Cummings ne draft 0826
description
Transcript of Cummings ne draft 0826
![Page 1: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/1.jpg)
Gaming Revenue Projections for the
Northeast Gaming Zone DRAFT
Presentation to Lottery Gaming Facility Review Boardby Will Cummings / Cummings Associates
September 2, 2008
1
![Page 2: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/2.jpg)
Will E. Cummings Cummings Associates
2
![Page 3: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/3.jpg)
Questions, Please! ( at any time )
3
![Page 4: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/4.jpg)
Overview
Process (briefly)Cummings ProjectionsLocation, Location and . . . Size Matters“Net Export” and Tourist InfoDetail: Cummings vs. Applicants“Fair Share” Perspective
4
![Page 5: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/5.jpg)
Northeast Zone
5
![Page 6: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/6.jpg)
[ Map – KC Metro Area ]
[ in preparation ]
6
![Page 7: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/7.jpg)
[ Map – Local Area Detail ]
[ in preparation ]
7
![Page 8: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/8.jpg)
Gravity Model(s) Updated
Separate Slot / Table ModelsPrecise LocationsPrecise SizesEverything Else . . .
“Power Ratings”
8
![Page 9: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/9.jpg)
Exhibit 1: Power Ratings Used in Previous Projections
Harrah's Marvel Penn Penn DodgeKansas City * Mulvane Wellington Wellington Cherokee City
Slot PerformanceHigh 107.0 110.0 116.0 116.0 107.0 117.0
Baseline 102.0 104.0 110.0 110.0 102.0 112.0
Low 97.0 98.0 104.0 104.0 97.0 107.0
Table PerformanceHigh 107.0 106.0 108.0 103.0 95.0 105.0
Baseline 102.0 98.0 100.0 95.0 90.0 100.0
Total Power Rating 97.0 90.0 92.0 87.0 85.0 95.0
* Power Ratings for Northeast-Zone Applicants updated for this report in Exhibit 2. All others remain unchanged.
Note: 100 = "Midwest Standard." Higher slot baselines here typical of new facilities.
![Page 10: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/10.jpg)
Exhibit 2: Power Ratings Updated for Northeast Applicants
Speedway/ Golden PNK Legends Cordish Gaming Kansas Sun
Gaming Positions (not inc. poker): 3,840 2,980 2,660 2,360
Baselines for Slots and Tables:
Midwest Standard 100.00 100.00 100.00 100.00
Synergy with Area Attractions 1.00 1.00 1.00 1.00
Bricks & Mortar $ / Gaming Position (in $100ks) 1.84 1.96 2.34 3.25
Casino Square Footage / Gaming Position (x .02) 0.66 0.88 0.74 1.12
Hotel Rooms / Gaming Position (x 2) 0.16 0.20 0.38 0.30---------- ---------- ---------- ----------
Total Power Rating 103.66 104.04 104.46 105.67
Note: 100 = "Midwest Standard." Latest facilities in Iowa (smaller & less expensive) range from 99 to 104."High" and "Low" projections remain 5 points above and below these figures, respectively.
![Page 11: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/11.jpg)
Summary of Projections
11
In 2007 Dollars
# Slots Power Slot Win win/slot/day Total WinGaming Facility / Location: Rating ($mn) ($mn)
Northeast Zone:
Speedway/Cordish 3,000 103.7 $192.4 $176 $234.2
Golden Heartland 2,500 104.0 $182.0 $199 $223.2
Pinnacle 2,300 104.5 $170.8 $204 $206.3
Legends Sun 2,000 105.7 $149.0 $204 $182.8
![Page 12: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/12.jpg)
Summary of Projections
12
In 2013 Dollars( at 2.5% per annum )
# Slots Power Slot Win win/slot/day Total WinGaming Facility / Location: Rating ($mn) ($mn)
Northeast Zone:
Speedway/Cordish 3,000 103.7 $223.1 $204 $271.6
Golden Heartland 2,500 104.0 $211.1 $231 $258.8
Pinnacle 2,300 104.5 $198.1 $236 $239.2
Legends Sun 2,000 105.7 $172.8 $237 $212.0
![Page 13: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/13.jpg)
Size Matters
13
![Page 14: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/14.jpg)
All Same Size
14
In 2013 Dollars( at 2.5% per annum )
# Slots Power Slot Win win/slot/day Total WinGaming Facility / Location: Rating ($mn) ($mn)
Northeast Zone:
Golden Heartland 3,000 104.0 $234.5 $214 $282.3
PNK Kansas 3,000 104.0 $228.7 $209 $275.8
Speedway/Cordish 3,000 104.0 $225.8 $206 $272.2
Legends Sun 3,000 104.0 $209.2 $191 $252.6
![Page 15: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/15.jpg)
At Sizes Actually Proposed
15
In 2013 Dollars( at 2.5% per annum )
# Slots Power Slot Win win/slot/day Total WinGaming Facility / Location: Rating ($mn) ($mn)
Northeast Zone:
Speedway/Cordish 3,000 103.7 $223.1 $204 $271.6
Golden Heartland 2,500 104.0 $211.1 $231 $258.8
Pinnacle 2,300 104.5 $198.1 $236 $239.2
Legends Sun 2,000 105.7 $172.8 $237 $212.0
![Page 16: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/16.jpg)
All Same Size
16
In 2013 Dollars( at 2.5% per annum )
# Slots Power Slot Win win/slot/day Total WinGaming Facility / Location: Rating ($mn) ($mn)
Northeast Zone:
Golden Heartland 3,000 104.0 $234.5 $214 $282.3
PNK Kansas 3,000 104.0 $228.7 $209 $275.8
Speedway/Cordish 3,000 104.0 $225.8 $206 $272.2
Legends Sun 3,000 104.0 $209.2 $191 $252.6
![Page 17: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/17.jpg)
As Proposed
3,000 slots *
Speedway $271.6 $272.2
Golden $258.8 $282.3
Pinnacle $239.2 $275.8Legends Sun
$212.0 $252.6
* And 80 tables, and power rating of 104.0
17
Cummings Projections (2013$)
![Page 18: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/18.jpg)
As Proposed
3,000 slots *
Golden
$258.8 $282.3
Pinnacle
$239.2 $275.8
Speedway $271.6 $272.2Legends Sun
$212.0 $252.6
* And 80 tables, and power rating of 104.0
18
Cummings Projections (2013$)
![Page 19: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/19.jpg)
As Proposed
3,000 slots *
Golden
$258.8 $282.3
Pinnacle
$239.2 $275.8
Speedway
$271.6 $272.2Legends Sun
$212.0 $252.6
* And 80 tables, and power rating of 104.0
19
Cummings Projections (2013$)
![Page 20: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/20.jpg)
Location Matters -- A Little
20
![Page 21: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/21.jpg)
[ Map – Local Area Detail ]
[ in preparation ]
21
![Page 22: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/22.jpg)
[ Map – KC Metro Area ]
[ in preparation ]
22
![Page 23: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/23.jpg)
[ Map – Local Area Detail ]
[ in preparation ]
23
![Page 24: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/24.jpg)
Intersection: 1
2 3 4 5
Golden L
R
Pinnacle (r) R R
Speedway
R R
L
Legends Sun
(r) st
st
L R
(r) indicates smooth merge (no stop); Pinnacle has 90º
exit, Leg Sun 270º
24
“Micro” Access (from KC / J Co)
![Page 25: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/25.jpg)
[ Map – Local Area Detail ]
[ in preparation ]
25
![Page 26: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/26.jpg)
As Proposed
3,000 slots *
Golden $258.8 $282.3
Pinnacle $239.2 $275.8
Speedway $271.6 $272.2Legends Sun
$212.0 $252.6
* And 80 tables, and power rating of 104.0
26
Cummings Projections (2013$)
![Page 27: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/27.jpg)
# Slots
Projected Win*
Speedway 3,000 $271.6
Golden 2,500 $258.8
Pinnacle 2,300 $239.2Legends Sun
2,000 $212.0
* 2013 dollars
27
Size Matters?
![Page 28: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/28.jpg)
Size Matters!�
y = 43.304x + 207.05R2 = 0.8607
$0
$200
$400
$600
$800
$1,000
$1,200
$1,400
$1,600
0 5 10 15 20 25 30
"Density" of Slots in Iowa Markets ( = Number of Slots / 000 Adults)
Slot
Spe
ndin
g / A
dult
/ Yea
r
28
![Page 29: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/29.jpg)
Cummings vs. ProponentsCummings Proponent %
Speedway $271.6 $367.0 135%
Golden $258.8 $284.7 110%
Pinnacle $239.2 $425.9 178%Legends Sun $212.0 $295.6 139%
(all $ million in 2013)
29
![Page 30: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/30.jpg)
Speedway / Cordish
30
![Page 31: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/31.jpg)
Sources of DifferenceCummings Cordish Diff.
0-100 miles $248.9
100+ miles
$22.7
Drive-Bys
$0.0Hotel etc. $0.0 Total $271.6 $367.0 $95.4
(all $ million in 2013)
31
![Page 32: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/32.jpg)
Golden Heartland
32
![Page 33: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/33.jpg)
Sources of DifferenceCummings Golden Diff.
0-100 miles $238.5
100+ miles
$20.3
Drive-Bys
$0.0Hotel etc. $0.0 Total $258.8 $284.7 $25.9
(all $ million in 2013)
33
![Page 34: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/34.jpg)
PNK Kansas (Pinnacle)
34
![Page 35: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/35.jpg)
Sources of DifferenceCummings Pinnacle Diff.
0-100 miles $220.7
100+ miles
$18.5
Drive-Bys
$0.0Hotel etc. $0.0 Total $239.2 $425.9 $186.7
(all $ million in 2013)
35
![Page 36: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/36.jpg)
Legends Sun
36
![Page 37: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/37.jpg)
Sources of DifferenceCummings Leg Sun Diff.
0-100 miles $193.9
100+ miles
$18.1
Drive-Bys
$0.0Hotel etc. $0.0 Total $212.0 $295.6 $83.6
(all $ million in 2013)
37
![Page 38: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/38.jpg)
“Fair Share” Perspective
38
![Page 39: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/39.jpg)
“Fair Share” Perspective
“Fair Share”
= % Capacity x Total Market Win
Example:
Casino X has 2,000 gaming positionsTotal Market has 10,000“Fair Share”
= 20% of the market
39
![Page 40: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/40.jpg)
Cummings
Applicant *
Speedway 112% 153%
Golden 121% 129%
Pinnacle 124% 188%Legends Sun
120% 168%
* Applicants’
projections as interpreted by Cummings models.
40
Projected Win vs. Fair Share
![Page 41: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/41.jpg)
Projections for “Net Exports” & “Tourists”
41
![Page 42: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/42.jpg)
“Net Exports” “Tourist”
$ *
Speedway $161.6 $19.4
Golden $148.1 $17.4
Pinnacle $140.9 $15.8Legends Sun
$123.0 $15.5
* “Tourists”
defined as those traveling over 100 miles ($ in million)
42
Projected Impacts on . . . (2007$)
![Page 43: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/43.jpg)
Summary
43
![Page 44: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/44.jpg)
# Slots
Projected Win
Speedway 3,000 $271.6
Golden 2,500 $258.8
Pinnacle 2,300 $239.2Legends Sun
2,000 $212.0
44
Cummings Projections (2013$)
![Page 45: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/45.jpg)
“Net Exports” “Tourist”
$ *
Speedway $161.6 $19.4
Golden $148.1 $17.4
Pinnacle $140.9 $15.8Legends Sun
$123.0 $15.5
* “Tourists”
defined as those traveling over 100 miles.
45
Projected Impacts on . . . (2007$)
![Page 46: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/46.jpg)
Conclusions
Location matters . . . a littleSize matters . . . a lotBut anyone can build you a bigger mousetrapKey Question: Who will build you the BEST mousetrap?
46
![Page 48: Cummings ne draft 0826](https://reader034.fdocuments.in/reader034/viewer/2022042623/547c806db4af9fc3158b515f/html5/thumbnails/48.jpg)
Gaming Revenue Projections for the
Northeast Gaming Zone DRAFT
Presentation to Lottery Gaming Facility Review Boardby Will Cummings / Cummings Associates
September 2, 2008
48