Allied Properties Real Estate Investment Trust (TSX:AP.UN)
Canada flag Canada · Delayed Price · Currency is CAD
6.58
-0.39 (-5.60%)
Oct 2, 2026, 4:00 PM EST
← View all transcripts

Earnings Call: Q4 2019

Feb 6, 2020

Operator

Please stand by, we're about to begin. Good day. Welcome to the Allied Properties REIT fourth quarter and year-end financial results 2019 earnings conference call. Today's conference is being recorded. At this time, I'd like to turn the conference over to Mr. Michael Emory, President and Chief Executive Officer. Please go ahead, Mr. Emory.

Michael Emory
President and CEO, Allied Properties REIT

Thank you, Derek. Good morning, and welcome to our conference call. Tom, Cecilia, and Hugh are here with me to discuss Allied's results for the fourth quarter and for the year ended December 31st, 2019. We may, in the course of this conference call, make forward-looking statements about future events or future performance. These statements, by their nature, are subject to risks and uncertainties that may cause actual events or results to differ materially, including those risks described under the heading Risks and Uncertainties in our most recently filed annual information form. Material assumptions that underpin any forward-looking statements we make include those assumptions described under Forward-Looking Disclaimer in our most recent annual report. As you know, we pursue sustained profitability for the benefit of our unit holders by operating, acquiring, and developing distinctive urban workspace and network-dense urban data centers in Canada's major cities.

In 2019, we pursued our strategy, pardon me, with excellent short-term and long-term results. Most notably, we allocated CAD 870 million to accretive acquisitions and another CAD 425 million to development and value-add activity. In the face of this extraordinary level of capital allocation, we maintained strong balance sheet metrics by raising more capital at lower cost than any other year in our history. Cecilia will elaborate on our financial results. Tom will follow with an overview of operations. Hugh will provide a development update. I'll finish with a few words on our near and longer-term outlook. Now, over to Cecilia.

Cecilia Williams
EVP and CFO, Allied Properties REIT

Good morning. I'll summarize our financial results, our balance sheet, and a summary of our outlook for 2020. This quarter was one of our strongest ever. We achieved CAD 0.58 of FFO per unit, even with 810,000 of non-recurring condo marketing costs at King Toronto included in the calculation. Our annualized quarterly EBITDA reached CAD 333 million for the first time ever. Driven by rent growth in Toronto, Montreal, and the UDC portfolio, our same-asset NOI in the fourth quarter was up 4% from the comparable quarter last year, driving 8% growth in our normalized AFFO per unit. For the year, we came in on the higher end of what we expected, with same-asset NOI growth of 5.5%. Moving on to our balance sheet and our capital program.

Driven largely by the strength in our core markets, our NAV per unit at the end of 2019 was up 10.5% from the end of 2018. At year-end, net debt to EBITDA was 6.3 x. Debt represented 26% of our fair value. Both of these metrics are in our targeted range. Interest coverage was 3.3x and making progress towards our goal of four times. Our ratio of unsecured to secured debt was 3.8x at year-end, with unsecured debt representing 21% of our total debt. With secured debt representing 21% of our total debt. At year-end, our pool of unencumbered assets was CAD 5.5 billion and represented 72% of our asset base. After closing acquisitions in January 2020, our pool now sits at CAD 5.8 billion and represents 73% of our asset base.

We intend to continue prepaying or repaying mortgages as they come due, with the goal that the majority of our asset base will be unencumbered. We believe this will give us the strongest and most flexible balance sheet from both a defensive and offensive perspective in terms of responding to changing market conditions, acting on acquisition opportunities, and financing our development activity. In Q4, Moody's upgraded us to Baa2 with a stable outlook, and DBRS upgraded us to BBB mid with a positive trend, which we're pleased with. Looking forward to 2020, we took the same careful approach in formulating our outlook as we did for 2019.

Assuming we use our unsecured operating line to finance all of our activities in the year, assuming no acquisitions in 2020, as well as excluding condo marketing costs, we expect mid-single-digit growth in FFO per unit, AFFO per unit, as well as same-asset NOI. We're starting the year with our portfolio being 95% leased, there will be some contribution from occupancy take-up. The other drivers will be the contribution from the CAD 870 million of acquisitions completed in 2019, the development completion of 425 Viger and TELUS Sky, as well as organic growth primarily in our Toronto and Montreal portfolios. These are tempered by continued softness expected in our Calgary portfolio and vacancy expected in our Edmonton asset mid-year.

We expect both interest expense and G&A in 2020 to be at roughly the same level as 2019. Our approach is consistent with the approach we've taken over the last few years in formulating our outlook, so we're confident in our ability to see the puts and takes for the year. I will now pass the call to Tom for a discussion of our leasing and operating activities.

Tom Burns
EVP and COO, Allied Properties REIT

Thank you, Cecilia. The leasing environment remains strong, with demand in all of our markets, and we leased 2.4 million sq ft in 2019. We are holding at a very healthy portfolio-wide occupancy level of 94.5%. No surprise, we continue to grow Toronto as well as in Montreal and Vancouver. Moving from east to west, I'll provide a brief update on our leasing activity in our major markets. Beginning in Montreal, we ended the year at 93.2% leased, slipping slightly due to acquisitions. We are determined to achieve 95% or better by year-end 2020. With Nordelec, Cité Multimédia, and our properties on the Gaspé being highly leased, and now with our redevelopment project at 425 Viger 95% leased, our focus in the coming months has three priorities. First, to continue to push the lease-up of the smaller spaces throughout the portfolio.

Second, to proactively address leases expiring prior to December 31st, 2022. Third, to finalize the plans for the repositioning of 700 DLG. Moving to Toronto, we are very highly leased in our existing portfolio, and in this market, we are able to quickly fill any space that comes back to us, usually with significant rental uplifts. The leasing program at The Well, our JV with RioCan, continues to go nicely, with 84% of the office space pre-leased. Some excellent high-value small floor plates are now available to the market. In Calgary, we continue to maintain a very respectable 89.3% leased in this market. TELUS Sky, our development project with TELUS and Westbank, we are 64% leased. Three model suites will be completed in the next few weeks, and they will be available to show prospective tenants.

We expect that the bulk of the remaining space at TELUS Sky will be leased to smaller space users. In Vancouver, our portfolio is highly leased, and there is nothing material to report. Lastly, our urban data center space. We are in active negotiations with two users to backfill vacancy at 151 Front. At 250 Front, we have reached agreement to expand an existing tenant by 9,000 sq ft and are now completing that paperwork. We also continue to work with two prospects for 16,000 sq ft. If we complete these transactions, we will be 82% leased at 250, 99% leased at 151, and 93% leased in the UDC portfolio. I will now turn the call over to Hugh for a discussion on our development activities.

Hugh Clark
EVP Development, Allied Properties REIT

Thanks, Tom. In this quarter, we continue to make progress on both our active development projects as well as on our future development pipeline. I will first provide an overview of our construction progress and then provide an overview of approvals. Projects under development. In Montreal, we have completed our base building work at 425 Viger. The tenant has taken possession and has commenced their fit-out work. Our team has begun the initial prep work for the transformation of 700 De La Gauchetière. We intend on establishing a fulsome vision for the property in Q2, with construction beginning in earnest in early spring. In Central Canada, we continue to make progress on our JV projects with Westbank, Perimeter, and RioCan. Construction at The Well continues to progress on schedule.

At the end of the quarter, we had reached the 14th floor of the office tower and are progressing above grade on a number of the other buildings. This project remains on track to meet our lease obligations for delivery of the base building. Construction has commenced at King Toronto, with an anticipated completion of the commercial component in late 2023. In Western Canada, despite some delays in the construction of TELUS Sky, we anticipate achieving occupancy on the commercial component of the building in late February. Intensification approvals. In Toronto, city council has approved both our Adelaide and Spadina project, as well as our JV project with Great Gulf at Adelaide and Brant. When completed, these two projects will add approximately 300,000 sq ft of workspace and 40,000 sq ft of living space. Both projects will be launched in late Q2 to early Q3.

I will now turn the call back to Michael.

Michael Emory
President and CEO, Allied Properties REIT

Thank you. Our performance in 2019 was at or above the high end of our internal forecast. Our internal forecast for 2020 contemplates equivalent results. I continue to have deep confidence in our outlook beyond 2020 for two main reasons. One is our ability to serve knowledge-based organizations successfully and on an ever-larger scale. The other is our ability to allocate very large amount of capital while adhering to a proven investment and development strategy. I believe the latter, our ability to allocate large amounts of capital with strategic coherence and discipline, will underpin our positive outlook for years to come. I also believe the ever-evolving Allied team will underpin our positive outlook for years to come. Building a strong, deep, and well-composed team is critical to the execution of any strategy.

In my view, Allied has made consistent progress in this regard over the past decade and will continue to do so moving forward. In recent years, we focused intently on interdepartmental and interregional coordination and accountability with demonstrable and encouraging results. Not only is the Allied team stronger, deeper, better composed, and better organized than ever before, it is fully unified around Allied's vision and mission, about which I've spoken at some length recently. I won't repeat myself here other than to reiterate that Allied's vision and mission statements are the aspirational context within which we, as a management team, pursue sustained profitability for the benefit of our unitholders. This has been an uncharacteristically short management presentation on our part, but we took the time to write a short letter rather than a long one.

I hope it's been a useful and comprehensive update for you, and we'd now be pleased to answer any questions that you may have. Derek, back to you.

Operator

Thank you, sir. Ladies and gentlemen, if you'd like to ask a question at this time, please signal by pressing star one on your telephone keypad. If you are using a speakerphone, please make sure your mute function is turned off to allow your signal to reach our equipment. Once again, that is star one to signal for a question at this time. We'll take our first question from Mike Markidis with Desjardins. Please go ahead.

Mike Markidis
Analyst, Desjardins

Good morning, everybody.

Michael Emory
President and CEO, Allied Properties REIT

Hi

Mike Markidis
Analyst, Desjardins

the enhanced disclosure on the UDC and the ancillary revenue, thank you. That was appreciated. I guess CAD 4.3 million of ancillary in 2019, 8.5% of the total for that segment. Are you able to comment on how that might compare to 2018?

Michael Emory
President and CEO, Allied Properties REIT

No.

Mike Markidis
Analyst, Desjardins

Okay. Was there a material ramp through the quarters in 2019? Or was it just a relatively stable amount?

Michael Emory
President and CEO, Allied Properties REIT

There was what I would characterize as a gradual ramp through 2019.

Mike Markidis
Analyst, Desjardins

Okay. Is that all attributable to 250 Front, or is there any ancillary revenue coming from 151?

Michael Emory
President and CEO, Allied Properties REIT

Actually, it's attributable to all three properties, 151 Front, 250 Front, and 905 King.

Mike Markidis
Analyst, Desjardins

Okay, got you. I guess the potential for the cross-connects at 151 Front, that wouldn't be reflected in that figure, would it?

Michael Emory
President and CEO, Allied Properties REIT

No.

in

Only actual ancillary rental revenue earned period would be reflected in those numbers.

Mike Markidis
Analyst, Desjardins

Okay. Then I guess in your outlook of same property NOI coming in in the mid-single digits, is a growth in that ancillary base a meaningful number in that outlook?

Michael Emory
President and CEO, Allied Properties REIT

It actually is. However, the same asset NOI growth from UDCs in 2020 will be muted because of the turnover vacancy at 151 Front. Even though we do expect the growth in ancillary rental revenue to continue to ramp up gradually, it will be muted by the turnover vacancy at 151 Front in 2020. We don't expect that turnover vacancy to mute the impact in 2021 and beyond, but certainly it will in 2020.

Mike Markidis
Analyst, Desjardins

Got it. Okay, that's helpful. Thanks very much. Cecilia, just looking at your debt ladder here, and I think you had prepaid a good amount or pretty much all of your 2021 mortgages. If you look to 2022, you've got a fairly significant balance of mortgages and an unsecured that are probably 100 basis points, give or take, higher than what you could do in the unsecured market. What would the defeasance payments on those, just given where bond rates are today? Is that something we could expect to occur in a relatively quick manner, or is the defeasance just too prohibitive at this juncture?

Cecilia Williams
EVP and CFO, Allied Properties REIT

You mean the penalty on the Series B coming from 2022? That one-

Mike Markidis
Analyst, Desjardins

Well, I'm just looking at everything, actually. You've got your mortgages.

Cecilia Williams
EVP and CFO, Allied Properties REIT

We've been analyzing this over the last few weeks, the team has been. The prepayment penalty on the Series B at this point would be I think too high for us to consider prepaying at this point.

Mike Markidis
Analyst, Desjardins

Okay.

Cecilia Williams
EVP and CFO, Allied Properties REIT

Yeah.

Mike Markidis
Analyst, Desjardins

The mortgages, was that-

Cecilia Williams
EVP and CFO, Allied Properties REIT

Same with the mortgages for that matter in that period, yeah. We would have taken advantage of that last year when we did the other mortgages, but it just didn't make sense from a prepayment penalty and the annual net savings.

Mike Markidis
Analyst, Desjardins

Okay, great. You know what? I have a couple more, but I'll turn it back and just get back in the queue. Thank you.

Operator

Thank you. We'll next go to Mark Rothschild with Canaccord. Please go ahead.

Mark Rothschild
Analyst, Canaccord

Thanks. Good morning.

Michael Emory
President and CEO, Allied Properties REIT

Morning, Mark.

Mark Rothschild
Analyst, Canaccord

You've guided the similar growth in 2020 between same store NOI and FFO per unit, and obviously the amount of equity raised over the past year to strengthen the balance sheet and fund development is temporarily dilutive, but also allows for NAV growth and development. Should we expect the focus to remain more on NAV growth, and that looking forward in future years as same store NOI growth is likely to remain solid, will you be willing to continue to sacrifice FFO per unit growth just for longer term value creation? Will the same store NOI growth lead to stronger FFO per unit growth as you look forward into 2021?

Michael Emory
President and CEO, Allied Properties REIT

Mark, if I understand the question, I think the need to sacrifice cash flow per unit growth in order to achieve the debt metrics we want is behind us. We've achieved that, and we fully plan to maintain that and to do the acquisitions and developments we have, going forward on a leverage neutral basis. I do think that the need to depress, if that's the right word, or put downward pressure on our earnings per unit growth, in 2020, 2021, and beyond, won't be as pronounced as it was in the past. Maybe put differently, we won't be sacrificing short-term results for long-term value creation as much in 2020 and beyond, as we felt it was appropriate to do in 2019, 2018, and 2017.

Mark Rothschild
Analyst, Canaccord

Okay. You did understand. Thanks. Maybe just one other question. When I look at the cap rates that you're using, for your IFRS NAV, it's interesting that, in every market you're in, you reduce the cap rate pretty substantially over the past year, except for Toronto. Would you say that maybe Toronto had already compressed more or maybe you're being more conservative in the cap rates using for Toronto? Is there anything at all, any conclusions I can draw from that?

Cecilia Williams
EVP and CFO, Allied Properties REIT

Hi, Mark. It's Cecilia. The way that we're looking at Toronto is, Cushman does a complete appraisal of our properties every quarter. They would look to the most recent trades in the market and how they would compare both from a quality of asset perspective and the nature of the asset as it relates to our assets in Toronto, which are primarily the Class I or the hybrid. There's a bit of a lag in terms of reflecting lower cap rates in Toronto. We are seeing an increase in value in our Toronto assets from the market rate assumptions, that's why we're seeing an increase on the asset side of things. On the balance sheet, it's really market leasing assumptions driven. I think it is reflecting the cap rates in Toronto.

Michael Emory
President and CEO, Allied Properties REIT

I think in terms of the relative markets, Mark, cap rate compression is more pronounced in Montreal today than Toronto. Only because Toronto, as you pointed out, had already compressed quite meaningfully in 2018 and 2017. I believe cap rates are continuing to compress in Montreal opposite a pretty low base in Toronto. I personally can't see them going much lower in Toronto. I'd be delighted if they did, I suppose. I think they've reached a point of stability. Montreal is still being discovered, not only by international investors, but even by other Canadian investors, and there's downward pressure on cap rates. Vancouver, of course, has always been astronomically low and remains that way. It does depend on the market. If we showed little cap rate compression in Toronto in 2019, it's because the cap rates had already compressed previously.

Mark Rothschild
Analyst, Canaccord

Got it. Thank you so much.

Michael Emory
President and CEO, Allied Properties REIT

No problem.

Operator

Thank you. We'll next go to Johann Rodrigues with Raymond James. Please go ahead.

Johann Rodrigues
Analyst, Raymond James

Hi. Just with respect to the FFO and FFO growth. As recently as last quarter, the outlook for last year was low to mid-single digits. This year, presumably, a part of that was the CAD 1 billion of equity raised, like Mark said, inhibited the per unit growth there. The outlook for this year, you've dropped the low and you expect mid-single-digit growth. Would it be right to say that it was really the chief driver of you dropping to low would be that you wouldn't raise CAD 1 billion of equity this year? Is growth kind of accelerating if you neutralize the impact of the equity?

Michael Emory
President and CEO, Allied Properties REIT

Well, I think a lot of the equity raised last year is matched to new earnings from the acquisitions we made over the course of 2019. A big portion of the equity raised in 2019 was actually raised accretively to the business. A smaller portion of the equity raised in 2019 was allocated to getting our debt metrics where we wanted them to be. We did put pressure on our earnings last year on a per unit basis in order to get our debt metrics to where we wanted them to be. We also allocated a lot of equity to accretive acquisitions, which is why I think ultimately we're very confident in our internal forecast for 2020 in the mid-single digit range without having to go low. Acquisitions are contributing to that confidence. Rent growth is contributing to that confidence.

A bit of occupancy gain over the course of the year is contributing to that confidence. As Cecilia said, we've become, I think, much more deliberate in identifying the potential puts and takes in a given year. In my view, to sort of summarize what I've said, and to answer your question directly, I hope, our ability to generate earnings growth is accelerating in 2020. We don't anticipate raising equity in a way that would decelerate it or put downward pressure on it in 2020. Our plan in 2020 and beyond is to raise equity on a leverage neutral basis. We do not have to raise equity in an amount sufficient to put downward pressure on our debt to EBITDA or our debt to fair value.

We will certainly maintain those debt metrics, and we will fund our development and acquisition accordingly on a leverage neutral basis.

Johann Rodrigues
Analyst, Raymond James

Okay, great. Maybe Cecilia, the 4.3 million sq ft of potential density that you guys mentioned is part of the appraised value. How is that being valued or what is the value of that?

Cecilia Williams
EVP and CFO, Allied Properties REIT

Well, part of it would be reflected in our intensification table. I'm not sure what you mean, how is that being valued? It's project by project basis. It might be land value in some instances.

Michael Emory
President and CEO, Allied Properties REIT

Some of it isn't being valued at all.

Cecilia Williams
EVP and CFO, Allied Properties REIT

No, exactly. Yeah.

Michael Emory
President and CEO, Allied Properties REIT

Some of it's being valued if we have the ability and have the commitment.

Cecilia Williams
EVP and CFO, Allied Properties REIT

That's right.

Michael Emory
President and CEO, Allied Properties REIT

I think in Toronto, it's 6.3 million.

Cecilia Williams
EVP and CFO, Allied Properties REIT

Correct.

Michael Emory
President and CEO, Allied Properties REIT

How much of that is in the pipeline?

Cecilia Williams
EVP and CFO, Allied Properties REIT

In Toronto, we have one and a half million.

Michael Emory
President and CEO, Allied Properties REIT

Yeah. That one and a half is probably valued.

Cecilia Williams
EVP and CFO, Allied Properties REIT

Yeah, less cost.

Michael Emory
President and CEO, Allied Properties REIT

That's what I'm saying.

Cecilia Williams
EVP and CFO, Allied Properties REIT

Yeah.

Michael Emory
President and CEO, Allied Properties REIT

It would be valued probably on a cost per buildable foot basis. The remaining intensification potential, in accordance with IFRS, is not valued at all. It's not until, I think, we have a present intention to develop and actually have no impediment to development that we can even assign a value to that intensification potential, even if the approval is in place. We have a number of approvals in place, where the buildable area is not valued in any way, shape, or form. I think the biggest approval in place that we do assign value to is Union Centre, which is about 1.13 million sq ft of space. There we've assigned an amount per buildable foot.

Cecilia Williams
EVP and CFO, Allied Properties REIT

Correct, almost CAD 100.

Michael Emory
President and CEO, Allied Properties REIT

Yeah. To be quite precise, the appraiser has assigned that. Otherwise, there's no material approval to which, or in relation to which value is assigned to the buildable area.

Cecilia Williams
EVP and CFO, Allied Properties REIT

Yeah. On page 41, you'll see that especially where we have zoning approval status that's complete, the appraised fair value will reflect some of that. You can see that on a project-by-project basis.

Johann Rodrigues
Analyst, Raymond James

Right. Maybe a better way to ask my question would be, what is the average CAD per sq ft value being assigned to that 4.3 million sq ft?

Cecilia Williams
EVP and CFO, Allied Properties REIT

I don't know.

Michael Emory
President and CEO, Allied Properties REIT

Are we assigning value to 4.3 million sq ft of density?

Johann Rodrigues
Analyst, Raymond James

Whatever.

Michael Emory
President and CEO, Allied Properties REIT

I don't know where your numbers are coming from. That's why I asked the question.

Cecilia Williams
EVP and CFO, Allied Properties REIT

4.3.

Johann Rodrigues
Analyst, Raymond James

On page 39, it says of the 8.7 million sq ft of potential incremental density, 4.3 million sq ft is being reflected and 4.4 is not.

Cecilia Williams
EVP and CFO, Allied Properties REIT

Right. 3 million of the 4.3 or whatever is detailed on page 41, which are our future intensification projects that we've already earmarked as specific projects.

Michael Emory
President and CEO, Allied Properties REIT

Have committed to develop?

Cecilia Williams
EVP and CFO, Allied Properties REIT

Well, we haven't started developing.

Michael Emory
President and CEO, Allied Properties REIT

We have assigned buildable value to.

Cecilia Williams
EVP and CFO, Allied Properties REIT

Correct.

Michael Emory
President and CEO, Allied Properties REIT

Okay.

Cecilia Williams
EVP and CFO, Allied Properties REIT

Yes. That would be the bulk of it.

Michael Emory
President and CEO, Allied Properties REIT

Most of those are in Toronto.

Cecilia Williams
EVP and CFO, Allied Properties REIT

Yes.

Michael Emory
President and CEO, Allied Properties REIT

My guess is, and this is now a guess, just based on market knowledge, the value we'd assign to them would be somewhere between CAD 60 a buildable and maybe as high as CAD 80 or CAD 100 a buildable. It would be within that range. It certainly would not be the ludicrous value levels that are assigned to condominium and buildable area.

Johann Rodrigues
Analyst, Raymond James

Okay, thanks. That answers my question, the last part of that. I'll turn it back.

Operator

Thank you. Our next question comes from Jonathan Kelcher with TD Securities.

Jonathan Kelcher
Analyst, TD Securities

Thanks. Good morning.

Michael Emory
President and CEO, Allied Properties REIT

Good morning.

Jonathan Kelcher
Analyst, TD Securities

Turning back to the ancillary revenue on the UDC. At 151, is the new Meet-Me Room from the Crosslake Fibre connection up and running?

Tom Burns
EVP and COO, Allied Properties REIT

Yes. Just beginning.

Jonathan Kelcher
Analyst, TD Securities

Is much of that, the annualized ancillary revenue from Q4, has that contributed much to that?

Tom Burns
EVP and COO, Allied Properties REIT

Not really.

Jonathan Kelcher
Analyst, TD Securities

Okay. Can you guys quantify the revenue opportunity there?

Michael Emory
President and CEO, Allied Properties REIT

We'll have to let it build, Jonathan, before we can confidently provide an estimate. It has just started. The rate at which it builds will really be dependent on the take-up of the Crosslake Fibre itself, and that's something we have no control over, and it's something we have no rational basis for providing an estimate on. Intuitively, I would think in the interest of redundancy, there will be fairly significant take-up. Obviously the developer of the cable is of the same view. We wouldn't be confident projecting that forward until we have either half a year or a year of actual results. Because these things don't build rapidly, as you know. When they start to gain momentum, they can become very significant. Until that actually starts to happen, in fact, we're very loathe to make any kind of projection.

Jonathan Kelcher
Analyst, TD Securities

Okay.

Michael Emory
President and CEO, Allied Properties REIT

For our own purposes and for the purposes of the market.

Jonathan Kelcher
Analyst, TD Securities

Right. There wouldn't be a lot of that in your same property NOI assumptions then.

Michael Emory
President and CEO, Allied Properties REIT

Sorry, go ahead.

Jonathan Kelcher
Analyst, TD Securities

Okay. I was just going to say, do you think that the 151 cross-connect opportunity can be bigger than the one you have at 250 Front?

Michael Emory
President and CEO, Allied Properties REIT

Not in the short term. Not in the near term. In the near term, the biggest single cross-connect opportunity is at 250 Front. Interestingly, there may even be a fairly material opportunity at 905 King. I believe, Tom, a major cloud infrastructure provider has set up an on-ramp at 905 King West, which again, is now extant and is beginning to be used, but not at a rate that would enable us to project. 905 King, I shouldn't say unbeknownst to us, but I guess not consistent with what we originally expected, now has its own dedicated on-ramp to the cloud, and we could see some revenue building there as well. I wouldn't have predicted that two years ago.

Jonathan Kelcher
Analyst, TD Securities

Okay. Just switching to the leasing outlook in Toronto and Montreal, are there any large RFPs out there, or do you just expect sort of steady state leasing over the course of the next year?

Tom Burns
EVP and COO, Allied Properties REIT

There's always some RFPs floating around. We're looking at filling small spaces, 10 and 20 and 30,000 sq ft spaces as well as some larger ones. The market is active and running on all cylinders. We're not relying on big RFPs. There are a few. It's consistent in both Montreal and Toronto, at all size levels.

Jonathan Kelcher
Analyst, TD Securities

Okay. Are any of the RFPs large enough that they might kickstart another office tower?

Michael Emory
President and CEO, Allied Properties REIT

I think the probability of that is low. Right now, there is a tower being built by Broccolini for National Bank, as everybody knows. There is some potential movement back into the inner city, with large users. I think the probability of that grounding a large new office development is low. Certainly in transforming 700 DLG, we are not counting on any such user or any such requirement to fill the building. We want to have an ecosystem, ultimately within 700 DLG, that in a way will sort of connect with 747 Square-Victoria and 425 Viger where a major global tech firm occupies 75% of the building. We're more intent on creating the kind of ecosystem we have in all of our concentrations across the country. We're not looking for a major Canadian entity to move into 700 DLG. Although we wouldn't turn them away.

We're really creating the building, or recreating the building, to serve the kind of ecosystem of users that we're in the business of serving on a daily basis.

Jonathan Kelcher
Analyst, TD Securities

Okay. Similar for Toronto?

Michael Emory
President and CEO, Allied Properties REIT

Absolutely.

Jonathan Kelcher
Analyst, TD Securities

Okay.

Michael Emory
President and CEO, Allied Properties REIT

That's why, Jonathan, we think it highly unlikely that we'll start Union Centre. There isn't a use around that I'm aware of, material enough to represent a large enough pre-leasing commitment at Union Centre for us to start it. We will be, as Hugh mentioned, we will be starting some smaller development projects or intensification projects, this year and perhaps next. None of them will be a million-plus square foot office buildings. That'll come the next cycle, in our view.

Jonathan Kelcher
Analyst, TD Securities

Okay.

Michael Emory
President and CEO, Allied Properties REIT

As I say, I'm not aware of a requirement in Toronto that would be even close to adequate to kick off Union Centre. Even if it is, we're not out there looking for it.

Jonathan Kelcher
Analyst, TD Securities

Okay, fair enough. I will turn it back. Thanks.

Operator

Thank you. We'll next go to Chris Couprie with CIBC.

Chris Couprie
Analyst, CIBC

Good morning. Wanted to just turn back quickly to the UDCs. In the ancillary revenues, you kind of identify three sources, conduit space, rack space, and cross-connect. Is there a way you could give us an idea of the contribution from these three different sources, and which of them have the better growth outlook?

Michael Emory
President and CEO, Allied Properties REIT

We deliberately didn't break that information down for all kinds of reasons, including competitive ones. We don't think it adds a great deal to the disclosure if we did it. We understand, as I'm sure you do, Chris, that the normal level of ancillary rental revenue for UDCs is higher than the current level that Allied has. Was it 8.6%, Cecilia?

Cecilia Williams
EVP and CFO, Allied Properties REIT

Yes.

Michael Emory
President and CEO, Allied Properties REIT

The normal level is somewhere between 12% and 15%. Our goal over time is to move to that level of ancillary rental revenue. We do believe that the biggest driver, once momentum is established, will be rental of cross-connect space. That's probably the only helpful thing I can add. We're simply not prepared to break it down between rack space, conduit space, and cross-connect space at this juncture. I don't think we'll be inclined to do that ever. We will, certainly when we have a rational basis for predicting the growth in the rental of cross-connect space, we'll be the first to provide it.

Chris Couprie
Analyst, CIBC

Okay. Yeah, that's fair. Just a question on the cloud provider choosing 905 King versus 250 Front. What would have been kind of the factors that would have driven their decision to locate there versus at the "cloud facility"?

Michael Emory
President and CEO, Allied Properties REIT

Current presence in 905 King West.

Chris Couprie
Analyst, CIBC

Okay. Then maybe just switching gears, I know you're probably still drinking the champagne from the recent credit rating upgrade. Is there any idea as to what the requirements would be to get a further credit rating upgrade? Is that something that is anywhere on your radar?

Cecilia Williams
EVP and CFO, Allied Properties REIT

We're currently analyzing that. DBRS has changed a little bit their approach, and so, we're still going through what their new matrix assessment is. If I had to guess, it would probably be debt to EBITDA-driven with less of an emphasis on absolute EBITDA dollar amount level, which would have been what drove them in the past. On the Moody's side, it would be continued debt metrics where they currently are with some improvement on the debt-to-EBITDA level. Where we are currently targeting to remain below 7x, I think Moody's would look for us to stay in the low 6s, but I'd have to confirm that.

Chris Couprie
Analyst, CIBC

Okay, great. Then maybe just any comments that you might have on the acquisition environment, maybe going across the country?

Michael Emory
President and CEO, Allied Properties REIT

Our outlook for acquisitions continues to be favorable. We are evaluating a number of opportunities. What I hope unfolds this year and have reason to expect could unfold this year is a number of additional smaller infill acquisitions in Montreal, Toronto, Calgary, and Vancouver that augment existing concentrations that Allied has already established. We love those transactions. They often carry with them longer-term intensification opportunity, but they come with acceptable accretive levels of current yield. We were very successful in 2019 in that regard, and I believe we'll continue to be in 2020. There are possibilities in 2020 for larger scale acquisitions. They take a great deal longer to negotiate and execute, and they are much less certain, if you will, or there are many more variables beyond our control that can impact on whether or not we do acquisitions of the kind of magnitude we did in 2019.

I believe there are opportunities for Allied that fit our investment and operating focus perfectly in 2020, that we may be able to avail ourselves. I think they will tend to be later in the year, as opposed to earlier in the year, because they take so much time to negotiate, structure and execute. We hope to have a steady pace of acquisitions over the course of the year. As I say, what really excites me about 2019, or our experience in 2019, is the fact that we can continue to acquire small infill acquisitions that fit our investment and operating focus perfectly on acceptable financial terms, even though everybody knows what Allied does, and even though there's an incredible wall of money out there chasing product.

We're able to capture a lot of this off-market, because we're such a reliable buyer and because we will pay what those opportunities are worth to us. I love the fact that we can continue to do that, notwithstanding our size, notwithstanding the fact that everybody in the world sees us coming miles and miles away. The RCA Building in Montreal was a large-scale example of that last year. Our ability to continue to acquire Class I assets of a very high caliber, and in some cases with considerable scale, isn't diminished one bit. There is a lot of Class I space left for Allied to consolidate in Montreal, Toronto, Calgary, and Vancouver. There are larger transactions that we can execute that will be both accretive and fit squarely within our focus. The outlook is positive.

I do think, just like last year, the larger acquisitions will be back-end weighted in the year, if they occur at all. The smaller infill acquisitions will continue at a more regular pace.

Chris Couprie
Analyst, CIBC

Right. Sorry.

Michael Emory
President and CEO, Allied Properties REIT

No problem.

Chris Couprie
Analyst, CIBC

Yeah, sorry. Did I miss, in terms of the larger acquisitions, in terms of what markets you think they are more likely to be in?

Michael Emory
President and CEO, Allied Properties REIT

I think there are four markets we focus on, Montreal, Toronto, Calgary, and Vancouver. I think I can say this much: the larger acquisitions won't be in Calgary. They could be in Montreal, they could be in Toronto, and they could be in Vancouver.

Chris Couprie
Analyst, CIBC

Fair enough. Okay, thanks. I'll turn it back.

Michael Emory
President and CEO, Allied Properties REIT

No problem.

Operator

Thank you. We'll next move to Matt Kornack with National Bank Financial. Please go ahead.

Matt Kornack
Analyst, National Bank Financial

Good morning, guys.

Michael Emory
President and CEO, Allied Properties REIT

Morning.

Matt Kornack
Analyst, National Bank Financial

With regards to 425 Viger, so it sounds like your large tenant expanded from 53%- 75%, but the other 20%, is that a similar type user to the large tenant that's in that building or going to be in that building?

Michael Emory
President and CEO, Allied Properties REIT

It's a tech user as well.

Matt Kornack
Analyst, National Bank Financial

Okay. I guess that gives you more confidence with regards to the strategy at 700 De La Gauchetière as well as what you're doing on Square Victoria more generally.

Michael Emory
President and CEO, Allied Properties REIT

It does.

Matt Kornack
Analyst, National Bank Financial

Absolutely.

Michael Emory
President and CEO, Allied Properties REIT

It certainly does. The large floor plates that exist in those buildings are very attractive to those users.

Matt Kornack
Analyst, National Bank Financial

On the recent acquisition, the World Trade Centre, obviously the retail's, I would think, an opportunity there. What else do you see in terms of upside within that building? Clearly it fits the Class I designation, but it seems like maybe there's more than just what the current tenants are.

Michael Emory
President and CEO, Allied Properties REIT

I think, Matt, near term, the retail does represent the most significant opportunity. When I say near term, that isn't today, tomorrow, or even necessarily this year. I think there's a real opportunity to enhance the retail space in the complex sooner rather than later. I think it's going to take longer, a matter of years at least, to take advantage of the opportunities inherent in the workspace. I think they have two basic categories or fall into two basic types of opportunity. One is simply rationalizing the space itself. There are inefficiencies that I believe we can eliminate and create additional area without compromising the quality of the space, and in fact, probably enhancing the quality of the space. There is a modest intensification opportunity there. It's around 60,000-80,000 sq ft in one component of the asset.

I think it will be in time, not in the near term, in time, basically rationalizing the workspace and potentially adding a modest amount to it. That's what we see at 747 Square-Victoria. That opportunity is much more pronounced and, in my view, much more imminent at 700 DLG. Our goal is ultimately to transform 700 DLG, first and foremost, 747 Square-Victoria, and the remainder of 425 Viger in a coordinated manner. I actually believe we can have each of those buildings contributing to the success of the other two by integrating the way we operate and manage them, and allocate the right kind of users to the different buildings. Obviously, they represent expansion area or expansion potential for the other buildings or the users in the other buildings, as well as other users in our space, in the city of Montreal.

We had one experience at Cité Multimédia, which was horrifying to Tom and I, in that we lost a great tenant there that we really valued and I think had an excellent relationship with, simply because they needed more space. We didn't have the space to accommodate their new need. That's not a position we'd like to be in. I think what Square Victoria and 700 DLG allow us, among other things, is the opportunity not to be in that position again. Fortunately for us at Cité Multimédia, Morgan Stanley essentially backfilled that space, and we wouldn't have been able to accommodate Morgan Stanley's need had that particular user not outgrown the building.

We did lose one terrific user that we would love to have maintained a relationship with, and I think who would very much like to have retained a relationship with us, but we simply didn't have the space. Now we do.

Matt Kornack
Analyst, National Bank Financial

That makes sense. On Montreal, generally, it sounds like you're pretty positive in terms of lease up, getting to 95%. You also mentioned, or Tom mentioned in the comments, that you're proactively addressing leases. Is there anything sizable that you'd expect not to renew or that may have space issues at this point?

Tom Burns
EVP and COO, Allied Properties REIT

There's none that come to mind at the moment, but part of our leasing program is always to be forward-looking and to not be surprised. The environment is strong in Montreal, so we're pushing out perhaps a year further than we ordinarily would to get things done.

Matt Kornack
Analyst, National Bank Financial

Okay. No, that's good. You mentioned infill, and you slowly are putting the puzzle pieces together on the Esplanade and Front East. When should we expect a project or some sort of sense as to the opportunity for that plot of land that you're putting together there?

Michael Emory
President and CEO, Allied Properties REIT

I think that's one that's very much in the longer term. It's an awesome assembly. I think it's either just under or just over two acres of land now. There's a portion in the middle of those marvelous heritage structures that was actually built in 1950. Nobody's going to regret that disappearing. It will be the area that we can use to anchor the new structure while preserving either all of or much of the marvelous heritage structure. I don't see us executing that in any meaningful way whatsoever for as much as a decade, for two reasons. One is we've got so much to do that is further advanced in the approval process.

Number two, there are a number of great users in that complex that have longer-term leases, and we're getting a very good return on our capital from the eight or so constituent buildings in that aggregation. I think that's one of those projects that we'll think about, at least for the time being, as 10 years out. I've found in the past that what I originally thought was 10 years out is two years out, and I'd be thrilled if it transpires that way in this case. I do think it's probably 10 years out. They're really, really good users in that complex, and we wouldn't want to bear the cost of buying them out of their space.

We wouldn't want to have the bad relationship with them that would flow from buying them out of their space, even if we paid them really generously for it. Nobody likes to terminate a successful business prematurely. There are just too many of them for us to be able to do it on a non-cost-prohibitive basis. I really do think it's 10 years down the road. 10 years down the road, that is one awesome intensification opportunity.

Matt Kornack
Analyst, National Bank Financial

Absolutely. One last technical question, and I'll turn it back. On TELUS, it looks like you've extended a loan to the construction loan, and then it's JV accounted at this point. Is there any interest income associated with that in the JV figures, or is that in interest income elsewhere in the financial statements?

Cecilia Williams
EVP and CFO, Allied Properties REIT

No, the interest income is essentially a loan into the project that equals our one-third interest, so it's kind of a loan to ourselves.

Matt Kornack
Analyst, National Bank Financial

Okay.

Cecilia Williams
EVP and CFO, Allied Properties REIT

That we wouldn't be recording any interest income.

Matt Kornack
Analyst, National Bank Financial

Okay, that's just the way you're structuring the holding of that asset.

Cecilia Williams
EVP and CFO, Allied Properties REIT

We tried to address the legal structure in 2019, so that we wouldn't have to do equity accounting. Under IFRS, we had to now that there was a P&L impact, so we had to equity account for it. We provided all of the reconciliations in the MD&A. I believe it's page 63 and 64. You can see if your model is on a proportionate consolidation basis. We've reconciled everything back so that you can still keep your model on that basis and have the relevant TELUS Sky figures.

Matt Kornack
Analyst, National Bank Financial

Perfect. I will do that. Thank you very much.

Michael Emory
President and CEO, Allied Properties REIT

Matt, the underlying economics of that, Cecilia understands the equity accounting. I have made every effort not to understand it. The underlying economic reality there is we paid off our share of the construction financing because it was in our financial interest to do so. That's what creates, if you will, the fiction of our lending to ourselves.

Matt Kornack
Analyst, National Bank Financial

Okay.

Michael Emory
President and CEO, Allied Properties REIT

What we did there, in the interest of managing our interest cost, and managing our balance sheet optimally, was retire our share of the construction facility.

Matt Kornack
Analyst, National Bank Financial

That makes sense.

Michael Emory
President and CEO, Allied Properties REIT

That was the real action on our part that precipitated this particular accounting treatment.

Matt Kornack
Analyst, National Bank Financial

Okay, perfect. Thank you.

Operator

Thank you. Next, we'll go to Howard Leung with Veritas Investment Research. Please go ahead.

Howard Leung
Analyst, Veritas Investment Research

Thanks. Good morning.

Michael Emory
President and CEO, Allied Properties REIT

Good morning.

Howard Leung
Analyst, Veritas Investment Research

I just wanted to drill into the same asset NOI forecast for 2020. I guess, looking at, thinking back to last year, the projection was low to mid-single digits. I guess the driver of that would've been Toronto and Kitchener and also the UDCs. Looking at this year, you've made comments that maybe UDCs isn't going to grow potentially the same rate at the same asset basis. What do you think are the drivers for mid-single digits, like a little higher than last year's forecast?

Michael Emory
President and CEO, Allied Properties REIT

First of all, just to confirm your question or the premise of it, we don't expect nearly as much of a contribution from UDCs in 2020 as we enjoyed in 2019. That's a temporary vacancy situation. I think the drive from rent growth in Toronto and some occupancy gain in Montreal is what will more than offset or at least completely offset the temporary shortfall in UDC.

Howard Leung
Analyst, Veritas Investment Research

Right. Is there any forecast for declines in Calgary as well baked into this?

Michael Emory
President and CEO, Allied Properties REIT

I think I remember a modest decline in Calgary.

Cecilia Williams
EVP and CFO, Allied Properties REIT

Yeah.

Michael Emory
President and CEO, Allied Properties REIT

Cecilia? Well, it wasn't a big deal.

Cecilia Williams
EVP and CFO, Allied Properties REIT

It would be similar to what you would've seen in the 2019 figures.

Howard Leung
Analyst, Veritas Investment Research

Okay. Yeah. That's pretty modest. Then just turning to Toronto Kitchener leasing. The spreads there for next year look pretty significant. That's almost CAD 10 a square foot. Do you think you can capture pretty much the whole gap on renewals?

Tom Burns
EVP and COO, Allied Properties REIT

Yes. Especially in Toronto, I think the numbers are actually fairly conservative. We're seeing huge uplifts on anything we're doing in Toronto and in Kitchener.

Howard Leung
Analyst, Veritas Investment Research

Yeah, it looks it. It's one of the widest I think I've seen. Just maybe one last one. The Well, I saw the valuation from Q3 to this quarter was kind of taken up by 10%. Is that just cap rate compression on the development project?

Cecilia Williams
EVP and CFO, Allied Properties REIT

No, it would be driven partially by just the spend on the project. As we invest in the site, it affects the IFRS value. I don't believe there were any material changes in the assumptions in terms of the unleased area.

Howard Leung
Analyst, Veritas Investment Research

Okay, great. Yeah, I think the NOI forecasts look pretty stable.

Cecilia Williams
EVP and CFO, Allied Properties REIT

Yeah.

Howard Leung
Analyst, Veritas Investment Research

Great. I'll turn it back. Thanks.

Michael Emory
President and CEO, Allied Properties REIT

Thank you.

Operator

Thank you. We'll next go to Mario Saric with Scotiabank. Please go ahead.

Mario Saric
Analyst, Scotiabank

Hi. Good morning.

Michael Emory
President and CEO, Allied Properties REIT

Good morning.

Mario Saric
Analyst, Scotiabank

Just a couple of questions. First, on the acquisition side. Michael, last year you talked about kind of an evolving model with the company in terms of potentially engaging more in JV initiatives. Based on kind of your discussion of the potential acquisition opportunities that could present themselves this year, how do you think about the positivity associated with incremental or new fee income and perhaps risk diversification versus not getting all of it for yourself or all of the upside associated with potential transactions to yourself? How do you think about that balance today versus a year ago? Should we expect that more of the bigger transactions might be done on a JV basis going forward?

Michael Emory
President and CEO, Allied Properties REIT

Yeah, really good question, Mario. I did very explicitly state, probably at this time last year, that we wished to leverage our platform more deliberately and more meaningfully than we had historically. We worked on a number of transactions in 2019 that would have achieved that for us. Those particular transactions, interestingly enough, did not come to fruition. Not because I think we can't do what I suggested we would be doing on a more meaningful scale, but simply because the investment profile didn't quite fit the needs of the two sides of the equation, if you will. Interestingly, lots of opportunity flowed directly to Allied out of that initiative. Looking into 2020, the determination on Allied's part and on the part of other sources of material capital for investment in real estate is undiminished.

It is my hope that we will achieve what we set out to achieve early in 2019, in concrete terms, over the course of 2020. Interestingly, the acquisitions that we're working on now are acquisitions that we're more than competent to execute on our own, both financially and operationally. They are of a scale large enough to merit joint participation in them. We'll be evaluating the relative merits of doing it on our own or doing it with a more passive source of capital as we go forward and as the opportunities become more concrete. We remain of the view that it's in the interest of Allied's business long term to lever its platform more effectively and more fully than it has historically. It's an important goal. It's a longer-term goal. I had hoped to achieve an example of it in 2019.

Although we didn't, it wouldn't impact our forecast for a given year. It is something we very much want to achieve, believe we can achieve, and believe will expand the opportunity set for our business going forward. Yes, one of the larger potential acquisitions in particular could be something that we execute in a way that allows us to lever our platform more than we have in the past.

Mario Saric
Analyst, Scotiabank

Understood. Okay. My second question just pertains to Montreal and valuations. Michael, I appreciate your commentary in terms of Montreal being the one market where you could see cap rates come down even further. I was a bit surprised to see the IFRS cap rate flattish in Montreal, Q4 versus Q3. Is that something that the appraisers are maybe a bit lagging in terms of timing, and is that something that could come to fruition with Q1 results? Are you very comfortable with that IFRS cap rate today?

Michael Emory
President and CEO, Allied Properties REIT

I can't predict quarterly. I'd get in trouble with my colleagues if I did. I do believe, over the course of 2020, we very well might see a decline in the IFRS cap rate for the purposes of valuing our Montreal portfolio. I do think appraisal practice is a backward-looking, more than forward-looking, process. In fact, I think it is deliberately and probably properly a backward-looking rather than forward-looking discipline. Yes, if we were to see some compression translate through our IFRS values in the Montreal portfolio over the course of 2020, it wouldn't come as a surprise to me, and maybe not even to Cecilia.

Mario Saric
Analyst, Scotiabank

Okay. My last question just pertains to Toronto rents that have come up quite a bit in the market. When you're talking with tenants today, and in the past, Michael, I think you mentioned the ultimate governor of rents is going through new supply when it comes online, and that very well could be a couple of years from now in terms of anything of scale. In the near term, within those couple of years, when you have discussions with tenants, are you seeing any incremental pushback in terms of the rents that you're asking? If so, are you seeing any trend in terms of tenants kind of saying Toronto is too expensive? Are they considering the suburbs or maybe different parts of Toronto, given the rapid increase in rents in downtown today?

Tom Burns
EVP and COO, Allied Properties REIT

We're seeing very little pushback, Mario. To give you an example, not long ago, we had a tenant needing to sublet their space in Downtown West. They had about 30,000 sq ft. They needed more space than we could provide for them. They had no choice but to grow somewhere else. There were eight offers on their space as a sublease. We converted that into a direct deal, but the market is just waiting for space to come available in our portfolio. We don't see any reduction in the demand. The rent is being accepted as market.

Michael Emory
President and CEO, Allied Properties REIT

Tom, am I right in remembering that someone at King and Spadina, in a real high-quality building of ours, agreed to a CAD 50 net rate?

Tom Burns
EVP and COO, Allied Properties REIT

Yes. Actually, we just did a deal about two weeks ago at CAD 51 at the beginning rent, and going up over the term with next to no allowance.

Michael Emory
President and CEO, Allied Properties REIT

Yeah. I think so far, Mario, no pushback and no reverse migration to the suburbs. I don't think that's going to happen anytime soon. I really don't.

Mario Saric
Analyst, Scotiabank

Okay. Maybe not necessarily to the suburbs, are you seeing anything with respect to international global tenants that are looking at Canada and saying, "9x or 10x out of 10, we were located in Toronto, but maybe we're considering a different market today that we otherwise wouldn't have in the past?

Michael Emory
President and CEO, Allied Properties REIT

No indication of that in any of our dealings. I think the only people that move to the inner or outer suburbs are people who are trying to address markets there. Some of the accounting firms have located, I think, out in Vaughan somewhere. They haven't gone there because of cost. They've gone there because there's a big client base in that area, in that geography that they want to serve better, and that's rational. Nobody needing to capture a specific talent pool is looking outside of Toronto because it's somewhat less expensive. At least no one to our knowledge is, and we've never had a situation in negotiating with users for our space where someone said, "You know what? It's too expensive. I'm going out to the suburbs." It's just never happened.

Mario Saric
Analyst, Scotiabank

Okay.

Michael Emory
President and CEO, Allied Properties REIT

That's not to say it can't happen, but we're certainly not at the point. It's as Tom suggested. If a piece of space comes available in our portfolio, restored brick and beam or otherwise, it's incredible the demand and the speed with which that gets released and the price points. Tom told us about the CAD 50 net number. It was late last year, and even I found that hard to believe, but he was absolutely correct in what he relayed to us.

Mario Saric
Analyst, Scotiabank

Maybe with a space like that, with very few other options, what's the governor for the tenant in the near term, again, if supply is a couple of years out, in terms of that being CAD 50 net or CAD 53 or CAD 54 or CAD 55? How do you assess that?

Michael Emory
President and CEO, Allied Properties REIT

I think it's basically supply and demand. This clearly was a space that suited that tenant to a T, in terms of area, in terms of attributes. If I had to guess, I don't see rents in our tier 1 Class I portfolio in Downtown West rising materially above that point, nor would we be counting on that. Indeed, there may come a point in time where we can't even replicate that level of net rent, especially once the supply catches up with the demand. Our feeling is, Mario, that during that interlude between now and the point in time when supply catches up with the excess demand, there's going to be continuous upward pressure on rental rates, and nobody is going to capitulate and go to the suburbs.

Now, once the new supply is extant, I don't think we're going to see anything dropping off a cliff, but clearly, users are going to have more options, and clearly, the upward pressure on rental rates is going to either lessen or disappear altogether. It's even possible that there's some downward pressure. It's amazing how adamant people are, or certain users are, in acquiring the kind of space that's available in our Class I portfolio in Toronto and elsewhere, for that matter. Nordelec is another incredible example. The demand for the format is huge. The demand for the hybrid format is huge. In fact, the demand for new space that is technologically better and is designed in a humanistic way for the kind of knowledge-based organizations we serve, the demand for that is huge.

What isn't in demand is commoditized boxes, and nobody is creating commoditized boxes anymore. The new space that's being created is designed better, and I think is more thoughtful than. Of course, there are variations on that spectrum. Some of it's close to commoditized, but some of it's really very good. I think Ivanhoé Cambridge's development for CIBC is going to prove to be a very good example of urban workspace that will work for the knowledge-based organization that CIBC is.

Tom Burns
EVP and COO, Allied Properties REIT

Office leasing decisions are entirely based on employees. The employees are demanding interesting, comfortable, clean workspace with amenities nearby, period. They want to walk to work ideally. They want to maybe ride a bike. The urban environment is in high demand. We're never compared to the suburbs.

Mario Saric
Analyst, Scotiabank

Okay. No, that all makes sense. Great. Thank you.

Operator

Thank you. Our next question comes from Jenny Ma with BMO Capital Markets.

Jenny Ma
Analyst, BMO Capital Markets

Hi. Good morning.

Michael Emory
President and CEO, Allied Properties REIT

Good morning.

Jenny Ma
Analyst, BMO Capital Markets

Michael, one year ago, we were talking about your evolved outlook on the Vancouver office market, and what we've seen since has really played into that. Just wanted to get an update on your views on the timing of getting to your 1 million square feet goal, and, if I may, maybe if you could talk about a sort of a longer term, big, audacious goal for how much you think you could acquire in Vancouver over the longer term.

Michael Emory
President and CEO, Allied Properties REIT

Well, I think I can say confidently that we're right on schedule for our million square feet. 400 West Georgia has been an extraordinary success. It's well out of the ground now. I believe one of the users in the building, an excellent tech firm that I don't think is yet publicly identified, has exercised its right to expand and has increased the total leased area. There's another firm that I think has a right to expand, exercisable either in Q2 or Q3 that we fully expect to exercise. Indeed, they may even exercise early in an effort to just get things finalized. That project has gone as well as a project can go so far. It's not over and there's still construction risk, although it tends to be much greater below grade than above grade.

Our project on Beatty Street is at the early stages of approval, but it has the potential to be, and I'm very confident will be, another excellent example of distinctive urban workspace. We haven't initiated the leasing there in a formal way because I think we're finalizing the municipal approval, and it's never wise to get ahead of the municipality in leasing office space. We expect that's a larger project. It's 600,000 sq ft of leasable area, roughly our share being 300,000. Assuming we continue to progress that project, we'll absolutely get to our 1 million sq ft within the timeframe we contemplated. Big, hairy, audacious goal. I don't have enough visibility at the moment to sort of intelligently establish one for the City of Vancouver.

I actually believe, like Toronto, the supply in the City of Vancouver is going to catch up to the excess demand in the next two or three years. It may indeed be that we stay at our 1 million sq ft for a period of time, even though we hate standing still anywhere. The market conditions in Vancouver may be such that that's just where we stay. There are a few opportunities there that we may look at later this year that could change that outlook. I would say my current reasonable outlook for Vancouver is on schedule to get to 1 million sq ft. By the time we do, the conditions may be such that we will have to stay there for a period of time before a significant growth spurt. We look at this as a long game.

This is a long-term business. We're determined to become a key player in the City of Vancouver as we are already in the City of Toronto and the City of Montreal.

Jenny Ma
Analyst, BMO Capital Markets

Okay, the opportunities that you mentioned, would they be somewhat similar to what you've done in Montreal with 700 DLG and Square Victoria in terms of taking some more conventional office space and fitting it out so that it appeals to the knowledge-based workers?

Michael Emory
President and CEO, Allied Properties REIT

One that I have in mind is, I wouldn't call it analogous to 700 DLG. It would be almost an adaptive reuse kind of project, where we take a building that is currently used for an altogether different purpose and adaptively reuse it. The scale is not inconsequential. That's something that if it arises at all, will be later this year or early next. That would be the only exception to the sort of tranquility at 1 million sq ft that I've sort of contemplated.

Jenny Ma
Analyst, BMO Capital Markets

Okay, great. Just a couple of modeling-related questions. Cecilia, in talking about the guidance, I think you had mentioned that you don't expect, or the guidance doesn't contemplate any additional condo marketing costs to flow through in 2020. I guess there's just been a lot of buzz on The Well. I'm just wondering if maybe some of those costs were already booked in Q4 2019 or if there might be some that trickles through into 2020.

Michael Emory
President and CEO, Allied Properties REIT

Yeah. Cecilia needed to step away to deal with something else, Jenny, but I can answer that.

Jenny Ma
Analyst, BMO Capital Markets

Sure

Michael Emory
President and CEO, Allied Properties REIT

confidently. There will be a small amount of condo costs incurred in 2020 in relation to King Toronto. The bulk of them have been incurred. I think what Cecilia meant is our internal forecast for 2020 of mid-single-digit % growth in same asset NOI, and more importantly, FFO per unit and AFFO per unit, ignores that small amount of condo cost that we'll bear in 2020. Technically, it is carved out of FFO. Because it's a non-recurring cost relating to a project, we look upon our recurring FFO number that excludes those costs as the one that really reflects where the business is going.

I think what she meant when she said that was that the very small amount of cost we incur this year at our share, we'll simply ignore it, in terms of our real FFO run rate, even though technically it has to be included in FFO in accordance with the white paper.

Jenny Ma
Analyst, BMO Capital Markets

Great. Thanks for clarifying. I'll turn it back.

Michael Emory
President and CEO, Allied Properties REIT

No problem. Okay, thanks.

Operator

Thank you. We do have a follow-up question from Mike Markidis with Desjardins. Please go ahead.

Mike Markidis
Analyst, Desjardins

Sorry, just one last quick one here. On King and Brant, Adelaide, and Spadina, is that one that's going to be transferred into PUD? Is it one that, just given the market, it doesn't look like those projects are too big? Trying to get a sense of the marketing project and the construction commencement will be concurrent?

Michael Emory
President and CEO, Allied Properties REIT

Yeah. Good question. King and Brant is more likely to be transferred into PUD sooner. It's relatively small, Mike. I should know the magnitude, but it's so small that it's not something I have to track very carefully. It'll probably go into PUD late this year or early next year. Spadina's a good income-producing group of properties at the moment. Whether or not it goes into PUD is going to depend on pre-leasing. I think it wouldn't go into PUD until sometime in 2021 at the earliest. We don't see either individually or collectively having much impact on our PUD percentage.

Mike Markidis
Analyst, Desjardins

Okay. Gotcha.

Michael Emory
President and CEO, Allied Properties REIT

And as I say-

Mike Markidis
Analyst, Desjardins

King and Brant, it sounds like. Sorry, go ahead.

Michael Emory
President and CEO, Allied Properties REIT

No, as I say, the only thing that will have any impact in 2020 would be King and Brant, and it's pretty small. How much, Hugh, is the-

Hugh Clark
EVP Development, Allied Properties REIT

There's only 30,000 sq ft existing square footage in 544-

Michael Emory
President and CEO, Allied Properties REIT

Yeah

Hugh Clark
EVP Development, Allied Properties REIT

that would be transferred over.

Michael Emory
President and CEO, Allied Properties REIT

It's a pretty small loss of earnings, and it's a pretty small increment to the PUD.

Hugh Clark
EVP Development, Allied Properties REIT

Yeah.

Michael Emory
President and CEO, Allied Properties REIT

Yeah. Sorry, Mike, go ahead.

Mike Markidis
Analyst, Desjardins

Just that one with 130,000 on completion, no requirement for pre-leasing there. Adelaide and Spadina sounds like double roughly of that amount. You'll look for some pre-leasing on that one.

Michael Emory
President and CEO, Allied Properties REIT

Absolutely.

Mike Markidis
Analyst, Desjardins

Okay.

Michael Emory
President and CEO, Allied Properties REIT

I think it's a very achievable pre-leasing, but we absolutely want to achieve it before we commit irrevocably to the construction.

Mike Markidis
Analyst, Desjardins

Okay. Sorry, I lied. One last one. Just with the forward sale of the residential component of The Well, can you remind us, is that a 2020 event and what the quantum of capital coming back to Allied would be?

Hugh Clark
EVP Development, Allied Properties REIT

I think that's spelled out in the MD&A. It actually occurs over a couple of years, both in 2020 and 2021, because there's different closing dates by tower.

Michael Emory
President and CEO, Allied Properties REIT

Do we quantify?

Mike Markidis
Analyst, Desjardins

Got it.

Michael Emory
President and CEO, Allied Properties REIT

I thought so.

Mike Markidis
Analyst, Desjardins

Yeah

Michael Emory
President and CEO, Allied Properties REIT

I kind of remember the number, but I think it's better that we look it up rather than remember it.

Mike Markidis
Analyst, Desjardins

Yeah. No.

Michael Emory
President and CEO, Allied Properties REIT

I seem to think our share was around CAD 45 million.

Hugh Clark
EVP Development, Allied Properties REIT

We do quantify the total, for sure. Yes.

Michael Emory
President and CEO, Allied Properties REIT

Yeah.

Mike Markidis
Analyst, Desjardins

I'll have a look and if I need further clarification, I'll just send you guys a note.

Michael Emory
President and CEO, Allied Properties REIT

Super.

Mike Markidis
Analyst, Desjardins

Thank you.

Operator

Thank you. It does appear we have no further questions at this time. I'd like to turn the conference back over to Michael Emory for any additional or closing remarks.

Michael Emory
President and CEO, Allied Properties REIT

Thank you, Derek, and thank you to everyone for participating in the call. Appreciate the questions, and we look forward to keeping you apprised of our progress going forward in 2020. Thank you and have a great day.

Operator

Thank you. Again, that does conclude today's call. Again, we thank you for your participation. You may now disconnect.