Professional Documents
Culture Documents
Table of Contents
Table of Contents 2
Executive Summary 3
Introduction 4
Market Analysis 6
Venue Data 9
Concessions/Merchandise Overview: 9
Project Description 11
Conclusions/Recommendation 25
References 27
Appendix 31
3
I. Executive Summary
The purpose of this feasibility study is to illustrate the process of creating a new arena for
the Los Angeles Clippers in Inglewood, CA. The study proposes a location to build along with
the revenues and expenses for the team over the next 5 years which includes the construction of
the arena.
The hard costs for the stadium are estimated to cost roughly $380,000,000 dollars and
will take 2 whole years for the arena to be fully constructed. Once the arena is open for business
it is expected to make roughly $340,000,000 in annual revenues and incur annual expenses of
around $150,000,000.
The project can be financed in a variety of ways. The biggest source can come from a
team revenue bond for $440,000,000. The bond will have a coupon rate of 3.1% and a duration
of 30 years. The project also includes capital shared from the Clippers’ owner, Steve Ballmer,
worth $150,000,000. The project will also take advantage of a naming rights contract from Intuit
additional source of financing. Personal seat licenses will also be sold prior to the arena’s
construction too.
Building in California will come with obstacles. There are plenty of building regulations
regarding environmental conservation as well as issues that arise due to the construction site
being in such close proximity to Los Angeles International Airport. California is also not a
favorable climate for municipal funding which is why the Clippers would have to provide a
In conclusion, this project is possible but not feasible. There are better locations in the
II. Introduction
The Los Angeles Clippers are looking to build a brand-new arena to call home. The arena
will be named the Intuit Dome after it’s naming rights partner and it will be part of a larger
Clippers sport complex located in Inglewood, CA. On the property, there will be an arena which
seats 19,000 people with a maximum capacity of approximately 20,000 people. The complex
will also have team offices, a practice facility, a sports medicine facility, an outside plaza and
retail space.
The area being developed and purchased is called the Century Plaza shopping center at
the intersection of West Century Boulevard and Club Drive in Inglewood, California 90301. The
They will also purchase 2 additional vacant lots for parking located at the intersection of
HP Casino Dr and West century Boulevard. The second lot would be on the corner of South
Prairie Avenue and West Century Boulevard. These two plots are approximately 8 acres of land
and will have parking garages built on both sites. They also suggested building a pedestrian
5
bridge over West Century Boulevard where West Century Boulevard meets the Western corner
of the Century Plaza to ensure the safe travel of fans from the complex to our parking garages.
6
Inglewood and the state of California. Chapter 12 of Inglewood’s municipal code requires there
to be a site plan review and approval by the Planning and Building Department Director prior to
the issuance of any building permit. Due to the need for land, local businesses will have to be
bought out. Chapter 8 of the municipal codes states, “A buyout agreement may not pay to a
tenant less than the tenant would be entitled to in relocation assistance under Section 8-123”.
Before the destruction process of the retail spaces can begin, a permit must be obtained by
submitting a waste management plan for the debris. This is in accordance with municipal code 7-
The overall design of the complex, more specifically the arena, must be approved as an
exception to the local Federal Aviation Administration guidelines since the arena will be in such
close proximity to Los Angeles International Airport. They also will need to seek FAA approval
during construction of the Arena to ensure they do not interfere with local air traffic.
Inglewood, California has a sales tax rate of 10% (Avalara Inc., 2021) which all sales of
merchandise and concessions would be subject to for our fans. The Clippers are also subject to
the federal corporate income tax of 21% (Trading Economics.com, 2021) as well as California’s
state corporate income tax which is 8.84% (State of California Franchise Tax Board, 2021).
7
Inglewood, CA has a total population of 109,613 people as of 2019. As seen in the above
chart, 50.6% of the population or roughly 51,000 people are Hispanic with the three largest
ethnic groups being, Black or African American (Non-Hispanic), White (Hispanic), and Other
(Hispanic) in that order. These three groups make up 86.2% of the total population. Not listed on
the chart is American Indian & Alaska Native (Hispanic), Native Hawaiian & Other Pacific
Islander (Non-Hispanic), Other (Non-Hispanic), American Indian & Alaska Native (Non-
Hispanic), Asian (Hispanic), Native Hawaiian & Other Pacific Islander (Hispanic). Each of these
groups have less than 1,000 people per group or less than 1% of the total population (Data USA,
2021).
Los Angeles also receives approximately 50 million visitors a year who spend over $18
billion within their local economy. Los Angeles’ tourism industry also services more than 10
million of their local residents each year (LAEDC, 2020).
8
The above chart is also courtesy of datausa.io and it shows the median income of
Inglewood as compared to other neighboring and parent geographies. The data for the graph was
collected from the US Census Bureau and the ACS 5-Year Estimate. The median income for
Inglewood in 2019 was $54,400 which was an 8.08% increase from the previous year. Despite
this growth the median income of Inglewood is still well below the national median annual
income of $65,712 for the United States.
9
Seating Options:
- Non-Club seats
- Club Seats: 3 designated areas with specific ticket access to exclusive vendors and
seating
- Suites:
- Luxury Suites
- Premium Suites
- Season Ticket Plans:
- 10 Home Game Plan
- 20 Home Game Plan
- 41 Home Game Plan
Concessions/Merchandise Overview:
What they want to achieve when it comes to concessions is to provide an effective and
efficient process of purchasing food and beverages. According to Oracle, “Fans value their time
at games, and are willing to pay a premium for it. 59% of fans would spend more on food and
beverage if their wait time were to be cut in half” (Oracle, 2019). Their mission is to provide the
perfect amount of concession options to limit the overflow of lines to maximize customer
satisfaction.
10
100s Level Concourse Area= - 4 In-House stands selling basic sporting event items.
- 7-8 Outside Vendors, not including exclusive club
vendors
- One Luxury style designated Club area
- Luxury Suites
- Official Team Store
200s Level Concourse Area= - Premium Suites
- Two In House and outside vendors suites
- Designated Club area and club seating
- 2 smaller team stores
300s Level Concourse Area= - Non-club seats
- Designated club area for all ticket holders
- 4 In house vendors
- 3 outside vendors
- 1 small team store
11
conduct full team operations within. They also are looking to provide another venue for Los
Angeles to host concerts and other events at. This new Arena will increase tourism to the area
and provide an increase in business for both local hotels and local restaurants.
The area they will develop and purchase as well as the two additional plots for parking
are estimated to cost $286,316,396. The costs of land were calculated using Zillow listings and
adjusting for the total acreage needed for construction. For the plot of land the arena will be on,
we calculated that they will need 22.8 acres which equals 993,168 SQ/FT. It costs roughly
$8,000,000 for 34,520 SQ/FT which equals $231.75 per SQ/FT (Zillow.com, 2021). 993,168
SQ/FT times $231.75 per SQ/FT equals $230,166,396. Parking lot 1 located on HP Casino Dr
comes out to a total cost of $18,150,000. This is based off of Zillow which had six ninths of the
listed for $12,100,000. Parking lot 2 is currently for sale on Zillow for $38,000,000. These land
purchases will displace exactly 20 businesses in the Century Plaza shopping center and zero
homes.
We calculated how much land they need for parking from google maps and concluded
that they need 8 acres of land for each parking lot. We found the square footage for an acre of
land, 43,560, and then multiplied that number by 8 to get total square footage. The average
square footage of one parking spot is about 320 square ft (Franklin Street, 2020). To find the
number of spots for one lot, the total square footage in one lot was divided by 320, the average
square footage of a parking spot, to find the total number of parking spots in one lot, 1,089. We
The new arena will cater mostly to tourists as opposed to locals. As shown in the market
analysis, the median income in Inglewood, CA is well below the national average so we cannot
12
rely on the local population to attend events. Instead, they are looking to capture some of the
roughly 50 million visitors that travel to the Los Angeles area annually. The Clippers can rely on
some local patrons as 10 million locals are also serviced by LA’s tourism industry (LAEDC,
2020). The greater population of Los Angeles is more likely to attend events rather than
Inglewood residents.
It is also imperative that they incorporate the roughly 85% minority population of
Inglewood. This could include local outreach programs or art installations at the arena as well as
Some of the project's biggest issues will arise from California's strict building rules and
regulations. California requires some of the strictest building codes in order to protect the local
environment. On top of that, the location where we are building the new arena is within 4 miles
of the Los Angeles International Airport which adds even more regulations onto our building
process.
The new arena will be located directly next to SoFi Stadium where there is the possibility
of event overlap. The Clippers schedule will have to be determined keeping in mind the NFL
schedules of both the Los Angeles Rams and the Los Angeles Chargers who play at SoFi
Stadium. It also is a venue our arena may have to directly compete with when landing concerts
and events.
13
$440 million dollars worth of private revenue bonds backed by all the sources of the team’s
revenue. These will be long term bonds with a maturity date of 30 years from issuance. We will
pay a competitive coupon rate of 3.1% for the duration of the bond’s existence. They issued
The Los Angeles Clippers are owned by the wealthiest of all NBA owners, Steve
Ballmer. Steve Ballmer’s net worth is $91.8 billion as of 9/29/21 (Forbes Staff, 2021). Ballmer
recently purchased the Forum arena from Madison Square Garden Company for $400 million in
order to end an ongoing legal dispute (Henry, 2020b). It is expected that he will provide the
leverage and capital needed for $150 million dollars worth of construction. This influx of cash
gives Ballmer full ownership of the Arena and guarantees that any future profits are his.
The Clippers also planned on selling Personal Seat Licenses in their new arena. To
calculate the amount of revenue they hope to earn on these PSLs, we used the newly constructed
Allegiant Stadium in Las Vegas as a comparison. Allegiant Stadium accumulated $549 million
off of seat licensing sales, in which they sold 85% of their total seats as PSLs (Smith, 2020).
Allegiant Stadium has a capacity of 65,000, so we had to factor down the numbers substantially.
We decided to only sell 21.25% of our seats as personal seat licenses. Based on the average price
per seat license from the Raiders, our 19,000-seat arena would generate $40,119,231.
Naming rights for the new venue will be available to the highest bidder, providing a
substantial financing option for the construction of the arena. They know that the financial
software provider, Intuit, is willing to pay $21,739,130 per year for 23 years based on the deal
they reached with the Clippers for their new arena in Inglewood (Carp, 2021).
14
Other brand partnerships are available in the form of sponsorships. Many companies have
recently been developing strong sponsorship deals with venues. California based company
Aspiration will provide a general sponsorship of the team and arena worth $300 million over a
span of 23 years (Financial Buzz.com, 2021). This sponsorship equates to $13,043,478 annually.
Finally, once the arena is completed, the Clippers will use retained earnings generated
from the team to operate and maintain the brand-new Intuit Dome. The below chart shows the
breakdown of each financing option in terms of the total money raised for the project.
15
Revenue Sources
In the 18/19 year, the Los Angeles Clippers earned an estimated revenue of $282 million.
The majority of this revenue came from ticket and merchandise sales. The below graph is
provided by Statista.com and it shows the Clipper’s team revenue in millions of U.S. dollars
As seen in the graph, the Clippers have seen a steady increase in annual revenue and we
expect this growth to continue once the COVID 19 pandemic concludes. For ticket sales, we
took ticket sales from 2014-15 to 2019-2020 on the graph. We then took the average of those
years and used that number for 2023. After that, we increased ticket sales at a constant rate of 5%
for 2024 and 2025. For premium seating we took the figure we found for ticket sales and
multiplied it by 15% since the venue is designed to have roughly 15% of all tickets being sold as
premium seats. For premium seating we got $59,000,000 for the first year and grew that number
by 5% for the next two years.
16
Merchandise sales have increased for the Clippers in recent years after adding NBA
Finals MVP Kawhi Leonard and All-Star Paul George to the team’s roster (Lefton, 2019). We
predict the team will earn approximately $300,000,000. We got this number by taking the total
amount the NBA makes in merchandise sales which is roughly $1,000,000,000 (Eide, 2021) and
dividing it by 30 which is the number of teams in the league. For the following years we
For parking revenue, after finding the number of spots in both lots, we decided to
implement a 3-year increasing parking cost system. Starting with $15 in 2023 we would increase
the price to $20 in 2024, and $25 in 2025. We then took the number of spots and multiplied it by
the price for each year, then multiplied by the number of home games, 41. This comes to
Concessions revenue (including alcohol) was calculated by taking the average attendance
per season at the Staples Center from 2014-15 to 2019-2020 and solving for one main average,
with that average being 18,477 fans. We took that number and calculated the projected average
attendance for our three years of operation. We found a base average of dollars spent on food and
soft drinks as well as alcohol, and used that total per capita and multiplied it by our calculated
average attendance to give a rough estimate of what our concessions numbers could look like.
As mentioned in the previous section, we will have both a naming rights deal and a
general sponsorship which will provide us with annual revenue on top of the streams created by
the team. The naming rights deal provides us with $21,739,130 annually and the general
The Clippers also currently have a television contract which is worth $50,000,000 a year
Finally, event ticket sales are going to be the venue’s largest revenue stream making up
almost 50% of all revenues. This is due to the location of the arena being in such close proximity
to Los Angeles which is an entertainment capital of the world. We estimate that the arena could
host roughly 50 events outside of the Clippers’ basketball season. We believe most of these
events to be concerts where the arena would look to profit roughly $1,000,000 per show. We get
our estimate for event revenues by multiplying the $1,000,000 per show by the 50 shows we
For merchandise, concessions, and events we have to worry about costs of goods sold.
This reduces the profits of these 3 revenues. For merchandise, we assumed 65% would go
towards the cost of goods sold, 50% for concessions, and 50% for events.
18
The first step to constructing a new facility is to determine the hard costs. This value is
determined by multiplying the number of seats in the facility (19,000) by the predetermined
amount of square feet per seat in a professional basketball venue (40 sq ft), multiplied by the cost
per square foot based on the venue’s location. We assumed the cost per square foot to be $500
based on the high costs associated with Los Angeles, California. The total hard costs for the
The construction of a new arena leads to the need for new equipment within said venue.
We determined that the Intuit Dome is in need of four forklifts totaling $200,000, two freight
elevators totaling $150,000, and eight commercial elevators totaling $520,000 (North American
Elevators, 2021). The total startup equipment costs for the new arena is $870,000.
19
Our interest expense was calculated based off of the $440,000,000 revenue bond we’re
using to finance with. We multiplied that number by our 3.1% coupon rate and got an interest
For the Salaries expense, we took the payroll from the 2014-15 season up until the 2019-
2020 season and averaged those numbers out. We came up with a salary expense of
$127,750,000 starting in the third year. We then took fluctuation into account by multiplying that
average by 1.05 for 2023, 1.10 in 2024, and .987 in 2025. This expense only reflects the cost of
the player’s salaries and does not include other employees of either the stadium or front office.
For income tax expense, we combined California’s corporate state income tax of 8.84%
with the Federal corporate income tax of 21%. We then multiplied our earnings before tax by
Our depreciation expense comes straight from our depreciation schedules where we
combined the straight line depreciation of our arena with the straight line depreciation of our
equipment. Our equipment depreciates $58,000 per year based on its lifespan of about 15 years
and our arena depreciates $10,000,000 per year based on an arena's useful life of 38 years (Barr,
2021).
Our utilities expense was found by multiplying the square footage of our arena which is
760,000 sqft by $2.10 per square foot (iotacommunications.com, 2020). This gives us our
monthly expense which we then multiplied by 12 to get our yearly utilities expense.
For maintenance expenses, we multiplied the cost of the arena which was $380,000,000
by 0.2% to find our annual maintenance cost. This percentage was fairly low due to our stadium
NBA merchandise sales were rising league-wide through the 2019 season, with
NBAstore.com sales up 13 percent for that year, while team-controlled retail sales showed a 6
percent sales increase (Lefton, 2019). The Clippers ticket sales for the 41 home games, upon
opening 2023 through 2025, were increased at a constant rate of 5%. Premium seating is also
steadily increasing, by 15%, each of the first three seasons. One of the major reasons the
Clippers wanted their own arena was to personalize and market for exclusive premium seating, a
category that was more complex at Staples Center. As ticket sales were steadily growing by 5%
and the fact that our arena sets up for 15% of tickets being premium seating, we took 15% of the
total ticket sales to allocate for premium seating. Parking revenue, for the first three years of
operation, will incorporate a fixed increase of $5 starting at $10. Revenue steadily increases in
Taking into account the continued additions to Inuit Dome to tailor the fan experience
and efficiency numbers, included is a projection of utilities increasing 2.5% each of the first
three seasons. Whether that is a couple more portable concession stands or interactive video
boards, changes always need to be taken into account when operating a venue.
21
new complex should employ around 1500 new part time minimum wage employees who could
earn around $20,000 or more seasonally. This brings a direct impact of around $30,000,000. This
is not including front office staff who already work with the team who will likely move into the
NBA teams on average make over $250 million a year which could result in millions of
dollars in tax revenue for Inglewood, CA (Gough, 2021a). Fans visiting for the game buy food
outside the venue (See Map #2 in Appendix), stay at local hotels and spend money in other ways
which could bring over $100 million dollars to the local economy annually. See Appendix Map
SoFi Stadium and the surrounding Hollywood Park would likely be happy with our
development since their overall property value should increase since they would be in such close
proximity to yet another major league sports franchise. Houses and property within the
immediate vicinity may lose value due to higher amounts of traffic and noise/light pollution
(Henry, 2021a). The overall loss and gain in property value should even out however.
22
VIII. Conclusions/Recommendation
In conclusion, this project is possible but not feasible. There are multiple hurdles that not
only add additional cost to production but increase the overall difficulty of the project. For
example, the plot of land we would build the arena on is a current shopping center. California
state had laws regarding fair compensation for the purchase of these businesses and it ultimately
drives the price of the land up. Not to mention the time it will take to negotiate with each
business to encourage them to sell their stores. It seems like the project would be better off if we
had decided to try and purchase less populated lots nearby at the sacrifice of location. A decision
like this would surely decrease the expenses associated with buying the land. We also have to
compete with outside developments being built in the area due to Sofi Stadium being right next
door.
We are very obligated to build in California since we are in fact working with the Los
Angeles Clippers, but that doesn’t make some of the local regulations any better. Building in
California guarantees we won’t get any help financing our project through municipal bonds, so it
forces us to finance the project fully on our own through revenue bonds. That's not to mention
the environmental safety requirements pertaining to construction. Also being in such close
proximity to an airport limits how we can construct the arena and adds extra permission we need
Parking and traffic are also major concerns associated with the area. We purchased as
much land as we could and we’re averaging one parking spot per close to 3 people which is not
an ideal set up for a venue. We want that closer to 2. We must compete with Sofi for space and
that includes parking. Traffic can also be a nightmare in the area and the addition of our arena
26
will only increase congestion. We intend on trying to schedule home games around Sofi’s
schedule but for the locals that means more nights of packed streets after games end.
In a perfect world we would be able to build our arena outside of California but that's not
the case. Instead, there are more feasible options within California such as moving our building
site. Therefore, we do not recommend pursuing this venture and instead suggest looking
References
Avalara Inc. (2021). Inglewood, California sales tax rate (2021) . Avalara.com. Retrieved
https://www.avalara.com/taxrates/en/state-rates/california/cities/inglewood.html.
Carp, S. (2021, September 20). La Clippers seal 'US$500m' new arena naming rights deal with
https://www.sportspromedia.com/news/la-clippers-intuit-dome-inglewood-arena-naming-
rights-deal/.
Commercial Elevators. North American Elevator. (2021, April 20). Retrieved November 30,
Data USA. (2021). Inglewood, CA. Data USA. Retrieved November 30, 2021, from
https://datausa.io/profile/geo/inglewood-ca/.
Eide, P. (2021, June 11). How does the NBA make money? I. Retrieved November 30, 2021,
from https://i80sportsblog.com/how-the-nba-makes-money/.
Financial Buzz.com. (2021, September 27). La clippers partner with aspiration in $300 million
deal. Financial Buzz | The Latest Buzz in Financial News Online. Retrieved November
300-million-deal/.
Forbes Staff. (2021, November 30). Steve Ballmer. Forbes. Retrieved November 30, 2021, from
https://www.forbes.com/profile/steve-ballmer/?sh=44177dd54818.
28
Franklin Street. (2020, August 12). How large is a parking space? Franklin Street. Retrieved
Gough, C. (2021, February 17). Average revenue of NBA teams 2001-2020. Statista. Retrieved
average-revenue-multiple-since-2005/.
Gough, C. (2021, February 17). Los Angeles Clippers revenue 2001-2020. Statista. Retrieved
angeles-clippers-since-2006/.
Gough, Christina. “Los Angeles Clippers Gate Receipts 2010-2020.” Statista, 17 Feb. 2021,
https://www.statista.com/statistics/383024/gate-receipts-of-the-los-angeles-clippers-
national-basketball-association/.
Gough, Christina. “Los Angeles Clippers Player Salaries 2001-2020.” Statista, 17 Feb. 2021,
https://www.statista.com/statistics/280713/player-expenses-payroll-of-the-los-angeles-
clippers/.
Henry, J. (2020, January 9). Traffic, noise from new LA clippers arena would be 'significant' and
'unavoidable,' report says. Daily Breeze. Retrieved November 30, 2021, from
https://www.dailybreeze.com/2019/12/27/traffic-noise-from-new-la-clippers-arena-
would-be-significant-and-unavoidable-report-says/.
Henry, J. (2020, July 29). 100 Million reasons why Inglewood approved a development pact for
a new La Clippers Arena. Daily Breeze. Retrieved November 30, 2021, from
29
https://www.dailybreeze.com/2020/07/28/100-million-reasons-why-inglewood-approved-
a-development-pact-for-a-new-la-clippers-arena/.
Inglewood Municipal Code (Inglewood, California). (2021). Retrieved November 30, 2021, from
https://www.qcode.us/codes/inglewood/.
LAEDC. (2020, June 8). Hospitality & Tourism. Los Angeles County Economic Development
hospitality/.
Lefton, T. (2019, October 25). Revamped Clippers, Nets give early boost to merchandise sales.
https://www.bizjournals.com/losangeles/news/2019/10/25/revamped-clippers-nets-give-
early-boost-to.html.
Oracle. (2019). Stadium of the Future. Retrieved November 30, 2021, from
https://www.oracle.com/a/ocom/docs/dc/stadium-of-the-future-report-final.pdf.
Smith, M. D. (2020, May 23). PSL sales reach $549 million at Raiders' new las vegas stadium.
https://profootballtalk.nbcsports.com/2020/05/23/psl-sales-reach-549-million-at-raiders-
new-las-vegas-stadium/.
State of California Franchise Tax Board. (2021, September 21). Business tax rates. ca.gov.
Trading Economics.com. (2021). United States Federal Corporate Tax Rate. United States
Federal Corporate Tax Rate | 2021 Data | 2022 Forecast. Retrieved November 30, 2021,
from https://tradingeconomics.com/united-states/corporate-tax-rate.
What is the average utility cost per square foot of commercial property? Iota Communications,
https://www.iotacommunications.com/blog/average-utility-cost-per-square-foot-
commercial-property/.
Zillow.com. (2021, August 26). 3922 W Century Blvd, Inglewood, CA 90303. Zillow. Retrieved
Inglewood-CA-90303/95603236_zpid/.
Zillow.com. (2021, August 26). Zillow.com. Retrieved November 30, 2021, from
https://www.zillow.com/homedetails/3700-W-Century-Blvd-Inglewood-CA-
90303/95580627_zpid/.
31
Appendix