Professional Documents
Culture Documents
Oakland Raiders Las Vegas Project Pro Forma Spreadsheet
Oakland Raiders Las Vegas Project Pro Forma Spreadsheet
Oakland Raiders Las Vegas Project Pro Forma Spreadsheet
Note 1: Two Problems: 1) NDOT / RTC Transportation Infrastructure Off-Site Not Accounted For, 2) New Bank Of America De
$650 million plus LIBOR of .414 basis points (not including fees) added to SNTIC MODEL annual debt service of $12 million t
Note 2: From SNTIC Stadium Model Presentation FINAL doc page 4 of 32 and taking annual estmates and multipliying by 30
Note 3: Offsite Transportation Cost of $450 million based on Southern Nevada Tourism Infrastructure Act (http://www.lvstadium
Note 4: SNTIC Stadium Model Presentation FINAL doc page 18 of 32 and taking annual estmates and multipliying by 30 year
Note 5: NDOT Las Vegas NFL Stadium Sites Transportation Assessment Report is here: https://www.nevadadot.com/uploade
Note 6: Overalll, this spreadsheet shows the impact of Las Vegas Sands / Sheldon Adelson's depature from the Raiders NFL
Page 1
Sheet1
Page 2
Sheet1
roject and -$514 million for stadium operations, following SNTIC format.
%20Stadium%20Model%20Presentation%20FINAL.pdf
Stadium%20Model%20Presentation%20FINAL.pdf
Vegas%20Stadium%20Traffic%20Assessment.pdf
investment, and Las Vegas Sands pledged to pay for any off-site costs and cost overruns, which would have taken care of the NDOT cost
Page 3
Sheet1
d have taken care of the NDOT cost now Adelson and his company are gone. Additionally, the provision that ties the developer to paym
Page 4
Sheet1
vision that ties the developer to payment of some level of offsite transportation infrastructure and binding that cost to whatever NDOT estim
Page 5
Sheet1
ng that cost to whatever NDOT estimates was left in the Southern Nevada Tourism Infrastructure Act. This, even as the provision for a tax i
Page 6
Sheet1
This, even as the provision for a tax increment revenue district was removed, and Las Vegas Sands, which planned to pay for that cost, lef
Page 7
Sheet1
Page 8