las vegas stadium alternative funding concept
play

Las Vegas Stadium Alternative Funding Concept State of Nevada - PowerPoint PPT Presentation

Oct 01, 2022 •372 likes •860 views

DRAFT | For Discussion Purposes Las Vegas Stadium Alternative Funding Concept State of Nevada Creates Stadium Authority via State Legislation Proposed $750M $750M Clark County Las Vegas Construction Fund (TBD) Stadium Authority 1 Loan

  1. DRAFT | For Discussion Purposes Las Vegas Stadium Alternative Funding Concept

  2. State of Nevada Creates Stadium Authority via State Legislation Proposed $750M $750M Clark County Las Vegas Construction Fund (TBD) Stadium Authority 1 Loan Agreement Stadium Where Stadium Authority Sends Ground Corporate Tax Revenue to Lease $650M Clark County Sands / Majestic Structure Las Vegas Events Non-Relocation Center Agreement (“EventsCo”) $410M Stadium (NFL G-4, Net PSL Proceeds, Lease and Other Sources 2 ) Raiders Stadium Company Stadium (“Raiders StadCo”) Sub-Lease 1 Assumed to be a newly created entity that is separate and distinct from the Las Vegas Convention and Visitors Authority 2 $200M face value of PSLs sold resulting in after-tax proceeds of $110M plus $200M of G-4 Loan and $100M Contribution from Raiders Source: LVS-Majestic Model, May 2016. 2

  3. Comparison of Alternatives 3

  4. Sands-Majestic Potential Proposal Alternative Total Cost $1.4 billion Stadium Stadium $1.3 billion Practice Facility $100 million Funding Land N/A Models Comparison 4

  5. Sands-Majestic Potential Proposal Alternative Total Cost $1.4 billion $1.45 billion Stadium Stadium $1.3 billion $1.3 billion Practice Facility $100 million $100 million Funding Land N/A $50 million Models Comparison 5

  6. Sands-Majestic Potential Proposal Alternative Total Cost $1.4 billion $1.45 billion Stadium Stadium $1.3 billion $1.3 billion Practice Facility $100 million $100 million Funding Land N/A $50 million Models Public Funding $750 million Total Debt $572 million Comparison Pay-Go $95 million Coverage 1.55x 6

  7. Sands-Majestic Potential Proposal Alternative Total Cost $1.4 billion $1.45 billion Stadium Stadium $1.3 billion $1.3 billion Practice Facility $100 million $100 million Funding Land N/A $50 million Models Public Funding $750 million $550 million Total Debt $572 million $421 million Comparison Pay-Go $95 million $67 million Coverage 1.55x 1.51x 7

  8. Sands-Majestic Potential Proposal Alternative Total Cost $1.4 billion $1.45 billion Stadium Stadium $1.3 billion $1.3 billion Practice Facility $100 million $100 million Funding Land N/A $50 million Models Public Funding $750 million $550 million Total Debt $572 million $421 million Comparison Pay-Go $95 million $67 million Coverage 1.55x 1.51x Private Funding $650 million Sands-Majestic $240 million Raiders $410 million 8

  9. Sands-Majestic Potential Proposal Alternative Total Cost $1.4 billion $1.45 billion Stadium Stadium $1.3 billion $1.3 billion Practice Facility $100 million $100 million Funding Land N/A $50 million Models Public Funding $750 million $550 million Total Debt $572 million $421 million Comparison Pay-Go $95 million $67 million Coverage 1.55x 1.51x Private Funding $650 million $900 million Sands-Majestic $240 million $400 million Raiders $410 million $500 million 9

  10. Sands-Majestic Potential Proposal Alternative Total Cost $1.4 billion $1.45 billion Stadium Stadium $1.3 billion $1.3 billion Practice Facility $100 million $100 million Funding Land N/A $50 million Models Public Funding $750 million $550 million Total Debt $572 million $421 million Comparison Pay-Go $95 million $67 million Coverage 1.55x 1.51x Private Funding $650 million $900 million Sands-Majestic $240 million $400 million Raiders $410 million $500 million Preferred Investment Return Uncertain Residual Revenue (Private/Public) 100% / 0% 10

  11. Sands-Majestic Potential Proposal Alternative Total Cost $1.4 billion $1.45 billion Stadium Stadium $1.3 billion $1.3 billion Practice Facility $100 million $100 million Funding Land N/A $50 million Models Public Funding $750 million $550 million Total Debt $572 million $421 million Comparison Pay-Go $95 million $67 million Coverage 1.55x 1.51x Private Funding $650 million $900 million Sands-Majestic $240 million $400 million Raiders $410 million $500 million Preferred Investment Return Uncertain 9.0% Residual Revenue (Private/Public) 100% / 0% 50% / 50% 11

  12. Sands-Majestic Potential Proposal Alternative Room Tax Stadium Resort Corridor 1.0% Outside Resort Corridor 1.0% Funding Outlying Areas (25 mi) 1.0% Models Comparison 12

  13. Sands-Majestic Potential Proposal Alternative Room Tax Stadium Resort Corridor 1.0% 0.7% Outside Resort Corridor 1.0% 0.5% Funding Outlying Areas (25 mi) 1.0% 0.0% Models Comparison 13

  14. Sands-Majestic Potential Proposal Alternative Room Tax Stadium Resort Corridor 1.0% 0.7% Outside Resort Corridor 1.0% 0.5% Funding Outlying Areas (25 mi) 1.0% 0.0% Models Tax Increment Area Sales Tax Yes Comparison Live Entertainment Tax Yes Modified Business Tax Yes 14

  15. Sands-Majestic Potential Proposal Alternative Room Tax Stadium Resort Corridor 1.0% 0.7% Outside Resort Corridor 1.0% 0.5% Funding Outlying Areas (25 mi) 1.0% 0.0% Models Tax Increment Area Sales Tax Yes Yes Comparison Live Entertainment Tax Yes Yes Modified Business Tax Yes Yes 15

  16. Sands-Majestic Potential Proposal Alternative Room Tax Stadium Resort Corridor 1.0% 0.7% Outside Resort Corridor 1.0% 0.5% Funding Outlying Areas (25 mi) 1.0% 0.0% Models Tax Increment Area Sales Tax Yes Yes Comparison Live Entertainment Tax Yes Yes Modified Business Tax Yes Yes Tax Increment Distribution Stadium Authority 100% EventsCo 0% 16

  17. Sands-Majestic Potential Proposal Alternative Room Tax Stadium Resort Corridor 1.0% 0.7% Outside Resort Corridor 1.0% 0.5% Funding Outlying Areas (25 mi) 1.0% 0.0% Models Tax Increment Area Sales Tax Yes Yes Comparison Live Entertainment Tax Yes Yes Modified Business Tax Yes Yes Tax Increment Distribution Stadium Authority 100% 0% EventsCo 0% 100% 17

  18. Sands-Majestic Potential Proposal Alternative Stadium Authority Board Allocations Stadium Tier 1: Debt Repayment $34.9 million $27.5 million Funding Models Comparison 18

  19. Sands-Majestic Potential Proposal Alternative Stadium Authority Board Allocations Stadium Tier 1: Debt Repayment $34.9 million $27.5 million Tier 2: Stadium Authority Ops $0 $2.0 million Funding Models Comparison 19

  20. Sands-Majestic Potential Proposal Alternative Stadium Authority Board Allocations Stadium Tier 1: Debt Repayment $34.9 million $27.5 million Tier 2: Stadium Authority Ops $0 $2.0 million Funding Tier 3: Capital Improvement Fund Models Stadium Authority $2.5 million $5.0 million Comparison EventsCo $2.5 million $0 20

  21. Sands-Majestic Potential Proposal Alternative Stadium Authority Board Allocations Stadium Tier 1: Debt Repayment $34.9 million $27.5 million Tier 2: Stadium Authority Ops $0 $2.0 million Funding Tier 3: Capital Improvement Fund Models Stadium Authority $2.5 million $5.0 million Comparison EventsCo $2.5 million $0 Tier 4: UNLV Payment $3.5 million $3.5 million 21

  22. Sands-Majestic Potential Proposal Alternative Stadium Authority Board Allocations Stadium Tier 1: Debt Repayment $34.9 million $27.5 million Tier 2: Stadium Authority Ops $0 $2.0 million Funding Tier 3: Capital Improvement Fund Models Stadium Authority $2.5 million $5.0 million Comparison EventsCo $2.5 million $0 Tier 4: UNLV Payment $3.5 million $3.5 million Tier 5: Metro Police Funding $0 $4.0 million 22

  23. Sands-Majestic Potential Proposal Alternative Stadium Authority Board Allocations Stadium Tier 1: Debt Repayment $34.9 million $27.5 million Tier 2: Stadium Authority Ops $0 $2.0 million Funding Tier 3: Capital Improvement Fund Models Stadium Authority $2.5 million $5.0 million Comparison EventsCo $2.5 million $0 Tier 4: UNLV Payment $3.5 million $3.5 million Tier 5: Metro Police Funding $0 $4.0 million Tier 6: Clark County Event Fund $0 Residual 23

  24. Proposed Funding Structure 24

  25. Stadium Authority Board  Clark County will issue bonds on behalf of Stadium Developer Authority Board in the amount supported by available NFL Stadium $400M room tax revenue and a coverage ratio of 1.5x Proposed  Maximum public funding: $550 million Funding Raiders $500M Structure Stadium Authority Board $550M 25

  26. Stadium Authority Board  Clark County will issue bonds on behalf of Stadium Developer Authority Board in the amount supported by available NFL Stadium $400M room tax revenue and a coverage ratio of 1.5x Proposed  Maximum public funding: $550 million Funding Raiders Raiders $500M Structure  Contribution: $500 million Stadium Authority Board $550M 26

  27. Total Cost $1.45 Billion Stadium Authority Board  Clark County will issue bonds on behalf of Stadium Developer Authority Board in the amount supported by available NFL Stadium $400M room tax revenue and a coverage ratio of 1.5x Proposed  Maximum public funding: $550 million Funding Raiders Raiders $500M Structure  Contribution: $500 million Developer Stadium Authority  Responsible for all remaining stadium development Board costs, including land and required standard $550M infrastructure 27

  28. Stadium Authority Board Formation, Powers & Authorities 28

  29. Seven Board Members Appointed By Stadium Authority Board Clark County Nevada Project Formation Commission Governor Developer 29

Recommend

Las Vegas Stadium Authority Financial Oversight Overview Financial Oversight The Stadium

Las Vegas Stadium Authority Financial Oversight Overview Financial Oversight The Stadium

Las Vegas Stadium Authority Financial Oversight Overview Financial Oversight The Stadium Authority oversees a number of bank trusts and accounts related to the stadium project and Authority operations Staff collects and reviews bank

567 views • 9 slides
Las Vegas Stadium Authority Fiscal Year 2020 Budget Overview Four Budget Funds Fund 2960 Fund

Las Vegas Stadium Authority Fiscal Year 2020 Budget Overview Four Budget Funds Fund 2960 Fund

Las Vegas Stadium Authority Fiscal Year 2020 Budget Overview Four Budget Funds Fund 2960 Fund 2965 Stadium Authority Operating Stadium Authority Waterfall Residual Staffing, legal, accounting, fiscal agent, insurance Room tax revenue

253 views • 6 slides
COTTINGHAM STADIUM Redesign Presentation | November 6, 2019 COTTINGHAM STADIUM REDESIGN

COTTINGHAM STADIUM Redesign Presentation | November 6, 2019 COTTINGHAM STADIUM REDESIGN

COTTINGHAM STADIUM REDESIGN PRESENTATION 11/6/19 COTTINGHAM STADIUM Redesign Presentation | November 6, 2019 COTTINGHAM STADIUM REDESIGN PRESENTATION 11/6/19 DESIGN CONCEPT 1 The design concept for Cottingham Stadium is built around Easton

207 views • 20 slides
Stadium Proposal Review of Proposal | Update on Modeling Progress OVERVIEW OF BASELINE MODEL 2

Stadium Proposal Review of Proposal | Update on Modeling Progress OVERVIEW OF BASELINE MODEL 2

DRAFT | For Discussion Purposes Stadium Proposal Review of Proposal | Update on Modeling Progress OVERVIEW OF BASELINE MODEL 2 State of Nevada Creates Stadium Authority via State Legislation $750 MM $750 MM Las Vegas How the Clark County

569 views • 32 slides
Update to the Stadium Advisory Group (SAG) for the CSU Multi-Purpose Stadium June 13, 2016

Update to the Stadium Advisory Group (SAG) for the CSU Multi-Purpose Stadium June 13, 2016

Update to the Stadium Advisory Group (SAG) for the CSU Multi-Purpose Stadium June 13, 2016 Tonights Agenda 5:30 pm - Meeting called to order Public Comment (up to 30 minutes) Stadium Updates Doug Wilson, Project Manager,

568 views • 42 slides
Alternative Funding Streams Presenter: Allison Gottlieb Director, Sponsored Programs Education

Alternative Funding Streams Presenter: Allison Gottlieb Director, Sponsored Programs Education

Alternative Funding Streams Presenter: Allison Gottlieb Director, Sponsored Programs Education Grants and Contracts Office Rev. 1/15/17 Icahn School of Medicine at Mount Sinai Alternative Funding Streams Topics Covered 1. Am I making

720 views • 32 slides
Dr. Wolfgang Khn, Dsseldorf Full Recovery of Alternative Funding Costs, to be or not to be?

Dr. Wolfgang Khn, Dsseldorf Full Recovery of Alternative Funding Costs, to be or not to be?

Dr. Wolfgang Khn, Dsseldorf Full Recovery of Alternative Funding Costs, to be or not to be? Kiev Arbitration Days 2017 Kyiv, Ukraine 3 November 2017 Full Recovery of Alternative Funding Costs, to be or not to be? 1. The Issue 2. A Brief

131 views • 10 slides
STADIUM ADVISORY STADIUM ADVISORY COMMITTEE February 3, 2012 Lory Student Center What are the

STADIUM ADVISORY STADIUM ADVISORY COMMITTEE February 3, 2012 Lory Student Center What are the

STADIUM ADVISORY STADIUM ADVISORY COMMITTEE February 3, 2012 Lory Student Center What are the reasons that lead us to believe that an on-campus stadium will serve the best interests of our University? Is our end game limited to winning

684 views • 21 slides
John Redmond, Dublin City PPN Secretariat Aviva Stadium Community Fund Scheme Annual Fund of

John Redmond, Dublin City PPN Secretariat Aviva Stadium Community Fund Scheme Annual Fund of

John Redmond, Dublin City PPN Secretariat Aviva Stadium Community Fund Scheme Annual Fund of 100,000 Funding is limited to groups within 1km radius of the Stadium Applications can be made at any time but will be considered either in the period

243 views • 21 slides
Total Funding Available for the site plan alternative without the parking structure is $95.82

Total Funding Available for the site plan alternative without the parking structure is $95.82

Total Funding Available for the site plan alternative without the parking structure is $95.82 million. Additional project expenses are anticipated with the alternative site plan, particularly for the interim conditions. These are eligible

247 views • 24 slides
RJR Stadium- Board of Education Workshop November 20, 2012 RJR Stadium Proposal n Role of the

RJR Stadium- Board of Education Workshop November 20, 2012 RJR Stadium Proposal n Role of the

RJR Stadium- Board of Education Workshop November 20, 2012 RJR Stadium Proposal n Role of the Staff of the WSFCS q Remain neutral and protect the interest of the district. q Listen to all participant s sides. q Advise Home Field Advantage

839 views • 62 slides
RJR Stadium- Board of Education Workshop November 20, 2012 RJR Stadium Proposal Role of the

RJR Stadium- Board of Education Workshop November 20, 2012 RJR Stadium Proposal Role of the

RJR Stadium- Board of Education Workshop November 20, 2012 RJR Stadium Proposal Role of the Staff of the WSFCS Remain neutral and protect the interest of the district. Listen to all participants sides. Advise Home Field

1.25k views • 62 slides
The stadium has changed the skyline in Limerick forever. Now the province has a multi-purpose

The stadium has changed the skyline in Limerick forever. Now the province has a multi-purpose

The stadium has changed the skyline in Limerick forever. Now the province has a multi-purpose stadium facility to rival any modern stadia across Europe SCALE OF IMPACTS ASSESSMENT Prior to stadium completion Heineken Cup game resulted in 3.5

276 views • 16 slides
Breeding system test t e in the SV i l u Concept n for an alternative route g to Breed

Breeding system test t e in the SV i l u Concept n for an alternative route g to Breed

W e s e n s b e Character assessment u & r Breeding system test t e in the SV i l u Concept n for an alternative route g to Breed suitability 2 0 1 7 Aufgestellt von Udo Wolters Stand 18.02.2017 W e s e n

985 views • 40 slides
An alternative use of difference as a geographical concept; a case study investigation of

An alternative use of difference as a geographical concept; a case study investigation of

An alternative use of difference as a geographical concept; a case study investigation of how difference impacts A Level understanding of issues of urban inequality. A constructivist epistemological stance and interpretivist

177 views • 4 slides
Stadium Road Neighbourhood By Max Holmes, VP Academic and University Affairs What is the Stadium

Stadium Road Neighbourhood By Max Holmes, VP Academic and University Affairs What is the Stadium

SCD071-19 Stadium Road Neighbourhood By Max Holmes, VP Academic and University Affairs What is the Stadium Road Neighbourhood? The Planning Area Principles of the Plan Build Long Term Value Prioritize Affordable Living Create a

462 views • 10 slides
Do.Dr.eyda RS KAYA Understand the concept of channel structure and the alternative

Do.Dr.eyda RS KAYA Understand the concept of channel structure and the alternative

Do.Dr.eyda RS KAYA Understand the concept of channel structure and the alternative channels available Know the various levels of distribution intensity and the implementation issues of each Understand vertical marketing systems

416 views • 17 slides
Update on Brandywell Stadium Renaming Proposal Consultation Do you believe that the name of

Update on Brandywell Stadium Renaming Proposal Consultation Do you believe that the name of

Update on Brandywell Stadium Renaming Proposal Consultation Do you believe that the name of the Brandywell Football Stadium should be changed to the Ryan McBride Brandywell Stadium? Responses Total: 6775

145 views • 10 slides
STADIUM AUTHORITY PURPOSE: A Clark County Stadium Authority (CCSA) is to be created and is

STADIUM AUTHORITY PURPOSE: A Clark County Stadium Authority (CCSA) is to be created and is

CLARK COUNTY STADIUM AUTHORITY PURPOSE: A Clark County Stadium Authority (CCSA) is to be created and is to be responsible for the design, financing, construction and operation of the new domed stadium. COMPOSITION: The CCSA shall be

324 views • 4 slides
Stadium Security In a Changing Environment Bishwa Silwal and Mustapha Olokun Advisor: Dr.

Stadium Security In a Changing Environment Bishwa Silwal and Mustapha Olokun Advisor: Dr.

Stadium Security In a Changing Environment Bishwa Silwal and Mustapha Olokun Advisor: Dr. Christie Nelson Background on Recent Stadium Terrorist Events Manchester Stadium (May 22, 2017) Explosive device concealed in a black vest or a

538 views • 10 slides
The Emergence of a New Funding Structure Leveraging Alternative Financing Without Jeopardizing

The Emergence of a New Funding Structure Leveraging Alternative Financing Without Jeopardizing

Presenting a live 90-minute webinar with interactive Q&A Solar Securitization: The Emergence of a New Funding Structure Leveraging Alternative Financing Without Jeopardizing Existing Investor Tax Breaks WEDNESDAY, APRIL 13, 2016 1pm Eastern

623 views • 36 slides
Locally Preferred Alternative Funding & Phasing Strategies December 20, 2013 1

Locally Preferred Alternative Funding & Phasing Strategies December 20, 2013 1

Locally Preferred Alternative Funding & Phasing Strategies December 20, 2013 1 Introductions and meeting Purpose Review Locally Preferred Alternative (LPA) Discussion of Funding Strategy Discussion of Phasing Strategy Next

671 views • 43 slides
Committee February 17, 2017 Agenda Why is an alternative funding mechanism needed? What

Committee February 17, 2017 Agenda Why is an alternative funding mechanism needed? What

Denver Metro Chamber of Commerce Infrastructure Committee February 17, 2017 Agenda Why is an alternative funding mechanism needed? What is a Road Usage Charge (RUC)? The Colorado Road Usage Charge Pilot 2 Why is an alternative

413 views • 16 slides
Metropolitan Las Vegas Challenges, Opportunities, and a Vision University of Nevada Las Vegas

Metropolitan Las Vegas Challenges, Opportunities, and a Vision University of Nevada Las Vegas

Metropolitan Las Vegas Challenges, Opportunities, and a Vision University of Nevada Las Vegas Mark Muro and Robert Lang September 8, 2009 Why we are here Challenges and emerging opportunities A vision One reason is growth Metro Las Vegas

855 views • 48 slides

More recommend