The Property, a complete breakdown The Mizpah property consists of 6 buildings and three parking lots, situated on 5 parcels with a total area of 60,450 square feet or 1.387 acres. Approximately half of the total property area is parking. · To Reno The property is described by Assessor’s Parcel Number (APN) on the above shown map. They are: 08-131-04 (lots 1 - 3), block “J” 08-132-01 (lots 1 - 4), right side of block “C” 08-132-02 (lots 5-9, part of 10), left side of block “C” 08-133-04 (lots 4,5, pt of 6), left side of block “B” 08-133-05 (lots 1 - 3), right side of block “B” The buildings are: Hotel Hotel Annex “Fun Palace” Storage shed Block building Boiler building Much of the following property information was acquired from a comprehensive report: Current conditions and estimate of repairs, which was prepared on behalf of the owners by Creative Consulting in December, 2002 and updated in February, 2003. Qualified parties with serious interest may obtain a copy of the report from Trish Rippie Realty, Inc. -10- Hotel building and Annex - APN 08-133-05; 5,100 sq. ft. unfinished basement under both buildings and a 4,608 sq. ft. paved parking area is located on the parcel.. Hotel/Casino building - 25,500 square feet This is a five-story brick and granite constructed building, as described earlier. 1,500 amp, 208 three phase electric service is provided by Sierra Pacific Power Co. Water is supplied by Tonopah Public Utilities with a 6-inch line at the meter. The building is protected by wet sprinkler and fire alarm systems which controls door closers, elevator fire recall and alternate fire recall. Smoke detectors are located in each room and at elevator lobbies on each floor. A stand-alone, enclosed fire escape/stairwell to the rear of the building meets all life safety codes. The passenger elevator runs from the basement to the top floor and was overhauled in the mid1990's; it was re-cabled and equipped with a new solid state controller and a new traction motor. The car is the original 1907 Otis, upgraded to meet all safety standards. A freight elevator runs from the basement to the sidewalk on the east side of the hotel. The basement area contains housekeeping offices; electrical switchgear; 250 kw backup power generator (sufficient for the entire property); equipment for the complex’s PABX telephone system; heating, cooling and domestic use water supply pumps and related equipment; maintenance shops; secured liquor storage and wine cellar; and laundry facilities more than sufficient to meet the needs of the property’s lodging and food/beverage departments. The hotel occupies the second through fifth floors and contains 41 guest rooms, 4 parlour rooms and two meeting rooms; with a maid’s closet and spacious, fittingly furnished elevator lobby on each floor. When stepping out of the elevator and into the hallway, guests and visitors are greeted by the posh 19th century atmosphere which is the signature decor of all of the Mizpah Hotel rooms. The parlour rooms are equipped with phone, television, full bath, thermostatically controlled heating & cooling, several chairs, coffee table, divan and a wet bar. They can be rented by themselves as hospitality suites or informal conference rooms, or in conjunction with one or both adjoined bedrooms as parlours. In a pinch, they can be equipped with roll-away beds and used as sleeping rooms. -11- Guest rooms are available in several designs, starting with small - yet comfortable single queen bed units for those who will not be spending much time in their room. All guest rooms are appointed with a phone, tv, chairs, armoire (with writing desk) and individually controlled heating and cooling. Two somewhat larger rooms are available with twin single beds and a view north and west to the Great Smoky Valley. A few, even larger rooms await the tired travelers who’s only desire is to relax in quiet comfort after a quiet drink and fine dinner -12- The three largest rooms are furnished with two queen beds and a wet bar. The bath facilities are included in the signature Mizpah decor. Most tubs are original enameled iron claw foot tubs, deep and luxurious - by turn-of-the-century standards. All toilets are period oak and brass finished pull-chain types. This is one of two meeting rooms on the hotel side. Each seats 15 people comfortably at tables, or 25 in a more informal arrangement for receptions and the like. Each has toilet facilities and two coat closets. one room is equipped with a wet bar. -13- Hotel annex - 11,750 square feet. Although one would think that the Mizpah is one building, it is actually two. Originally opened in 1904 for a bank and offices, the hotel annex building is named the Brougher-Govan Block. The sprinkler, fire alarm, electrical, plumbing, heating/cooling and telephone are common to both buildings. A detached, non-enclosed steel fire escape to the rear is fire code compliant. The first floor of this three-story granite building holds the hotel front desk and telephone switchboard in front, casino public restrooms, Jack Dempsey Room in the center and kitchen, dishwashing room and a walk-in refrigerator and walk-in freezer to the rear. 4,608 sq. ft. of paved parking lies next to the building. The second floor contains offices- including an executive office with reception area, wet bar and private toilet; a spacious accounting office with two store rooms and internal cashiers cage (for hotel and food/beverage shift change bank accounting out of the public view); copier room; employee change rooms with lockers and showers and a security/surveillance office wired for the required casino, count room and vault video observation and recording equipment. A three-room suite overlooks Main street from the second floor, consisting of two large bedrooms (with private baths) and a parlour room. This suite has most often been used as part of an incentive package for resident managers or department heads, ie: salary plus room and board. The two bedrooms can also be used separately as employee housing or rented out to guests during times of high occupancy, either individually or as a suite. The Parlour is not suited for sleeping. The third floor hosts yet another three room suite, as well as four additional guest rooms (one with a small sitting room which overlooks Mount Oddie and the mining park) which historically have been used for employee lodging and a maid’s or housekeeping room. Also on the third floor is a mid-sized meeting room which seats 65 comfortably for meetings or 45 for meals and an adjacent room for more intimate meetings or discussions of 6 or fewer. Usage of the second and third floors of the annex building are constrained by ADA requirements as there is no elevator. The basement area under the annex primarily houses all kitchen dry storage and food preparation facilities. It also accommodates a walk in refrigerator and a walk in freezer, neither of which currently operates and have been most recently used for additional storage. The casino slot machine repair shop is also situated in this basement area. Fun Palace - APN 08-133-04: This 10,500 square foot building once housed the town’s bowling alley. It was refurbished in 1977 and used as the hotel’s casino and a coffee shop for three years before the casino was relocated to it’s present place in the hotel. Subsequently it was remodeled for use as a youth center or “Fun Palace”, dance hall and most effectively as convention facilities. A full service kitchen occupies the left rear corner of the first floor, including a walk-in cooler and dishwashing area, with the currently unfurnished dining area capable of seating 40 people comfortably. An ADA-compliant public restroom is situated near the front entrance. -14- Upstairs was originally used as a bingo parlor. It now houses an office, small conference room, restrooms and a large meeting room which will seat 125 easily in meeting configuration or seat 85 comfortably for dinner. To the rear of the meeting room is a large food and beverage service area and waitress station with private stairs leading directly down to the kitchen. Public access to the upper floor is by stairs at the front, there is no elevator, making upstairs non-ADA compliant. The Bingo equipment is still in place. An 825 square foot finished basement lies under the left 1/3 of the building with public restrooms, shoe shine booth and repair shop in the front, the remainder of the basement area is used for maintenance and kitchen storage. The right 2/3 of the Fun Palace is currently configured for dancing and larger assemblies. The room includes a 10 x 25 foot stage, an orchestra pit and large railed dance or meeting area with a capacity for 225 sitting or 180 dining. Three smaller rooms to the rear can be used for offices or small conference rooms. 7A full service bar runs across the front of the main room The building is supplied with sewer and water service separately from the Hotel/Casino. Electric service was at one time separate but the switchgear is out of code and the building is currently supplied with 200 amp/208 volt 3-phase service via the hotel main panel. Telephone service is provided via the hotel PABX system. No sprinkler system exists as none was required for a building of this size. “The building will require extensive repairs before it can be occupied: The roof leaks, primarily over the bar area, which has caused a small portion of the flooring to collapse. A large window is missing in the second story food service area and the large meeting room is ventilated by uncovered openings in the wall. A decision will be required as to whether it will be more cost-effective to either refurbish or raze the building.”1 Points to consider when evaluating this parcel: Tonopah’s convention center is not large enough to house all the conventions booked and buildings throughout town are often rented for additional space. The Mizpah’s Fun Palace is the only property in town with facilities to accommodate two hundred or more people for meetings and complete meal service, as well as stand-alone catering service to the convention center and provide box lunches to the many sight-seeing tour busses that travel the vicinity. -15- 1 Source: Mizpah Hotel - A report on current conditions and repair estimates by Creative Consulting, January 2003 - page 9. A copy is available to qualified parties. A full service bar runs across the front of the main room Boiler building and rear parking area - APN 08-13201: 1,400 square feet of paved and lighted parking area with 320 sq. ft boiler building and a chiller plant. The building and boilers were installed in 1991 and the boilers are undergoing complete overhauls and re-tubing as of this writing. The chiller plant was installed in 1979, eliminating the need for individual guest room air conditioning units. Storage shed and parking - APN 08-132-02: .29 acres of paved parking and one old 2,852 sq foot tin shed. The shed still contains some equipment and old memorabilia but requires restoration, replacement or razing for additional parking. The parcel surrounds a privately owned home on three sides. Old stone building and parking - APN 08-131-04: 11,200 (±) lot with 2,190 sq. foot stone building. This building served the area as a brewery for many years, having been built for that purpose. Later, it was incorporated into the Mizpah property and the interior was rebuilt as housing for employees. “Currently the corrugated roof is partially missing and the interior is trashed. The doors and windows have been secured and all utilities have been disconnected. The foundations and walls are still sound and the building is of some historic value. It may be worth preserving in a state of arrested decay until a decision is made as to its future.”2 Several casinos in the Las Vegas and Reno areas have taken advantage of the very popular microbrewery concept. This stone building could be restored as a charming and historical micro-brewery. Financial facts and figures The property is taxed at a combined rate of $3.64 per $100 of assessed value (the maximum allowable rate under state law) for land and improvements (buildings), assessed value is 35% of the county Assessor’s appraised value. Furnishings, equipment and “personal property” are not factored into county appraisals or property tax assessments. The latest fee-simple appraisal determined a market value of between $2,800,000 and $3,000,0003 Assessed evaluations and taxes: APN Description 08-131-04 Stone “brewery”/parking 08-132-01 Boiler building/parking 08-132-02 Tin shed/parking 08-133-04 Fun Palace 08-133-05 Hotel/casino/annex TOTAL ASSESSED VALUATION= TOTAL TAXES ASSESSED IN 2002= COUNTY APPRAISED VALUE= 2 3 Ibid Assessed value (in $) 16,502 33,136 35,412 60,333 207,963 $353,346.00 taxes paid in 2002 (in $) 632 1,240 1,330 2,300 7,800 $13,302.00 $1,009,560.00 16 Source: California Certified Appraisers, Burbank Calif. 6/30/2000 Listed price for this property: $us 1,500,000.00 Financing: The town’s sole bank; Nevada State Bank (a subsidiary of Zion Bancorp - Utah), can provide all banking services related to a hotel/casino but traditionally does not finance casino construction or acquisitions. Bank of America, NT&SA absorbed the former Valley National Bank of Nevada, which catered extensively to Nevada’s Gaming/Hospitality interests. They, or numerous private and commercial lending institutions, are the leading source of Hotel/Casino financing. The property owners: Blackburne and Brown Mortgage Co., Inc. will provide financing on approved credit up to $900,000.00 - at 9% interest amortized over 30 years - due in 5. Payments on these terms would be approximately $7,242 per month. Tax incentives: Although the state of Nevada offers many tax and other incentives for business startups and relocations, none apply specifically to gaming properties. Further information can be obtained by contacting: Nevada State Commission on Economic Development 108 East Proctor Street Carson City, NV 89701 www.bizopp.state.nv.us (775) 687-4325 The Mizpah was at one time listed on the National Register of Historic Properties but was removed by a previous owner. The National Register is managed by the National Park Service. “Owners of properties listed in the National Register may be eligible for a 20% investment tax credit for the certified rehabilitation of income-producing certified historic structures such as commercial, industrial, or rental residential buildings. This credit can be combined with a straight-line depreciation period of 27.5 years for residential property and 31.5 years for nonresidential property for the depreciable basis of the rehabilitated building reduced by the amount of the tax credit claimed. Federal tax deductions are also available for charitable contributions for conservation purposes of partial interests in historically important land areas or structures.” 4 For more information contact: Nevada State Historic Preservation Office Attn: Alicia Baldrica 100 North Stewart Street Carson City NV 89701-4285 (775) 684-3448 Or go to the NPS web site at: www.cr.nps.gov/nr/ -17- 4 Source: National Historic Preservation Act of 1966, title 106