Company received net proceeds of approximately $3.3 million. The estimated liquidation value of the property was $3.5 million at December 31, 2017.
POL Loans In April 2018, the POL Loans were fully satisfied using proceeds from the sales of
382-384 Bleecker Street, 350 Bleecker Street, 416-425 Washington Street and reserves.
Viceroy Hotel property sale On October 4, 2018, the Company sold to an independent third party the Viceroy Hotel
property located in Manhattan, New York for a gross sales price of $41.0 million. After satisfaction of pro-rations and closing costs, the Company received net proceeds of approximately
$39.8 million. The estimated liquidation value of the property was $50.0 million at December 31, 2017 and was adjusted to $41.0 million at June 30, 2018 based on the contract sale price.
Note 7Investment in Unconsolidated Joint Venture
On October 30, 2013, the Predecessor purchased a 48.9% equity interest in Worldwide Plaza for a contract purchase price of
$220.1 million, based on the property value at that time for Worldwide Plaza of $1.3 billion less $875.0 million of debt on the property.
On June 1, 2017, the Predecessor acquired an additional 49.9% equity interest on exercise of the WWP Option pursuant to the
Companys rights under the joint venture agreement of Worldwide Plaza for a contract purchase price of $276.7 million, based on the option price of approximately $1.4 billion less $875.0 million of debt on the property. The
Predecessors joint venture partner exercised its right to retain 1.2% of the aggregate membership interests in Worldwide Plaza. Following the exercise of the option, the Predecessor owned a total equity interest of 98.8% in Worldwide Plaza.
On October 18, 2017, the Predecessor sold a 48.7% interest in Worldwide Plaza to a joint venture managed by SL Green Realty Corp.
and RXR Realty LLC based on an estimated underlying property value of