-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
1/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
2/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
3/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
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*
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
5/42
!"#$%&' )*+*,"-.*/' 0"#/1%,
!"#"$%"& ()**+",
!"! $%&' (&)*+,&
-%./0/&12, 3/.&2451,1617/&12, 8,/09%1%
*
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
6/42
!"#$%&' )*+*,"-.*/' 0"#/1%,
!"#$%&' )*+*,"-.*/' !01 2%&'"$3
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
7/42
!"#$%&' )*+*,"-.*/' 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
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
8/42
!"#$%&' )*+*,"-.*/' 0"#/1%,
;
.!. 12 /7" /@ 3
*LLA
*LLM
*LLL
()))
())*
())(
())-
());
())?
())>
())A
())M
())L
()*)
()**
()*(
()*-
()*;
45'#0, 6*+*/#* 7*/*$0'*8 93 : ;*/' !)!
N#3085
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
9/42
West Palm Beach, Florida
BOIPQ!GI.QNR SN.GTQNRU IO. POT !QU.TQ+V.QOI
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
10/42
Washington Nationals & HoustonAstros
Spring Training Construction BudgetU13" W/&K X V315131"2 Y*LH?A*HM(>
U38,10$H ."8$ B/$65"9"2 X PPG YLAH?-(H?--
NBC
B/7317="7#F [?D\ Y>H>M)H-)?
./385 B/723&0#31/7 Y*;)H(M>H;*;
6"#/8*8 =>:B@BBB@BBB
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
11/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
12/42
!"#$%&' )*+*,"-.*/' 0"#/1%,
"#$%&'(' )*+$,- ./0 1',2 3,4)'$5-
"''67*,(8#'
M
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
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 ;#$$*/' !);
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
14/42
!"#$%&' )*+*,"-.*/' 0"#/1%,
*)
1st& 4thCent Committed Expenses
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
15/42
!"#$%&' )*+*,"-.*/' 0"#/1%,
**
Revenue Growth 3.5%/ No EscalationBaseCase
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
16/42
!"#$%&' )*+*,"-.*/' 0"#/1%,
*(
Revenue Growth 3.5%/ 3.1% EscalationUpdated Teams
Request
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
17/42
!"#$%&' )*+*,"-.*/' 0"#/1%,
*-
Revenue Growth 3.5%/ 3.1% Escalation
Updated
TeamsRequest
Lost $ Marketing & Grants by Risk to Agencies Budgets
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
18/42
!"#$%&' )*+*,"-.*/' 0"#/1%,
98$:+ 0877-#,'
2/(:-;,(8#
*;
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
19/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
20/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
21/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
22/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
23/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
24/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
25/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
26/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
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
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
28/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
29/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
30/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
31/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
32/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
33/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
34/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
35/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
36/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
37/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
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=
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
39/42
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
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
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
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@
-
8/11/2019 5. Facility Funding for New Astros & Nationals Spring Training Facility
42/42