Rating Action: Moody's assigns A3 rating to Government Real Estate Solutions of Alabama Holdings LLC's $840 million senior secured bonds; outlook stableGlobal Credit Research - 09 Apr 2021New York, April 09, 2021 -- Moody's Investors Service, ("Moody's") today assigned an A3 initial rating to approximately $840 million of fixed-rate, fully amortizing senior secured bonds issued by the Public Finance Authority, the conduit issuer, with the bond proceeds loaned to Government Real Estate Solutions of Alabama Holdings LLC ("Borrower" or "Project Co"). The outlook is stable.Borrower will use the funds along with a cash equity contribution to finance the obligations of the Lessors (defined below) under two long-term Lease Agreements with the Alabama Department of Corrections ("Lessee" or "ADOC"), a department of the State of Alabama (Aa1 stable), to design, build, finance and maintain two correctional housing facilities with an aggregate 7,058 beds, and related medical and recreational facilities (the Project).Under the Lease Agreements, ADOC retains responsibility for the day-to-day operations of the facilities, including security and managing the inmates and employees. Maintenance and lifecycle services will be subcontracted to CoreCivic of Tennessee, LLC, a subsidiary of the Sponsor. When the project is substantially complete, ADOC will make monthly lease payments to the Lessors over a 30-year term to cover maintenance and rehabilitation costs, debt service and equity returns. The lease payments are subject to deductions for unavailability events and service failures.Rating RationaleThe A3 rating reflects the Project's relatively standard contractual framework and project structure for an availability payment public-private partnership (PPP) in the US, yet the highly supportive termination regime with full debt repayment in all scenarios is better than standard. The rating acknowledges the Project's essentiality in the state's effort to reduce prison overcrowding, comply with US constitutional (Eighth Amendment) requirements and remedy violations alleged by the US Department of Justice. At completion, the two prison facilities will represent about 40-50% of the state's rated bed capacity. The risks of political sensitivity, future consolidation of inmates away from the facilities or closure of the facilities are mitigated through the favorable termination payment regime, the Non-Substitution provision in the Lease Agreements and the essentiality of the assets. While essential, this is the first PPP in the state, so there is no experience administering PPP contracts over time nor timely meeting the agreed-to risk allocation.In construction, the rating reflects the ability for the manageable construction complexity to be completed on time and on budget by Caddell, an experienced Design-Builder ("DB") with an adequate schedule, price and security package to ensure the Project is completed. There are limited constraints owing to the two large and rural sites that require limited site preparation and underground works as there are no deep foundations nor deep excavation needed. The relatively simple low rise and predominantly single story buildings use significant off-site prefabricated elements, include repetitive designs and other aspects that improve construction efficiency. While the Project is significant in its size and includes over 50 buildings total, the individual buildings are straightforward and standardized with well-known construction techniques that have been utilized extensively by the DB that is headquartered in the state. The construction schedule is reasonable with several mitigation measures available to accelerate if delay occurs. The DB has adequate liquidity through the cash retainage of funds after financial close equal to its obligation to pay up to 12 months of delay liquidated damages, equal to a comfortable 25% schedule overrun. The Project will also favorably fund the six-month debt service reserve account (DSRA) in cash at financial close, which is better than the standard as well.The rating also incorporates the large size of the project compared to the size of the single DB, which has a relatively weaker credit profile and limited ability to absorb material cost overruns beyond the sound profit and contingency margin already incorporated in the base construction price. This is balanced by the strong 100% payment and performance bond that provides significant additional funding to replace the DB if needed. Despite the smaller size, the DB is based in Alabama and has good experience with commercial construction and knowledge of conditions locally, while the lead designer (DLR) and sponsor have a history of working together on similar projects in the US. CoreCivic has a good track record of developing corrections facilities in the US, while Caddell brings relevant local experience, including working relationships with key subcontractors and previous experience constructing prison facilities within close proximity of both project sites. The DB's price is considered reasonable given that 95% of the works are subcontracted and the DB intends to require performance bonding for all of its subcontractors as well as carrying contingencies related to cost escalation, labor availability and exposure to specialty trades.During the operating phase, Project Co has a limited scope of maintenance and rehabilitation obligations while ADOC retains all the medical and correctional facility specific operating services, which significantly reduces the occupancy period risk for Project Co. We expect the Project to perform with minimal deductions given CoreCivic's extensive experience managing similar assets in the sector. Additionally, deductions are limited such that minimum lease payments will be sufficient to pay debt service, insulating lenders from deductions. The rating incorporates the adequate financial metrics for an availability payment P3 with adequate debt service coverage ratios and sound all-cost breakeven ratios that provide sufficient resiliency for Project Co to absorb higher costs for maintenance and lifecycle services over the long 30-year operating period. The rating further incorporates the standard project finance features including limitations on business and additional debt; a low event of default DSCR covenant of 1.00x with limited equity cures; a collateral agent administered third party waterfall of accounts; a standard six-month DSRA and a three year look forward Major Maintenance Reserve account; and a typical 1.10x equity distribution test.FACTORS THAT COULD LEAD TO AN UPGRADE OR DOWNGRADE OF THE RATINGRating OutlookThe stable outlook reflects our expectation that construction will proceed on time and on budget with limited delays and the transition into operations will be successfully managed as well.Factors that Could Lead to an UpgradeThe rating is unlikely to move up during construction. The rating may experience positive pressure once construction is complete and demonstrates a sustained record of meeting the maintenance performance standards with limited deductions while producing financial metrics in line with the base case forecast and while establishing a sound working relationship with the Lessee, ADOC.Factors that Could Lead to a DowngradeThe rating could face downward pressure if the project encounters meaningful delays or cost overruns during construction that cannot be passed through to the DB contractor or that put the project at risk of missing the longstop date; Lessee challenges the risk allocation in the Lease Agreements; or the transition to the operating phase encounters challenges resulting in weaker than forecast financial metrics. However, there cannot be performance related lease payments below levels required to pay debt service.Issuer ProfileCoreCivic, Inc. (Ba2 negative), the Sponsor, formed two wholly-owned special purpose entities, Government Real Estate Solutions of Central Alabama Holdings, LLC, ("GRESCA") and Government Real Estate Solutions of South Alabama Holdings, LLC, ("GRESSA" or GRESCA and GRESSA combined "Lessors"), to enter into two separate Lease Agreements with ADOC for the Project. Debt proceeds will be lent on to GRESCA and GRESSA pursuant to Inter-Company Loans with GRESA, which is the Borrower or Project Co.RATING METHODOLOGYThe principal methodology used in these ratings was Construction Risk in Privately Financed Public Infrastructure (PFI/PPP/P3) Projects published in July 2019 and available at https://www.moodys.com/researchdocumentcontentpage.aspx?docid=PBC_1169983. Alternatively, please see the Rating Methodologies page on www.moodys.com for a copy of this methodology.REGULATORY DISCLOSURESFor further specification of Moody's key rating assumptions and sensitivity analysis, see the sections Methodology Assumptions and Sensitivity to Assumptions in the disclosure form. Moody's Rating Symbols and Definitions can be found at: https://www.moodys.com/researchdocumentcontentpage.aspx?docid=PBC_79004.For ratings issued on a program, series, category/class of debt or security this announcement provides certain regulatory disclosures in relation to each rating of a subsequently issued bond or note of the same series, category/class of debt, security or pursuant to a program for which the ratings are derived exclusively from existing ratings in accordance with Moody's rating practices. For ratings issued on a support provider, this announcement provides certain regulatory disclosures in relation to the credit rating action on the support provider and in relation to each particular credit rating action for securities that derive their credit ratings from the support provider's credit rating. For provisional ratings, this announcement provides certain regulatory disclosures in relation to the provisional rating assigned, and in relation to a definitive rating that may be assigned subsequent to the final issuance of the debt, in each case where the transaction structure and terms have not changed prior to the assignment of the definitive rating in a manner that would have affected the rating. For further information please see the ratings tab on the issuer/entity page for the respective issuer on www.moodys.com.For any affected securities or rated entities receiving direct credit support from the primary entity(ies) of this credit rating action, and whose ratings may change as a result of this credit rating action, the associated regulatory disclosures will be those of the guarantor entity. Exceptions to this approach exist for the following disclosures, if applicable to jurisdiction: Ancillary Services, Disclosure to rated entity, Disclosure from rated entity.The ratings have been disclosed to the rated entity or its designated agent(s) and issued with no amendment resulting from that disclosure.These ratings are solicited. Please refer to Moody's Policy for Designating and Assigning Unsolicited Credit Ratings available on its website www.moodys.com.Regulatory disclosures contained in this press release apply to the credit rating and, if applicable, the related rating outlook or rating review.Moody's general principles for assessing environmental, social and governance (ESG) risks in our credit analysis can be found at https://www.moodys.com/researchdocumentcontentpage.aspx?docid=PBC_1243406.At least one ESG consideration was material to the credit rating action(s) announced and described above.The Global Scale Credit Rating on this Credit Rating Announcement was issued by one of Moody's affiliates outside the EU and is endorsed by Moody's Deutschland GmbH, An der Welle 5, Frankfurt am Main 60322, Germany, in accordance with Art.4 paragraph 3 of the Regulation (EC) No 1060/2009 on Credit Rating Agencies. Further information on the EU endorsement status and on the Moody's office that issued the credit rating is available on www.moodys.com.The Global Scale Credit Rating on this Credit Rating Announcement was issued by one of Moody's affiliates outside the UK and is endorsed by Moody's Investors Service Limited, One Canada Square, Canary Wharf, London E14 5FA under the law applicable to credit rating agencies in the UK. Further information on the UK endorsement status and on the Moody's office that issued the credit rating is available on www.moodys.com.Please see www.moodys.com for any updates on changes to the lead rating analyst and to the Moody's legal entity that has issued the rating.Please see the ratings tab on the issuer/entity page on www.moodys.com for additional regulatory disclosures for each credit rating. Moses Kopmar Asst Vice President - Analyst Project Finance Group Moody's Investors Service, Inc. 250 Greenwich Street New York, NY 10007 U.S.A. JOURNALISTS: 1 212 553 0376 Client Service: 1 212 553 1653 Kurt Krummenacker Associate Managing Director Project Finance Group JOURNALISTS: 1 212 553 0376 Client Service: 1 212 553 1653 Releasing Office: Moody's Investors Service, Inc. 250 Greenwich Street New York, NY 10007 U.S.A. JOURNALISTS: 1 212 553 0376 Client Service: 1 212 553 1653 © 2021 Moody’s Corporation, Moody’s Investors Service, Inc., Moody’s Analytics, Inc. and/or their licensors and affiliates (collectively, “MOODY’S”). All rights reserved.CREDIT RATINGS ISSUED BY MOODY'S CREDIT RATINGS AFFILIATES ARE THEIR CURRENT OPINIONS OF THE RELATIVE FUTURE CREDIT RISK OF ENTITIES, CREDIT COMMITMENTS, OR DEBT OR DEBT-LIKE SECURITIES, AND MATERIALS, PRODUCTS, SERVICES AND INFORMATION PUBLISHED BY MOODY’S (COLLECTIVELY, “PUBLICATIONS”) MAY INCLUDE SUCH CURRENT OPINIONS. MOODY’S DEFINES CREDIT RISK AS THE RISK THAT AN ENTITY MAY NOT MEET ITS CONTRACTUAL FINANCIAL OBLIGATIONS AS THEY COME DUE AND ANY ESTIMATED FINANCIAL LOSS IN THE EVENT OF DEFAULT OR IMPAIRMENT. SEE APPLICABLE MOODY’S RATING SYMBOLS AND DEFINITIONS PUBLICATION FOR INFORMATION ON THE TYPES OF CONTRACTUAL FINANCIAL OBLIGATIONS ADDRESSED BY MOODY’S CREDIT RATINGS. CREDIT RATINGS DO NOT ADDRESS ANY OTHER RISK, INCLUDING BUT NOT LIMITED TO: LIQUIDITY RISK, MARKET VALUE RISK, OR PRICE VOLATILITY. CREDIT RATINGS, NON-CREDIT ASSESSMENTS (“ASSESSMENTS”), AND OTHER OPINIONS INCLUDED IN MOODY’S PUBLICATIONS ARE NOT STATEMENTS OF CURRENT OR HISTORICAL FACT. MOODY’S PUBLICATIONS MAY ALSO INCLUDE QUANTITATIVE MODEL-BASED ESTIMATES OF CREDIT RISK AND RELATED OPINIONS OR COMMENTARY PUBLISHED BY MOODY’S ANALYTICS, INC. AND/OR ITS AFFILIATES. MOODY’S CREDIT RATINGS, ASSESSMENTS, OTHER OPINIONS AND PUBLICATIONS DO NOT CONSTITUTE OR PROVIDE INVESTMENT OR FINANCIAL ADVICE, AND MOODY’S CREDIT RATINGS, ASSESSMENTS, OTHER OPINIONS AND PUBLICATIONS ARE NOT AND DO NOT PROVIDE RECOMMENDATIONS TO PURCHASE, SELL, OR HOLD PARTICULAR SECURITIES. MOODY’S CREDIT RATINGS, ASSESSMENTS, OTHER OPINIONS AND PUBLICATIONS DO NOT COMMENT ON THE SUITABILITY OF AN INVESTMENT FOR ANY PARTICULAR INVESTOR. MOODY’S ISSUES ITS CREDIT RATINGS, ASSESSMENTS AND OTHER OPINIONS AND PUBLISHES ITS PUBLICATIONS WITH THE EXPECTATION AND UNDERSTANDING THAT EACH INVESTOR WILL, WITH DUE CARE, MAKE ITS OWN STUDY AND EVALUATION OF EACH SECURITY THAT IS UNDER CONSIDERATION FOR PURCHASE, HOLDING, OR SALE.MOODY’S CREDIT RATINGS, ASSESSMENTS, OTHER OPINIONS, AND PUBLICATIONS ARE NOT INTENDED FOR USE BY RETAIL INVESTORS AND IT WOULD BE RECKLESS AND INAPPROPRIATE FOR RETAIL INVESTORS TO USE MOODY’S CREDIT RATINGS, ASSESSMENTS, OTHER OPINIONS OR PUBLICATIONS WHEN MAKING AN INVESTMENT DECISION. IF IN DOUBT YOU SHOULD CONTACT YOUR FINANCIAL OR OTHER PROFESSIONAL ADVISER.ALL INFORMATION CONTAINED HEREIN IS PROTECTED BY LAW, INCLUDING BUT NOT LIMITED TO, COPYRIGHT LAW, AND NONE OF SUCH INFORMATION MAY BE COPIED OR OTHERWISE REPRODUCED, REPACKAGED, FURTHER TRANSMITTED, TRANSFERRED, DISSEMINATED, REDISTRIBUTED OR RESOLD, OR STORED FOR SUBSEQUENT USE FOR ANY SUCH PURPOSE, IN WHOLE OR IN PART, IN ANY FORM OR MANNER OR BY ANY MEANS WHATSOEVER, BY ANY PERSON WITHOUT MOODY’S PRIOR WRITTEN CONSENT.MOODY’S CREDIT RATINGS, ASSESSMENTS, OTHER OPINIONS AND PUBLICATIONS ARE NOT INTENDED FOR USE BY ANY PERSON AS A BENCHMARK AS THAT TERM IS DEFINED FOR REGULATORY PURPOSES AND MUST NOT BE USED IN ANY WAY THAT COULD RESULT IN THEM BEING CONSIDERED A BENCHMARK.All information contained herein is obtained by MOODY’S from sources believed by it to be accurate and reliable. Because of the possibility of human or mechanical error as well as other factors, however, all information contained herein is provided “AS IS” without warranty of any kind. MOODY'S adopts all necessary measures so that the information it uses in assigning a credit rating is of sufficient quality and from sources MOODY'S considers to be reliable including, when appropriate, independent third-party sources. However, MOODY’S is not an auditor and cannot in every instance independently verify or validate information received in the rating process or in preparing its Publications.To the extent permitted by law, MOODY’S and its directors, officers, employees, agents, representatives, licensors and suppliers disclaim liability to any person or entity for any indirect, special, consequential, or incidental losses or damages whatsoever arising from or in connection with the information contained herein or the use of or inability to use any such information, even if MOODY’S or any of its directors, officers, employees, agents, representatives, licensors or suppliers is advised in advance of the possibility of such losses or damages, including but not limited to: (a) any loss of present or prospective profits or (b) any loss or damage arising where the relevant financial instrument is not the subject of a particular credit rating assigned by MOODY’S.To the extent permitted by law, MOODY’S and its directors, officers, employees, agents, representatives, licensors and suppliers disclaim liability for any direct or compensatory losses or damages caused to any person or entity, including but not limited to by any negligence (but excluding fraud, willful misconduct or any other type of liability that, for the avoidance of doubt, by law cannot be excluded) on the part of, or any contingency within or beyond the control of, MOODY’S or any of its directors, officers, employees, agents, representatives, licensors or suppliers, arising from or in connection with the information contained herein or the use of or inability to use any such information.NO WARRANTY, EXPRESS OR IMPLIED, AS TO THE ACCURACY, TIMELINESS, COMPLETENESS, MERCHANTABILITY OR FITNESS FOR ANY PARTICULAR PURPOSE OF ANY CREDIT RATING, ASSESSMENT, OTHER OPINION OR INFORMATION IS GIVEN OR MADE BY MOODY’S IN ANY FORM OR MANNER WHATSOEVER.Moody’s Investors Service, Inc., a wholly-owned credit rating agency subsidiary of Moody’s Corporation (“MCO”), hereby discloses that most issuers of debt securities (including corporate and municipal bonds, debentures, notes and commercial paper) and preferred stock rated by Moody’s Investors Service, Inc. have, prior to assignment of any credit rating, agreed to pay to Moody’s Investors Service, Inc. for credit ratings opinions and services rendered by it fees ranging from $1,000 to approximately $5,000,000. MCO and Moody’s Investors Service also maintain policies and procedures to address the independence of Moody’s Investors Service credit ratings and credit rating processes. Information regarding certain affiliations that may exist between directors of MCO and rated entities, and between entities who hold credit ratings from Moody’s Investors Service and have also publicly reported to the SEC an ownership interest in MCO of more than 5%, is posted annually at www.moodys.com under the heading “Investor Relations — Corporate Governance — Director and Shareholder Affiliation Policy.”Additional terms for Australia only: Any publication into Australia of this document is pursuant to the Australian Financial Services License of MOODY’S affiliate, Moody’s Investors Service Pty Limited ABN 61 003 399 657AFSL 336969 and/or Moody’s Analytics Australia Pty Ltd ABN 94 105 136 972 AFSL 383569 (as applicable). This document is intended to be provided only to “wholesale clients” within the meaning of section 761G of the Corporations Act 2001. By continuing to access this document from within Australia, you represent to MOODY’S that you are, or are accessing the document as a representative of, a “wholesale client” and that neither you nor the entity you represent will directly or indirectly disseminate this document or its contents to “retail clients” within the meaning of section 761G of the Corporations Act 2001. MOODY’S credit rating is an opinion as to the creditworthiness of a debt obligation of the issuer, not on the equity securities of the issuer or any form of security that is available to retail investors.Additional terms for Japan only: Moody's Japan K.K. (“MJKK”) is a wholly-owned credit rating agency subsidiary of Moody's Group Japan G.K., which is wholly-owned by Moody’s Overseas Holdings Inc., a wholly-owned subsidiary of MCO. Moody’s SF Japan K.K. (“MSFJ”) is a wholly-owned credit rating agency subsidiary of MJKK. MSFJ is not a Nationally Recognized Statistical Rating Organization (“NRSRO”). Therefore, credit ratings assigned by MSFJ are Non-NRSRO Credit Ratings. Non-NRSRO Credit Ratings are assigned by an entity that is not a NRSRO and, consequently, the rated obligation will not qualify for certain types of treatment under U.S. laws. MJKK and MSFJ are credit rating agencies registered with the Japan Financial Services Agency and their registration numbers are FSA Commissioner (Ratings) No. 2 and 3 respectively.MJKK or MSFJ (as applicable) hereby disclose that most issuers of debt securities (including corporate and municipal bonds, debentures, notes and commercial paper) and preferred stock rated by MJKK or MSFJ (as applicable) have, prior to assignment of any credit rating, agreed to pay to MJKK or MSFJ (as applicable) for credit ratings opinions and services rendered by it fees ranging from JPY125,000 to approximately JPY550,000,000.MJKK and MSFJ also maintain policies and procedures to address Japanese regulatory requirements.