Call Girls Near Surya International Hotel New Delhi 9873777170
Projected Performance of New Casinos in Southeast Kansas
1. Projections for the
Performance of New
Casinos Proposed for
Southeastern Kansas
Presentation to the Kansas Lottery
Lottery Gaming Facility Review Board
June 10, 2015
1
4. Overview
Projections in General
Gravity Modeling
“Reilly’s Law of Retail Gravitation”
Extensions by Huff et al.
Projections for Gaming Revenues
Projections for Financial Results
Comparisons
4
5. Will E. Cummings
Sloan School at MIT
Racing, Sports, Lotteries ... Gaming
60+ Studies of New/Improved Casinos
Private Sector
Regulatory Agencies
Public Policy, Financial, Other Analyses
5
40. “Everything Else” 1
Personal Income
Micro-Access
Spaciousness
Game Mix
Fit & Finish
Management Skill
Marketing / Player Rewards
40
41. “Everything Else” 2
Hotel
Parking Garage
Variety of Dining Choices
“ / Retail
“ / Entertainment
“Brand”
Tax / Retention Rate
41
42. The Effects of Gaming
Tax / Retention Rate
on Casino Performance
Presentation to the
15th International Conference on
Gambling and Risk Taking
May 31, 2013
42
50. 50
Exhibit 5: Gaming-Device "Power Ratings" in Various US Markets
(vs. $700 Benchmark Spending on Slots and/or VLTs Per "Distance-Adjusted" Adult in 2012-14)
(better half only)
Northeastern US Medium to Large Markets Rural / Remote Markets
and Florida Elsewhere Elsewhere
Mississippi average 135.6 n
Deadwood, SD 126.2
Cripple Creek, CO (2) 124.2 n
S Dakota Tribes (avg of 8) 121.3
San Felipe (ABQ), NM 119.1 n Lagunas (3 facils), NM 119.6 n
Downstream Resort, OK 118.8 Black Hawk/CC, CO (2) 118.5 n
Upstate Michigan avg. 118.0 e
Santa Ana (ABQ), NM 117.3 n Kansas Tribes (avg of 4) 116.9 e
Louisiana average 117.1 n Other NM (avg. of 9) 116.6 n
Dodge City, KS 116.1
Turning Stone, NY 115.0 e Sandia (ABQ), NM 115.6 n Upstate Wisconsin avg. 115.0 e
Seneca Salamanca, NY 115.0 e
Diamond Jo Worth, IA 112.9
Emmetsburg, IA 112.1
Iowa Tribes (avg of 3) 111.9 e
Isleta (ABQ), NM 111.4 n Zia Park (Hobbs), NM 111.7 n
Atlantic City, NJ avg. 109.2 SunRay Park, NM 111.3 n
Seneca Niagara, NY 109.2 e Harrahs NKCMO 108.8
Grand Falls, IA (S. Falls, SD) 107.5
Vernon Downs, NY 106.8 Lakeside, IA 106.7
Tioga Downs, NY 106.7 Taos, NM 106.7 n
(Buffalo) Fairgrounds, NY 105.7 Hard Rock Sioux City, IA 105.5
Kansas Star (Wichita) 104.8 Mt. Pleasant, MI 105.0 e
The Downs at ABQ, NM 104.1 n IOC Boonville, MO 104.0 n, o
Mohegan Sun, CT 103.1 Horseshoe / Bluffs Run, IA 103.8 Wisconsin Dells 104.0 e
Michigan City, IN 102.3 n IOC Marquette, IA 102.0 o
Riverside, IA 101.9
Mountaineer Park, WV 101.5 IOC Waterloo, IA 101.2
Foxwoods, CT 100.6
Mohegan @ Pocono Downs, PA 100.4 Dubuque Diamond Jo, IA 100.1
Harrahs Council Bluffs, IA 100.1
Argosy Riverside, MO 100.1
Ocean Downs, MD 99.6 Dubuque Mystique, IA 99.6
Presque Isle, Erie, PA 98.9 Ruidoso Downs, NM 98.9 n
Finger Lakes, NY 98.8
Wheeling, WV 98.0 Ameristar Council Bluffs, IA 98.2
Dover Downs, DE 97.7
The Meadows / Pittsburgh 97.3 Ameristar KCMO 97.2
Saratoga, NY 97.0 Belterra, Florence, IN 96.8 n, o
Harrington Raceway, DE 96.5
Delaware Park 96.2
Mount Airy / Pocono, PA 94.6 Harrahs Joliet, IL 94.0 n, o St Jo MO 94.4 o
Penn National / Harrisburg, PA 93.7 Hollywood @ Speedway, KS 93.6
Jumers Rock Island, IL 93.5
Indiana Grand 92.4
Catfish Bend Burlington, IA 92.0
Hollywood W St Louis 91.6 n
Hoosier Park, IN 91.1
Batavia, NY 90.8 Detroit (avg / 3 facils) 90.7 n
Ameristar, E Chicago IN 90.5 n, o
Prairie Meadows, IA 90.3 Metropolis, IL/KY 90.2 n, o
Midwest Standard +10%
"Midwest Standard"
51. 51
Exhibit 6: Table-Game Power Ratings in the Midwest
(Benchmark = Total Annual Spending of $80 per Distance-Adjusted Adult)
Large Urban Markets Smaller Cities
(or Fed From Such) & Misc. Markets Remote Markets
Des Plaines, IL (Chicago) 143.4
Hammond, IN (Chicago) 129.2
Ameristar E Chicago IN 123.4
Ameristar, Omaha / IA 122.7
Harrahs NKCMO 122.4
Harrahs Joliet, IL (Chicago) 120.8
Ameristar KCMO 118.3 Black Hawk, Colorado 118.1
Hollywood Aurora, IL (Chicago) 117.5
Horseshoe, Omaha / IA 116.5
Holllywood Joliet, IL (Chicago) 116.3 Michigan City, IN 116.4
Elgin, IL (Chicago) 113.9 Dodge City, KS 114.5
H'wood @ KS Speedway 111.5 Kansas Star 111.6 Metropolis, IL / KY 111.6
Majestic Star, Gary IN (Chicago) 111.0 Horseshoe Louisville 111.0 Cripple Creek, Colorado 111.0
Argosy Riverside, (KC)MO 109.8
Belterra, IN 107.9
E St Louis, IL (avg. of 2) 105.4
Ameristar St. Charles, MO 105.3 French Lick, IN 104.8
Worth County, IA 104.7
Boonville, MO 103.3
St Louis, MO (avg. of 3) 100.5
Waterloo, IA 99.7
Lakeside, IA 99.5
Harrahs, Omaha / IA 97.7 DBQ Diamond Jo, IA 96.7
Sioux City, IA 95.3 Deadwood, SD 95.8
Riverside, IA 94.9
Rising Star, IN (Cincin.) 93.4 Evansville, IN 93.9
Hollywood Lawrenceville, IN ( " ) 92.8
Isle of Capri, KCMO 92.0 DBQ Mystique, IA 92.3 Emmetsburg, IA 92.0
Catfish Bend, IA 90.0
E Peoria, IL 88.6
St Jo, MO 87.0 o
Marquette, IA 85.2 o
Downstream, OK 83.3 e
Mark Twain, MO 82.2
Jumers Rock Island, IL 81.9
Clinton, IA 75.4
Grand Falls, IA 73.1
Bettendorf, IA 70.7 o
Davenport, IA 64.0 o
a = annual rate, e = estimated, n = mileage-based or low-resolution estimate, o = old boat, hotel- or capacity-constrained market
Midwest Standard +20%
Midwest Standard +10%
"Midwest Standard"
Midwest Standard -10%
Midwest Standard -20%
52. Power Ratings Modulate:
Local propensity to spend
Absolute “attractiveness”
Relative ” / Market Share
“Reach” = Rate of exponential
decline with distance
52
60. Assumptions
New casinos’ performance (“power ratings”)
very similar to other new Midwest
Minor modifications for $/position, square footage, etc.
Very similar to Downstream except for “tax” advantage
Rest of the world remains as is
No new casinos / enhancements of existing
Exception: “Stressed Case”
Gravity model x local & regional residents
Plus small contributions to Castle Rock / I-44
60
61. 61
Exhibit 7: Slot Power Ratings, etc.
(for comparison)*
Camptown KS Crossing Castle Rock Downstream
Slot Machines 750 625 1,400 2,000
Table Games (not inc. poker) 16 15 35 36
Total Gaming Positions ( " " ) 846 715 1,610 2,216
Baselines for Slots:
Midwest Standard (+) 102.00 102.00 102.00 102.00
Distance from Major Population Center 7.00 6.00 4.00 4.00
Intensity of Competition 1.00 2.00 4.00 3.00 *
Low Payments in lieu of Taxes at Downstream 7.80
Bricks & Mortar $ / Gaming Position (in $100ks) 0.63 0.77 0.59 1.01
Casino Square Footage / Gaming Position (x .02) 0.77 0.56 0.96 0.63
Hotel Rooms / Gaming Position (x 2) 0.15 0.34 0.25 0.35
---------- ---------- ---------- ----------
Total Slot Power Rating 111.55 111.66 111.80 118.80 *
"Reach" (miles before extra decline with distance) 200 200 200 200
Compare: 2008 est. at this location 102.0 N/C 102.0 105.0
* Downstream power rating tuned to actual performance in 2010-11; competition was less intense then.
Note: 100 = "Midwest Standard" power rating. Latest major facilities in Iowa range from 100 to 107. Kansas Star today = 104.8, Boot Hill = 116.1
Slot power ratings at the "Big Three" KCMO facilities currently range from 97 to 104; table ratings from 110 to 123.
I have assumed 111 for tables at all SE KS facilities. Existing Kansas facilities' tables range from 111.7 to 114.5.
63. Top-Line Gross Gaming $$
63
Camptown KS Cr CasRock
Slots $29.1 $30.3 $44.8
Tables 5.5 6.3 15.0
-------------------------- ---------------------------- ----------------------------
Totals: $34.6 $36.6 $59.8
Number of Slots: 750 625 1,400
Gaming Revenue Projections in 2019 in millions of then-year dollars.
Also reflects different numbers of table games at each.
64. Sources by State
64
Source Market Camptown KS Cr CasRock
Kansas $20.7 $20.3 $10.9
Missouri 10.0 11.8 31.0
Oklahoma 3.4 4.1 14.8
Other Midwest 0.5 0.4 0.6
Traffic Intercept * 0.0 0.0 2.5
-------- ------- -------
Total $34.6 $36.6 $59.8
Net Exports + / - + 18.9 + 21.1 + 55.4
(All $ million in 2019)
* Traffic intercept includes some visitors from the states above.
65. Sources by Type
65
Source Type Camptown KS Cr CasRock
New Spending / Kansas $13.5 $13.6 $2.0
Diverted within Kansas 2.2 1.9 2.4
Import Substitution 5.0 4.8 6.5
Exports 13.9 16.3 48.9
-------- ------- -------
Total $34.6 $36.6 $59.8
Net Exports + / - + 18.9 + 21.1 + 55.4
(All $ million in 2019)
70. Key Financial Metrics
70
Camptown KS Cr CasRock
GGR $34.6 $36.6 $59.8
EBITDA * $3.4 $5.4 $7.9
EBITDA ROI 4.1% 7.2% 5.5%
Total Invested $84.0 $75.2 $144.5
All dollar figures in millions of then-year dollars; GGR in 2019;
EBITDA and ROI average annual rates 2017-2021.
79. Top-Line Gross Gaming $$
63
Camptown KS Cr CasRock
Slots $29.1 $30.3 $44.8
Tables 5.5 6.3 15.0
-------------------------- ---------------------------- ----------------------------
Totals: $34.6 $36.6 $59.8
Number of Slots: 750 625 1,400
Gaming Revenue Projections in 2019 in millions of then-year dollars.
Also reflects different numbers of table games at each.
80. Sources by Type
65
Source Type Camptown KS Cr CasRock
New Spending / Kansas $13.5 $13.6 $2.0
Diverted within Kansas 2.2 1.9 2.4
Import Substitution 5.0 4.8 6.5
Exports 13.9 16.3 48.9
-------- ------- -------
Total $34.6 $36.6 $59.8
Net Exports + / - + 18.9 + 21.1 + 55.4
(All $ million in 2019)
81. Key Financial Metrics
70
Camptown KS Cr CasRock
GGR $34.6 $36.6 $59.8
EBITDA * $3.4 $5.4 $7.9
EBITDA ROI 4.1% 7.2% 5.5%
Total Invested $84.0 $75.2 $144.5
All dollar figures in millions of then-year dollars; GGR in 2019;
EBITDA and ROI average annual rates 2017-2021.