5. Facility Funding for New Astros & Nationals Spring Training Facility

8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility

1/42


2/42


3/42


4/42

+",-+".. /01232.245 ,(6#('7(8 *9: ;$?' +($%& 4$8@()AB

*C D($'A E)E#E$#( $ FGE)# (HHG8# IE#& >$?' +($%& 4$8@()A #G ?G%$#( $ A#$@EJ' G) /GJ)#K 6$8L ?$)@

IE#&E) #&( /E#K ?E'E#A

;C >$?' +($%& 4$8@()A I$)#A #G#$? %G)#8G? GH 68GF(%# AG E# IE?? 6$K /GJ)#K HG8 ?$)@

MC N;O9 'E??EG) $))J$??K EA AGJP $A /GJ)#K 7(@ #$Q %G)#8E7J#EG) RS %()# GH 8(T()J( E) 68(%(@E)P

K($8C

=C /GJ)#K A#$HH %G)%(6#J$??K $P8((A #G #&( 68(%(@E)P

UC

-A#E'$#(@ %GA# GH #&( 68GF(%# EA N*


5/42

!"#$%&' )*+*,"-.*/' 0"#/1%,

!"#"$%"& ()**+",

!"! $%&' (&)*+,&

-%./0/&12, 3/.&2451,1617/&12, 8,/09%1%

*


6/42

!"#$%&' )*+*,"-.*/' 0"#/1%,

!"#$%&' )*+*,"-.*/' !01 2%&'"$3


7/42

!"#$%&' )*+*,"-.*/' 0"#/1%,

-

./0&123 !"4"5/6$"73 .89 :82 5"41", 83 ; #"7323 87, ? #"732 @&/$ ())A 3/ 6&"2"73

B/$6/07,", =&/:3< &83"2 /4"& 31$" &87=",

@&/$ C023 07,"& -D 3/ /4"& ;D

E123/&1# .!. B/55"#31/72

0.00%

1.00%

2.00%

3.00%

4.00%

5.00%

6.00%

7.00%

Since 1994 Since 2000 Since 2004 (10 Years)

Historic TDT Growth Rate


8/42

!"#$%&' )*+*,"-.*/' 0"#/1%,

;

.!. 12 /7" /@ 3

*LLA

*LLM

*LLL

()))

())*

())(

())-

());

())?

())>

())A

())M

())L

()*)

()**

()*(

()*-

()*;

45'#0, 6*+*/#* 7*/*$0'*8 93 : ;*/' !)!

N#3085


9/42

West Palm Beach, Florida

BOIPQ!GI.QNR SN.GTQNRU IO. POT !QU.TQ+V.QOI


10/42

Washington Nationals & HoustonAstros

Spring Training Construction BudgetU13" W/&K X V315131"2 Y*LH?A*HM(>

U38,10$H ."8$ B/$65"9"2 X PPG YLAH?-(H?--

NBC

B/7317="7#F [?D\ Y>H>M)H-)?

./385 B/723&0#31/7 Y*;)H(M>H;*;

6"#/8*8 =>:B@BBB@BBB


11/42


12/42

!"#$%&' )*+*,"-.*/' 0"#/1%,

"#$%&'(' )*+$,- ./0 1',2 3,4)'$5-

"''67*,(8#'

M


13/42

ANNUAL RENTPAID BY THETWO TEAMS

Rent $2.2M for 8 yrs - $2.5 M for 12yrs - $2.65 M for 8 yrs @ 4.32%

$38,465,000 bondingcapacity

=:D@EEB@BBB 9"/8%/F

50-05%'3PALM BEACH

COUNTYCurrent TDC $3M for 30yrs @ 4.28%

STATE OFFLORIDA Florida Statutes $2.0M for 25yrs @4.14%

$31,365,000 bondingcapacity

=E:@E>B@BBB 9"/8%/F

50-05%'3REQUEST

Financial Analysis

=>:E@EAB@BBB

4 ?G>H 7$"I'J K05'"$ "/ =?L "M ;#$$*/' !);


14/42

!"#$%&' )*+*,"-.*/' 0"#/1%,

*)

1st& 4thCent Committed Expenses


15/42

!"#$%&' )*+*,"-.*/' 0"#/1%,

**

Revenue Growth 3.5%/ No EscalationBaseCase


16/42

!"#$%&' )*+*,"-.*/' 0"#/1%,

*(

Revenue Growth 3.5%/ 3.1% EscalationUpdated Teams

Request


17/42

!"#$%&' )*+*,"-.*/' 0"#/1%,

*-

Revenue Growth 3.5%/ 3.1% Escalation

Updated

TeamsRequest

Lost $ Marketing & Grants by Risk to Agencies Budgets


18/42

!"#$%&' )*+*,"-.*/' 0"#/1%,

98$:+ 0877-#,'

2/(:-;,(8#

*;


19/42


20/42


21/42


22/42


23/42


24/42


25/42


26/42


27/42

!"# %&''() *+(,-%

!"#$%&'

)*+++ ,%-./ 0!"1-02

.-!,/ %&''() *+(,-%

!"#$%&'

)34++ ,%-./ 0!"1-02

!"#$%&'

)5++ ,%-./ 0!"1-02

!"#$%&'

)6++ ,%-./ 0!"1-02

)736 !-#8"&-&9 0!"1-02

:%!)*6+ !-#8; 0!"1-02


28/42


29/42


30/42


31/42


32/42


33/42


34/42


35/42


36/42


37/42


38/42

Washington Nationals & Houston AstrosSpring Training Construction Budget

0 ?@AB C D=F C ,,- G74H653H655

"AQRQ=MAKES-TU>A>F G IHIJ5H+++

1@TFME=KT=F G 5HI+7H+++

V=R>A 0@W= 1@F=F G 5HI37H46+

%0123245 6"##78987"9:

1@T=TQX )6Y2 GJHJI+H5+6

9@=KE 1@TF=AMQ=


39/42


40/42

!"# %&''() *+(,-%

!"#$%&'

)*+++ ,%-./ 0!"1-02

.-!,/ %&''() *+(,-%

!"#$%&'

)34++ ,%-./ 0!"1-02

!"#$%&'

)5++ ,%-./ 0!"1-02

!"#$%&'

)6++ ,%-./ 0!"1-02

)736 !-#8"&-&9 0!"1-02

:%!)*6+ !-#8; 0!"1-02


41/42

+; "::8 ST' 4553M42=< 6?@? UK55K3;302 3B 6#@?H UK55K3; 23 )3L=C -=4;

8DJ 3B 2R= >2RN=;;E@

+; ?9"H Q= 4C= 4FVK;L E30 23

4553M42= 3; 4 C=M0CCK;L 14FKF 4;4W=C4L= 3B 6>@D UK55K3; 3B

4NNC3XKU42=5E 6Y UK55K3; 23 2R=

Z4W=CRK55 FK2=8DJ 3B 2R= >2RN=;;E@


42/42

Documents

5. Facility Funding for New Astros & Nationals Spring Training Facility