| 27-Oct-02 | ||||||||
| Sources of Bootstrap Capital | ||||||||
| Exploiting your Lease for Space as a Source of Capital | ||||||||
| 1. A services business sub-lets space from a large multi-national with surplus space in the tech | ||||||||
| downturn of the early 2000s. | ||||||||
| 2. They sublet a total of s.f. | 15,000 | |||||||
| 3. They are paying per s.f. per year | $11 | triple net | ||||||
| 4. This is below the market rate which is per s.f. per year | $20 | triple net | ||||||
| 5. Their coach, RMB points out that they should have the dicsipline tocharge themselves market rates. | ||||||||
| 6. This is so they will make sure they price their services as if they were paying market rates. | ||||||||
| 7. term of this favorable lease is | 10 | years | ||||||
| 8. Their coach says that they should go to their landlord and offer to pay market rates! | ||||||||
| 9. Their landlord, a large insurance company has a lower cost of capital than they do | ||||||||
| 5.25% | pa. | |||||||
| 10. Their cost of capital is | 10.85% | pa. | ||||||
| 11. Most coaches would have suggested subletting their space at market rates and pocketing the difference. | ||||||||
| 12. This is much smarter-- less disruption to their operations-- they don't have to move to benefit. | ||||||||
| 13. They can get paid the capital value of their favorable lease. | ||||||||
| 14. The Landlord will do this to have posted rates that are reflective of market rates. | ||||||||
| 15. Here is the capital value of the lease | $1,350,000.00 | zero discount rate | ||||||
| Year | ||||||||
| 1 | $ 135,000.00 | |||||||
| 2 | $ 135,000.00 | |||||||
| 3 | $ 135,000.00 | |||||||
| 4 | $ 135,000.00 | |||||||
| 5 | $ 135,000.00 | |||||||
| 6 | $ 135,000.00 | |||||||
| 7 | $ 135,000.00 | |||||||
| 8 | $ 135,000.00 | |||||||
| 9 | $ 135,000.00 | |||||||
| 10 | $ 135,000.00 | |||||||
| $1,029,893.46 | 5.25% | discount rate | ||||||
| $800,071.85 | 10.85% | discount rate | ||||||
| 16. The Landlord paid them $800,000 upfront for a stream of beneifits worth $1.29m to them. | ||||||||
| 17. So the Landlord made | $229,821.62 | |||||||
| 18. The services company got | $800,071.85 | upfront capital! | ||||||