A Kansas Legend In The Making


                                1
2
Agenda
The Partnership
Operating Philosophy & Keys to Success
Operating & Development Expertise
Project Overview
Program E...
The Legends Sun
  Partnership




                  4
Introduction Video




                     5
What we bring to Kansas

Passion
World Class Destination
Respect for Employees
Financial Ability
Community Involvement


 ...
Operating Philosophy




                       7
Keys to Success – We are Built to Last
Legends Sun Core Values - We operate with a set of essential
and enduring values th...
Expertise
Mohegan Sun
Uncasville, CT

Mohegan Sun at Pocono Downs
Plains Township, PA

Connecticut Sun
WNBA Franchise
    ...
300,000 sq ft of Gaming Space
6,181 slot machines, 328 gaming tables
Asian Gaming Pit – Sunrise Square
11,000 sq ft Race B...
11
12
13
14
Purchased in January 2003, the Connecticut Sun became the
  first independently owned WNBA franchise.

                   ...
16
Mohegan Sun operates a 2,500 Slot Machine Casino and
Harness Race Track as a commercial entity in the
Commonwealth of Penn...
2007 Consolidated Operating Highlights

$1.5 Billion in Gaming Revenues
$283 Million in Non-Gaming Revenues
$323 Million i...
Competition - Connecticut
                              Connecticut Slot Market Comparison
                          Last ...
Competition - Pennsylvania
                          Northeastern PA Slot Market Comparison
                              ...
Recent Development Expertise




                               21
Project Horizon
  Casino of the Wind (August 2008)
     Jimmy Buffet’s Margaritaville Restaurant
     40,000 square feet o...
23



23
When Project Horizon is Completed
  Mohegan Sun – December 31, 2010
Approximately 4.4 million sq ft
2,093 hotel rooms
More...
25
$203 Million Phase II facility, Project Sunburst opened
July 17, 2008 2 weeks early and under budget.
The permanent casino...
27
July 14, 2008




                28
29
“We are woven into the fabric of our Community”




                                                  30
“We are honored to be in a position to provide
assistance to so many worthy causes that work to
improve the lives of peopl...
Charitable Events
  WineFest
    Share Our Strength (SOS)
    American Liver Foundation
    Juvenile Diabetes
  American H...
Over the last 9 Years, Mohegan Sun and its employees have
contributed to the United Way and Community Heath
Charities a to...
$ 4 Million Raised
                     34
Dedication to Problem Gaming Awareness
  Current Involvement with National Council on Problem
  Gambling
  Strong Plans im...
36
Over 30 projects around country that are
completed, under construction or in development
 Totaling over 19 million square ...
Completed 2.7 Million sq ft of development projects valued at
$434 Million in the greater Kansas City area.
2 Million sq f...
City Scape, Phoenix AZ
  Mixed-use development in the
  center of downtown Phoenix; a
  focal point for urban living and
 ...
Community Giving




                   40
Community Giving

  Title sponsor for the Kansas City Duck Derby to benefit the Children’s
TLC Organization
  American Can...
Kansas Community Outreach

KCK Community College
Held Open Community Meeting for interested
residents
130 Letters to Commu...
Project Overview




                   43
Project Overview




                   44
Project Overview
Casino Resort & Golf: 1(A)        Retail/Residential: 1(B)
 World Class Casino                200,000 sq....
Job Creation
Employees are the core of our success
Legends Sun Jobs
  Estimated 2,650 Construction Jobs
  In excess of 2,2...
Location




           47
Project Site




               48
Project Site – Ability to Master Plan




                                        49
Infrastructure Improvements
Roadway Improvements

Transportation System
  Regional Transportation
  Employee Transportatio...
Architects




             51
Focused exclusively on
hospitality, leisure and
entertainment industries
Scripting experiences that
are unique, memorable ...
By the numbers
  450-person firm
  Six decades of specialized
  experience
  157 countries and territories
  235 built pro...
54
Legends Sun
Detailed Program Elements




                            55
Casino




         56
Casino
Circular, Themed Design and Flow
2,000 Slot Machines
  Best, Most Current Product
  Mix of Reel, Video
60 Table Gam...
4-Star Hotel




               58
4-Star Hotel

350 Elegant Hotel
Rooms and Suites
4-Star Rating Criteria
Fitness Center
Exciting Indoor –
Outdoor Pool Area...
Convention Center

Total 76,500 sq ft
40,500 sq ft dedicated meeting and
convention space
36,000 sq ft event space in the
...
Spa & Pool Complex




Nationally Branded Spa
Fully Equipped Fitness Room
Pool Complex with Cabanas
                      ...
Entertainment & Nightlife




                            62
Entertainment & Nightlife
1,200 Seat Showroom with
Convertible Event Space
  36,000 sq ft
  Concerts
  Theatre Shows
  Spe...
Dining




         64
Dining

The Casino program elements will contain a full mix of
restaurants and lounges that will be integrated with and
co...
Legends National Golf Club




                             66
Legends National Golf Club
Robert Trent Jones Jr. championship caliber golf course
  Serve as an additional attraction for...
Legends National Golf Club
Course Design

Clubhouse

Golf Operations
  Public
  Membership
  Casino VIPs



              ...
69
Retail & Residential




                       70
Marketing & Business
     Strategies




                       71
Destination Marketing

Legends Sun will be a unique entertainment
destination with a wide variety of amenities
appealing t...
Demographics
                    Legends Sun
                                      Median HH
  Distance         Adult Popu...
Tourist Statistics & Breakdown
Tourists residing more than 100 miles from Legends Sun

                              Leisu...
Tourist Statistics and Breakdown
      Tourists are divided in two categories:
           Gaming and Non-Gaming

         ...
Tourist Statistics and Breakdown

 Gaming and Non-Gaming estimated spend per trip



Spend Per Visit          Gaming Non-G...
Legends Sun Marketing Plan
We build a robust customer database and use the following
tactics to drive business:
Strong use...
Customer Relationship Management (CRM)

 Implement casino rating system to collect Player’s Club
 information
 Utilize Ter...
Casino Marketing and Promotions

Implement a Player’s Club Reward program
Conduct effective special events and promotions
...
Bus Marketing
Mohegan Sun currently operates the largest casino bus
marketing program in the country.
Will build local ope...
Non-Gaming Amenity
          Casino Marketing Connection
There is marketing benefit to
having the best Non-Gaming
Amenitie...
Projections




              82
Revenue Projections
                         Legends Sun
$320,000,000                                                     ...
Community Contributions
We pledge an initial $5 Million contribution to
local community, charitable organizations, and
non...
Project Costs
Sources & Uses




                 85
Project Costs
                                              Casino Resort         Retail &
                               ...
Sources

                                                              Casino Resort &     Retail &
                      ...
Uses
                                            Casino Resort &     Retail &
                                            ...
Project Timeline
      September 2008
Leg Sun, LLC Selected as
Gaming Facility Manager
                        Sep 2008 - ...
Feasibility of Project Financing




                                   90
Deutsche Bank Securities Inc., a subsidiary of Deutsche
Bank AG, conducts investment banking and securities
activities in ...
Deutsche Bank plays a leading role in transactions that are
shaping the future landscape of the gaming and lodging
industr...
What we bring to Kansas


Passion
World Class Destination
Respect for Employees
Financial Ability
Community Involvement

 ...
94
Upcoming SlideShare
Loading in …5
×

Legends sun presentation (final) 8-7-08

575 views

Published on

Kansas Racing & Gaming Commission
Casino Proposal
http://krgc.ks.gov/

Published in: Entertainment & Humor
0 Comments
0 Likes
Statistics
Notes
  • Be the first to comment

  • Be the first to like this

No Downloads
Views
Total views
575
On SlideShare
0
From Embeds
0
Number of Embeds
65
Actions
Shares
0
Downloads
3
Comments
0
Likes
0
Embeds 0
No embeds

No notes for slide

Legends sun presentation (final) 8-7-08

  1. 1. A Kansas Legend In The Making 1
  2. 2. 2
  3. 3. Agenda The Partnership Operating Philosophy & Keys to Success Operating & Development Expertise Project Overview Program Elements Marketing & Business Strategy Financial Projections Concluding Remarks 3 Questions
  4. 4. The Legends Sun Partnership 4
  5. 5. Introduction Video 5
  6. 6. What we bring to Kansas Passion World Class Destination Respect for Employees Financial Ability Community Involvement 6
  7. 7. Operating Philosophy 7
  8. 8. Keys to Success – We are Built to Last Legends Sun Core Values - We operate with a set of essential and enduring values that will never be compromised: Blowing Away the Customer Developing Passionate and Dedicated Employees Continuously Striving for Perfection Bottom Line Performance Being part of the fabric of the Community 8
  9. 9. Expertise Mohegan Sun Uncasville, CT Mohegan Sun at Pocono Downs Plains Township, PA Connecticut Sun WNBA Franchise 9
  10. 10. 300,000 sq ft of Gaming Space 6,181 slot machines, 328 gaming tables Asian Gaming Pit – Sunrise Square 11,000 sq ft Race Book Simulcast 1,175 Room Luxury Hotel & Spa 10,000 seat Arena 350 seat Cabaret Theatre 400 seat Wolf Den Entertainment Lounge 100,000 sq ft Convention Center More than 60 retail, restaurant & nightlife venues Over $2 Billion in development over the last 10 years 10
  11. 11. 11
  12. 12. 12
  13. 13. 13
  14. 14. 14
  15. 15. Purchased in January 2003, the Connecticut Sun became the first independently owned WNBA franchise. 15
  16. 16. 16
  17. 17. Mohegan Sun operates a 2,500 Slot Machine Casino and Harness Race Track as a commercial entity in the Commonwealth of Pennsylvania. The facility was the first casino in Pennsylvania to open. We take great pride in the fact that we worked tirelessly with the newly formed Pennsylvania Gaming Control Board (PGCB) to implement licensing and regulatory processes. 17
  18. 18. 2007 Consolidated Operating Highlights $1.5 Billion in Gaming Revenues $283 Million in Non-Gaming Revenues $323 Million in Direct Gaming Taxes to CT & PA $423 Million in Direct Labor Costs $429 Million in Purchases of Goods and Services 18
  19. 19. Competition - Connecticut Connecticut Slot Market Comparison Last Twelve Months Ended June 30th, 2008 60% 60% 130% Slot Units Slot Win Slot Efficiency 7,240 120% Units 55% 55% $ 884 M 110% 100% 50% 50% 6,083 90% Units $ 760 M 54.3% 45% 45% 80% 117.8% 53.8% 70% 45.7% 40% 40% 60% 46.2% 85.1% 50% 35% 35% 40% 30% 30% 30% Mohegan Sun Foxwoods 19
  20. 20. Competition - Pennsylvania Northeastern PA Slot Market Comparison Last Eight Months Ended June 30th, 2008 100% 60% 170% Slot Units Slot Win Slot Efficiency 90% 150% 55% 80% $ 105 m $ 106 m 130% 50% 2,523 70% Units 110% 45% 60% 90% 154.2% 40% 49.8% 50.2% 50% 70% 67.7% 35% 74.2% 40% 1,203 50% Units 30% 30% 30% 32.3% MSPD Mt Airy 20
  21. 21. Recent Development Expertise 21
  22. 22. Project Horizon Casino of the Wind (August 2008) Jimmy Buffet’s Margaritaville Restaurant 40,000 square feet of additional gaming space 42 table Poker Room 919 Room Hotel Tower More than 200 House of Blues Themed Rooms House of Blues, Entertainment Venue & Restaurant Additional 144,000 sq ft of Retail and Restaurants 22 22
  23. 23. 23 23
  24. 24. When Project Horizon is Completed Mohegan Sun – December 31, 2010 Approximately 4.4 million sq ft 2,093 hotel rooms More than 75 retail and restaurant outlets More than 30 bars and lounges Four entertainment venues 380 table games, including poker 6,812 slot machines 24
  25. 25. 25
  26. 26. $203 Million Phase II facility, Project Sunburst opened July 17, 2008 2 weeks early and under budget. The permanent casino has 57,700 sq ft of gaming space containing 2,500 Class 3 Slot Machines An additional 67,800 sq ft of Retail and Restaurants complements the casino with a signature buffet and fine dining choices such as Ruth’s Chris Steakhouse 26
  27. 27. 27
  28. 28. July 14, 2008 28
  29. 29. 29
  30. 30. “We are woven into the fabric of our Community” 30
  31. 31. “We are honored to be in a position to provide assistance to so many worthy causes that work to improve the lives of people in our community and throughout the world. Sharing our good fortune with others has always been a fundamental part of Mohegan culture.” Bruce “Two Dogs” Bozsum, Chairman of the Mohegan Tribal Council 31
  32. 32. Charitable Events WineFest Share Our Strength (SOS) American Liver Foundation Juvenile Diabetes American Heart Walk “Walk in the Park” Hospice Southeastern Connecticut Boot Drive/Annual Telethon Muscular Dystrophy Association Mohegan Sun MS Bike Tour Multiple Sclerosis 32
  33. 33. Over the last 9 Years, Mohegan Sun and its employees have contributed to the United Way and Community Heath Charities a total of: $ 3,426,646.00 33
  34. 34. $ 4 Million Raised 34
  35. 35. Dedication to Problem Gaming Awareness Current Involvement with National Council on Problem Gambling Strong Plans implemented in CT & PA Sincere Dedication to implement prevention measures Employee Awareness Policy Initiatives 35
  36. 36. 36
  37. 37. Over 30 projects around country that are completed, under construction or in development Totaling over 19 million square feet Currently RED has projects in 11 states 37
  38. 38. Completed 2.7 Million sq ft of development projects valued at $434 Million in the greater Kansas City area. 2 Million sq ft under development valued at $262 Million in the greater Kansas City area. 38
  39. 39. City Scape, Phoenix AZ Mixed-use development in the center of downtown Phoenix; a focal point for urban living and community activity. Project includes four towers with a mix of office, hospitality and residential, plus approximately 200,000 sq ft of retail, dining and entertainment. 39
  40. 40. Community Giving 40
  41. 41. Community Giving Title sponsor for the Kansas City Duck Derby to benefit the Children’s TLC Organization American Cancer Society Gala title sponsor RED Volunteers participated in A Day For Downtown in 2007 in Phoenix that helped to rebuild and revitalize the city. In addition, the event raised $169,072 for the downtown community Corporate Chair for the 2008 Walk to Cure Juvenile Diabetes Title sponsor of The Legends Reno Tahoe Open. The tournament has given over $1.7 million to local charities 41
  42. 42. Kansas Community Outreach KCK Community College Held Open Community Meeting for interested residents 130 Letters to Community Groups and Leaders Met with all interested Community Groups Informational booths at local events staffed by the ‘Sun-Squad’ 42
  43. 43. Project Overview 43
  44. 44. Project Overview 44
  45. 45. Project Overview Casino Resort & Golf: 1(A) Retail/Residential: 1(B) World Class Casino 200,000 sq. ft. Retail 4 Star, 350 Room Resort Hotel 200,000 sq. ft. Residential, 250 Units Spa / Pool Structured & Surface Parking Restaurants – Michael Jordan’s Convention Center Entertainment Showroom Legends National Golf Club by Robert Trent Jones II 45
  46. 46. Job Creation Employees are the core of our success Legends Sun Jobs Estimated 2,650 Construction Jobs In excess of 2,250 Direct Full Time Employees 1,850 Casino and Resort Jobs 400 Retail and Residential Jobs Indirect Jobs Estimated 2,715 Jobs Supporting Legends Sun Diversity - EOE 46
  47. 47. Location 47
  48. 48. Project Site 48
  49. 49. Project Site – Ability to Master Plan 49
  50. 50. Infrastructure Improvements Roadway Improvements Transportation System Regional Transportation Employee Transportation Trolley System Initial $1 Million contribution to Unified Government for additional infrastructure improvements in WyCo 50
  51. 51. Architects 51
  52. 52. Focused exclusively on hospitality, leisure and entertainment industries Scripting experiences that are unique, memorable and successful Knowledge of consumer trends, preferences and the marketplace 52
  53. 53. By the numbers 450-person firm Six decades of specialized experience 157 countries and territories 235 built projects 84,000 guestrooms 80 casinos 60 spas 34 languages 60 cultures 46% women 53
  54. 54. 54
  55. 55. Legends Sun Detailed Program Elements 55
  56. 56. Casino 56
  57. 57. Casino Circular, Themed Design and Flow 2,000 Slot Machines Best, Most Current Product Mix of Reel, Video 60 Table Games Best, Most Current Product Mix of Black Jack, Roulette, etc 25 Poker Tables Signature Poker Room Tournaments High Limit VIP Lounge 57
  58. 58. 4-Star Hotel 58
  59. 59. 4-Star Hotel 350 Elegant Hotel Rooms and Suites 4-Star Rating Criteria Fitness Center Exciting Indoor – Outdoor Pool Area with Bar Tennis Courts 59
  60. 60. Convention Center Total 76,500 sq ft 40,500 sq ft dedicated meeting and convention space 36,000 sq ft event space in the Entertainment Showroom Full food and beverage catering Designed for hotel conventioneers and local meetings and events Opportunity for expansion based upon future demand 60
  61. 61. Spa & Pool Complex Nationally Branded Spa Fully Equipped Fitness Room Pool Complex with Cabanas 61
  62. 62. Entertainment & Nightlife 62
  63. 63. Entertainment & Nightlife 1,200 Seat Showroom with Convertible Event Space 36,000 sq ft Concerts Theatre Shows Special Events Meeting Space Themed Bars and Lounges Center Action Bar Entertainment Lounge Lobby Bar Terrace & Pool Bar 63
  64. 64. Dining 64
  65. 65. Dining The Casino program elements will contain a full mix of restaurants and lounges that will be integrated with and complement the 200,000 sq ft of retail space. Commitment for Michael Jordan’s Steakhouse and 23 Sports Cafe 350 Seat Themed Buffet Fine Dining Casual Dining Quick Service 65
  66. 66. Legends National Golf Club 66
  67. 67. Legends National Golf Club Robert Trent Jones Jr. championship caliber golf course Serve as an additional attraction for out-of-market visitors. Provide local Wyandotte residents added recreational option 244 courses in 42 countries on 6 continents Hosted PGA, Senior PGA, LPGA, European and Asian tour events Will host the Ryder Cup in 2010 at its Celtic Manor (Wales) course. 67
  68. 68. Legends National Golf Club Course Design Clubhouse Golf Operations Public Membership Casino VIPs 68
  69. 69. 69
  70. 70. Retail & Residential 70
  71. 71. Marketing & Business Strategies 71
  72. 72. Destination Marketing Legends Sun will be a unique entertainment destination with a wide variety of amenities appealing to everyone, from the avid gamer to the casual shopper. Our goal is simple, create and operate a facility that draws crowds and creates excitement. 72
  73. 73. Demographics Legends Sun Median HH Distance Adult Population Income 0 - 20 Miles 1,110,042 73,598 21 - 40 Miles 399,955 68,365 31 - 60 Miles 300,394 52,018 61 - 80 Miles 168,227 51,283 81 - 100 Miles 193,500 43,286 100 - 120 Miles 258,464 43,830 121 - 140 Miles 508,620 48,443 141 - 160 Miles 826,424 54,810 161 - 180 Miles 1,516,345 59,852 73
  74. 74. Tourist Statistics & Breakdown Tourists residing more than 100 miles from Legends Sun Leisure Business Total Missouri 231,611 40,873 272,484 Other 180,142 31,790 211,932 Iowa 154,408 27,248 181,656 Oklahoma 128,673 22,707 151,380 Nebraska 85,782 15,138 100,920 Kansas (Outside 100 Miles) 77,204 13,624 90,828 Total 857,820 151,380 1,009,200 74
  75. 75. Tourist Statistics and Breakdown Tourists are divided in two categories: Gaming and Non-Gaming Visits % Gaming Visits 841,000 83.33% Non-Gaming Visits 168,200 16.67% Total Tourist Visits 1,009,200 100.00% 75
  76. 76. Tourist Statistics and Breakdown Gaming and Non-Gaming estimated spend per trip Spend Per Visit Gaming Non-Gaming Total Tourist-Gamer $ 116.00 $ 50.00 $ 166.00 Tourist - Non-Gamer $ - $ 81.20 $ 81.20 76
  77. 77. Legends Sun Marketing Plan We build a robust customer database and use the following tactics to drive business: Strong use of Technology and Customer Relationship Management (CRM) Systems Creative, Energizing Casino Marketing, Promotions and Special Event programs Steady Volume of Bus Marketing Activity Player Rewards programs coupled with the best Non- Gaming Amenities 77
  78. 78. Customer Relationship Management (CRM) Implement casino rating system to collect Player’s Club information Utilize TeraData Warehouse to mine the data. The integrated database can be used to foster repeat business from these activities: Direct Marketing Internet Marketing 78
  79. 79. Casino Marketing and Promotions Implement a Player’s Club Reward program Conduct effective special events and promotions Implement a VIP Service / Executive Host program to deliver tiered service levels 79
  80. 80. Bus Marketing Mohegan Sun currently operates the largest casino bus marketing program in the country. Will build local operator relationships to capitalize on the areas of dense population. Establish both line and charter service. 80
  81. 81. Non-Gaming Amenity Casino Marketing Connection There is marketing benefit to having the best Non-Gaming Amenities such as Retail and Golf. Legends Sun Rewards (Customer Loyalty Program) drives repeat visitation. Proven to generate higher gaming revenue. 81
  82. 82. Projections 82
  83. 83. Revenue Projections Legends Sun $320,000,000 Legends Sun Projected Gaming Revenue $86,000,000 Projected Gaming Tax $310,000,000 $84,000,000 $300,000,000 $82,000,000 $80,000,000 $290,000,000 $78,000,000 $280,000,000 $76,000,000 $74,000,000 $270,000,000 $72,000,000 $260,000,000 $70,000,000 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5 Year 1 Year 2 Year 3 Year 4 Year 5 Slot Revenue $ 229,950,000 $ 239,148,000 $ 251,105,400 $ 258,638,562 $ 266,397,719 Table Revenue 36,682,500 38,149,800 40,057,290 41,259,009 42,496,779 Poker Revenue 4,106,250 4,270,500 4,484,025 4,618,546 4,757,102 Total Gaming Revenue $ 270,738,750 $ 281,568,300 $ 295,646,715 $ 304,516,116 $ 313,651,600 Gaming Taxes to State $ 73,099,463 $ 76,023,441 $ 79,824,613 $ 82,219,351 $ 84,685,932 83
  84. 84. Community Contributions We pledge an initial $5 Million contribution to local community, charitable organizations, and non-host school districts Pledge an additional $750,000 annual payment that grows in proportion to gaming revenues Projected over 15 years, these contributions total approximately $20 Million 84
  85. 85. Project Costs Sources & Uses 85
  86. 86. Project Costs Casino Resort Retail & & Golf Residential Construction Construction Total Project Period - 1(A) Period - 1(B) Costs Hard Costs $ 336,741,400 $ 97,625,000 $ 434,366,400 Soft Costs 159,994,071 13,596,523 173,590,594 Total Construction Costs 496,735,471 111,221,523 607,956,994 Capitalized Interest 26,977,081 6,040,301 33,017,382 Development Fees 15,153,363 4,393,125 19,546,488 Subtotal 538,865,915 121,654,949 660,520,865 Financing Fees & Costs 8,750,000 - 8,750,000 Interest Costs (Income) 7,297,578 1,633,964 8,931,542 Pre-Opening Costs & Expenses 20,000,000 419,273 20,419,273 Pre-Financing Costs & Expenses 2,500,000 - 2,500,000 Privilege Fee 25,000,000 - 25,000,000 Working Capital 35,000,000 - 35,000,000 Local Community / School Allocation 5,000,000 - 5,000,000 Local Community / Infrastructure Allocation 1,000,000 1,000,000 Total Project Costs $ 643,413,493 $ 123,708,186 $ 767,121,679 86
  87. 87. Sources Casino Resort & Retail & Golf Residential Construction Construction Sources Period - 1(A) Period - 1(B) Total Project Cash Infusion by Mohegan Resorts-Kansas, LLC $ 168,226,761 $ 30,106,572 $ 198,333,333 Cash Infusion by RED Development 84,113,381 15,053,286 99,166,667 Proceeds From $200 Million Bank Credit Facility - Revolver 91,073,352 78,548,328 169,621,679 Proceeds From $100 Million Bank Credit Facility - Term Loan 100,000,000 - 100,000,000 Proceeds From $200 Million Senior Subordinated Notes 200,000,000 - 200,000,000 Total $ 643,413,493 $ 123,708,186 $ 767,121,679 87
  88. 88. Uses Casino Resort & Retail & Golf Residential Construction Construction Uses Period - 1(A) Period - 1(B) Total Project Pre-Financing Costs & Expenses $ 2,500,000 $ - $ 2,500,000 Privilege Fee 25,000,000 - 25,000,000 Construction Costs (Hard & Soft Costs) 496,735,471 111,221,523 607,956,994 Financing Costs & Fees 8,750,000 - 8,750,000 Interest Costs (Income) 7,297,578 1,633,964 8,931,542 Capitalized Interest 26,977,081 6,040,301 33,017,382 Local Community/School Allocation 5,000,000 - 5,000,000 Local Community/Infrastructure Allocation 1,000,000 - 1,000,000 Development Fees 15,153,363 4,393,125 19,546,488 Working Capital - Casino Bank Roll 35,000,000 - 35,000,000 Pre-Opening Costs & Expenses 20,000,000 419,273 20,419,273 Total $ 643,413,493 $ 123,708,186 $ 767,121,679 88
  89. 89. Project Timeline September 2008 Leg Sun, LLC Selected as Gaming Facility Manager Sep 2008 - Apr 2009 Dec 2010 Development, Variances April 2009 - December 2010 Legends Sun 1(A) OPENS Financing & Design Construction Jul-08 Oct-08 Jan-09 Apr-09 Jul-09 Oct-09 Jan-10 Apr-10 Jul-10 Oct-10 Apr 2008 Dec 2010 November 2012 Sep 2011 - Nov 2011 Nov 2011 - Dec 2012 Legends Sun 1(B) OPENS Planning & Design Construction Oct-11 Jan-12 Apr-12 Jul-12 Oct-12 Sep 2011 Dec 2012 89
  90. 90. Feasibility of Project Financing 90
  91. 91. Deutsche Bank Securities Inc., a subsidiary of Deutsche Bank AG, conducts investment banking and securities activities in the United States. As one of the largest financial institutions in the world, Deutsche Bank is a leader in providing financing and advisory services to premier gaming clients. 91
  92. 92. Deutsche Bank plays a leading role in transactions that are shaping the future landscape of the gaming and lodging industries. Strong track record of financing clients in the gaming, lodging and leisure industries. 92
  93. 93. What we bring to Kansas Passion World Class Destination Respect for Employees Financial Ability Community Involvement 93
  94. 94. 94

×