Professional Documents
Culture Documents
Oakland Raiders Las Vegas NFL Stadium Spreadsheet
Oakland Raiders Las Vegas NFL Stadium Spreadsheet
Oakland Raiders Las Vegas NFL Stadium 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
Page 1
Sheet1
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 2
Sheet1
$31,144,115.00
$10,321,094.00
$41,465,209.00
$21,537,313.00
$19,927,896.00
$12,000,000.00
$32,500,000.00
$2,500,000.00
$47,000,000.00
-$27,072,104.00
Page 3
Sheet1
estmates and multipliying by 30 year lease term: http://sntic.org/meeting/10/stadium%20/aguero/SNTIC%20Stadium%20Model%20Present
Page 4
Sheet1
project and -$514 million for stadium operations, following SNTIC format.
Page 5
Sheet1
C%20Stadium%20Model%20Presentation%20FINAL.pdf
0Stadium%20Model%20Presentation%20FINAL.pdf
Vegas%20Stadium%20Traffic%20Assessment.pdf
l 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 6
Sheet1
uld have taken care of the NDOT cost now Adelson and his company are gone. Additionally, the provision that ties the developer to paym
Page 7
Sheet1
ovision that ties the developer to payment of some level of offsite transportation infrastructure and binding that cost to whatever NDOT estim
Page 8
Sheet1
ding that cost to whatever NDOT estimates was left in the Southern Nevada Tourism Infrastructure Act. This, even as the provision for a tax
Page 9
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, le
Page 10
Sheet1
Page 11