cummings ks slides 0820

118
Gaming Comes to Town, and Racing Takes It On the Chin Presentation to the Kansas Racing and Gaming Commission by Will Cummings / Cummings Associates August 18, 2008 1

Post on 21-Oct-2014

381 views

Category:

Documents


0 download

DESCRIPTION

 

TRANSCRIPT

Page 1: Cummings ks slides 0820

Gaming Comes to Town, and Racing Takes It

On the Chin

Presentation to the Kansas Racing and Gaming Commissionby Will Cummings / Cummings Associates

August 18, 2008

1

Page 2: Cummings ks slides 0820

Will E. Cummings Cummings Associates

2

Page 3: Cummings ks slides 0820

Questions, Please! ( at any time )

3

Page 4: Cummings ks slides 0820

Overview

Cummings backgroundWhat ails racing?Responses . . .. . . Slots at TracksGravity model methodologyProjections for KS tracks

4

Page 5: Cummings ks slides 0820

Will E. Cummings Cummings Associates

5

Page 6: Cummings ks slides 0820

Will CummingsGraduate of MIT’s Sloan School of Management

Has directed studies of leisure and entertainment businesses in more than forty states, provinces and foreign countries, with particular focus on gaming and wagering

Have dealt with (for, against, or as independent expert) more new race tracks than anyone else alive

6

Page 7: Cummings ks slides 0820

Race Track / Casino AnalysesIowaNew YorkNew EnglandPennsylvaniaIndianaAlbertaSouth DakotaNew MexicoThe Caribbean. . . and many more

7

Page 8: Cummings ks slides 0820

Gov’t Agencies / Regulatory BodiesIowa Racing and Gaming CommissionSouth Dakota Commission on GamingHorse Racing AlbertaNew Jersey Casino Control CommissionConnecticut Division of Special Revenuemany State Racing CommissionsMassachusetts State LotteryVirginia State LotteryConnecticut Lottery CorporationAtlantic Lottery Corporation

8

Page 9: Cummings ks slides 0820

What Ails Racing?

9

Page 10: Cummings ks slides 0820

Off-Shore Simulcasting: Protecting Horsemen’s Rights (and Adding to Their Revenues)

Presentation to the National HBPA Winter Convention

Will E. CummingsCummings Associates

January 24, 2006

10

Page 11: Cummings ks slides 0820

Racing Must Adapt to the New Realities of the

Marketplace

Materials for the Fourth Racing CongressHTA / TRA / USTA

Will E. CummingsCummings Associates

February 9, 2006

11

Page 12: Cummings ks slides 0820

12

Page 13: Cummings ks slides 0820

“Gross Annual Wager” (Win)

Slots + VLTs $48.9 bn

[Traditional] Lotteries $21.0 bn

Table Games $12.0 bn

Pari-Mutuel Racing $3.6 bn

Cummings estimates based on Eugene Martin Christiansen’s Gross Annual Wager

statistics for2006 presented in International Gaming & Wagering Business, November 2007.

13

Page 14: Cummings ks slides 0820

14

Page 15: Cummings ks slides 0820

15

Page 16: Cummings ks slides 0820

Annual Spending / Adult

Slots + VLTs $600 -

$700

Table Games $70 -

$200

[Traditional] Lotteries $50 -

$170

Pari-Mutuel Racing $10 -

$40

Cummings estimates for adults who live within ten miles of a mainstream outlet.

16

Page 17: Cummings ks slides 0820

17

Page 18: Cummings ks slides 0820

18

Page 19: Cummings ks slides 0820

19

Page 20: Cummings ks slides 0820

20

Page 21: Cummings ks slides 0820

Racing’s Responses:

Lower TaxesExpand Distribution

SimulcastingOff-Track BettingAccount Wagering . . . Internet

Slots at Tracks

21

Page 22: Cummings ks slides 0820

22

Page 23: Cummings ks slides 0820

23

Page 24: Cummings ks slides 0820

24

Page 25: Cummings ks slides 0820

The Simulcasting RevolutionMuch more competitive

Good for the customer

Better to give than to receive

Most tracks net importers

Most horsemen run at such tracks

Squeeze on “outsiders” . . .

25

Page 26: Cummings ks slides 0820

In North America, We Are:

Fragmented

Small in relation to competitors

Still struggling with simulcasting

. . . and competition . . .

Market Power??

26

Page 27: Cummings ks slides 0820

27

Page 28: Cummings ks slides 0820

Gaming & Racing Operators’ Revenues.

$0

$500

$1,000

$1,500

$2,000

$2,500

$3,000

$3,500

$4,000

$4,500

Harrahs

MGM Mira

ge

Ontario

GamingBoy

d

Quebe

c Gaming

Colony C

apita

l

Mohega

n Sun

TrumpFox

woods

Penn N

ational

Isle o

f Cap

riArgo

sy

Wynn (

est a

nnual)

Station

Alberta

Gam

ingAmeri

star

Veneti

anMag

na Ent.

Aztar

Mystic

Lake

Herbst

BC Gam

ingCarl I

cahn

Pinnac

le Ent.

Churchil

l

Soarin

g Eag

le

Senec

a Nati

on

Turning

Stone

Milwau

kee B

ingo

NYRA

28

Page 29: Cummings ks slides 0820

(Simulcasting) Issues

Distribution

Pricing

Content

29

Page 30: Cummings ks slides 0820

Places to Bet in N. America:

Horses: 1,027

30

Page 31: Cummings ks slides 0820

Places to Bet in N. America:

Casinos etc: 1,378Horses: 1,027

31

Page 32: Cummings ks slides 0820

Places to Bet in N. America:

VLTs / Slots: 19,695Casinos etc: 1,378

Horses: 1,027

32

Page 33: Cummings ks slides 0820

Places to Bet in N. America:

Lottery Tickets: 214,284VLTs / Slots: 19,695

Casinos etc: 1,378Horses: 1,027

33

Page 34: Cummings ks slides 0820

“Price” of a bet (house edge):

Blackjack/Craps: ~ 1%

34

Page 35: Cummings ks slides 0820

“Price” of a bet (house edge):

Blackjack/Craps: ~ 1%

Slots/VLTs: ~ 7%

35

Page 36: Cummings ks slides 0820

“Price” of a bet (house edge):

Blackjack/Craps: ~ 1%

Slots/VLTs: ~ 7%Instant Ticket (MA): 24%

36

Page 37: Cummings ks slides 0820

“Price” of a bet (house edge):

Blackjack/Craps: ~ 1%

Slots/VLTs: ~ 7%

Instant Ticket (MA): 24%Exacta at Suffolk Downs: 26%

37

Page 38: Cummings ks slides 0820

“Content” Issues

Is our TV “gripping”?? (Poker: not just the railcam)

Diversity of ProductsCasinos: cards, dice, wheels, slotsLotteries: instants, megabuck lottos, fast-action keno, even racing games

More “Bettable” races

38

Page 39: Cummings ks slides 0820

Slots at Tracks

39

Page 40: Cummings ks slides 0820

40

Page 41: Cummings ks slides 0820

41

Page 42: Cummings ks slides 0820

42

Page 43: Cummings ks slides 0820

43

Page 44: Cummings ks slides 0820

44

Page 45: Cummings ks slides 0820

45

Page 46: Cummings ks slides 0820

46

Page 47: Cummings ks slides 0820

Win / Slot / Day – ?

47

Page 48: Cummings ks slides 0820

48

Page 49: Cummings ks slides 0820

49

Page 50: Cummings ks slides 0820

Win / Slot / Day in 2006# Slots Pop’n W/S/D

Illinois 9,892 12.9mn

$478Indiana

18,936 6.3mn

$336

Iowa

15,967 3.0mn

$206Mississippi 34,712 2.9mn

$194

Nevada

206,648 2.5mn

$110

50

Page 51: Cummings ks slides 0820

What’s In It For Kansas?

51

Page 52: Cummings ks slides 0820

All Four(?) Zones:

Downside: $536mn

Baseline: $669mn

Upside: $797mn

(all excluding facilities whose viability is in doubt)

52

Page 53: Cummings ks slides 0820

Issues with Slots at Kansas Tracks

Low revenues

High “tax” rate

Low-tax competition

53

Page 54: Cummings ks slides 0820

Why “Gravity Model?”

54

Page 55: Cummings ks slides 0820

55

Page 56: Cummings ks slides 0820

56

Page 57: Cummings ks slides 0820

57

Page 58: Cummings ks slides 0820

58

Page 59: Cummings ks slides 0820

59

Page 60: Cummings ks slides 0820

60

Page 61: Cummings ks slides 0820

61

Page 62: Cummings ks slides 0820

62

Page 63: Cummings ks slides 0820

“Gravity Models” – Overview

LocationLocationSizeEverything Else

63

Page 64: Cummings ks slides 0820

Location I: The Closer, the Better

64

Page 65: Cummings ks slides 0820

Las Vegas Visitation/Distance

0.0

5.0

10.0

15.0

20.0

25.0

0 500 1,000 1,500 2,000 2,500

Distance (miles)

Las

Veg

as V

isito

rs /

000

adul

ts

65

Page 66: Cummings ks slides 0820

Mississippi Visitors/Day/000

0.0

4.0

8.0

12.0

16.0

20.0

0 100 200 300 400 500 600 700

Distance (miles)

Mis

siss

ippi

Vis

itors

/Day

/000

adu

lts

66

Page 67: Cummings ks slides 0820

Casino X / players’ club data

$0

$200

$400

$600

$800

$1,000

0 50 100 150 200 250 300 350 400

Distance from Casino X (miles)

Ave

rage

Ann

ual S

pend

ing/

Adu

l

67

Page 68: Cummings ks slides 0820

Casino Y: players’ club data

$0

$100

$200

$300

$400

$500

0 20 40 60 80 100 120

Distance from Casino Y (miles)

Ave

rage

Ann

ual S

pend

ing/

Adu

l

68

Page 69: Cummings ks slides 0820

Las Vegas Visitation/Distance

0.0

5.0

10.0

15.0

20.0

25.0

0 500 1,000 1,500 2,000 2,500

Distance (miles)

Las

Veg

as V

isito

rs /

000

adul

ts

69

Page 70: Cummings ks slides 0820

0.0

1.0

2.0

3.0

4.0

5.0

6.0

7.0

5.0 5.5 6.0 6.5 7.0 7.5 8.0 8.5

ln(distance)

ln(L

as V

egas

vis

itors

/000

0)

70

Las Vegas Visitation / log-log

Page 71: Cummings ks slides 0820

Las Vegas: slope of the curve

y = -1.0082x + 10.75R2 = 0.9631

0.0

1.0

2.0

3.0

4.0

5.0

6.0

7.0

5.0 5.5 6.0 6.5 7.0 7.5 8.0 8.5

ln(distance)

ln(L

as V

egas

vis

itors

/000

0)

71

Page 72: Cummings ks slides 0820

Mississippi: steeper slope

y = -1.4088x + 11.25R2 = 0.9353

0.0

1.0

2.0

3.0

4.0

5.0

6.0

7.0

3.5 4.0 4.5 5.0 5.5 6.0 6.5 7.0

ln(distance)

ln(M

issi

ssip

pi v

isito

rs/d

ay/0

000)

72

Page 73: Cummings ks slides 0820

Laughlin: much steeper slope

y = -1.9121x + 16.299R2 = 0.9552

0.0

1.0

2.0

3.0

4.0

5.0

6.0

7.0

5.0 5.5 6.0 6.5 7.0 7.5 8.0 8.5

ln(distance)

ln(L

augh

lin v

isito

rs/0

000)

73

Page 74: Cummings ks slides 0820

Casino X: isolated market

y = -0.8982x + 7.8944R2 = 0.6804

0.0

1.0

2.0

3.0

4.0

5.0

6.0

7.0

2.0 2.5 3.0 3.5 4.0 4.5 5.0 5.5 6.0 6.5

ln(distance from Casino X)

ln(a

djus

ted

annu

al s

pend

ing/

adul

t)

74

Page 75: Cummings ks slides 0820

Casino Y: competition afar

0.0

1.0

2.0

3.0

4.0

5.0

6.0

7.0

2.0 2.5 3.0 3.5 4.0 4.5 5.0 5.5

ln(distance from Casino Y)

ln(a

nnua

l spe

ndin

g/ad

ult)

75

Page 76: Cummings ks slides 0820

Casino Y: less competition close

y = -0.886x + 8.0919R2 = 0.8505

0.0

1.0

2.0

3.0

4.0

5.0

6.0

7.0

2.0 2.5 3.0 3.5 4.0 4.5 5.0 5.5

ln(distance from Casino Y)

ln(a

nnua

l spe

ndin

g/ad

ult)

76

Page 77: Cummings ks slides 0820

Car Counts at Simulcasting:

y = 64.382x-1.3125

R2 = 0.9255

0.0

2.0

4.0

6.0

8.0

10.0

12.0

0 20 40 60 80 100

Distance from Xxxxxx Xxxx (miles)

Car

s / 1

000

Adu

lt P

opul

atio

n

77

Page 78: Cummings ks slides 0820

Car Counts at Live Racing:

y = 175.04x-1.127

R2 = 0.909

0.0

6.0

12.0

18.0

24.0

30.0

36.0

0 20 40 60 80 100

Distance from Xxxxxx Xxxx (miles)

Car

s / 1

000

Adu

lt P

opul

atio

n

78

Page 79: Cummings ks slides 0820

Car Counts at Simulcasting (2)

y = -1.3125x + 11.073R2 = 0.9255

2.0

4.0

6.0

8.0

10.0

12.0

1.0 1.5 2.0 2.5 3.0 3.5 4.0 4.5 5.0

ln(Distance from Xxxxxx Xxxx)

ln(C

ars/

1000

Adu

lts)

79

Page 80: Cummings ks slides 0820

Car Counts at Live Racing (2)

y = -1.127x + 12.073R2 = 0.909

2.0

4.0

6.0

8.0

10.0

12.0

1.0 1.5 2.0 2.5 3.0 3.5 4.0 4.5 5.0

ln(Distance from Xxxxxx Xxxx)

ln(C

ars/

1000

Adu

lts)

80

Page 81: Cummings ks slides 0820

Location I: The Closer, the Better

=“Friction”

81

Page 82: Cummings ks slides 0820

Location II: Reilly’s Law

82

Page 83: Cummings ks slides 0820

Reilly’s Law:

ms ~ S/d2

Where

ms :

market shareS :

“size”

of each trade center

d : distance

83

Page 84: Cummings ks slides 0820

Newton’s Law:

F = m/d2

Where

F : gravitational force

m : mass (of each body)

d : distance

84

Page 85: Cummings ks slides 0820

Reilly’s Law:

ms ~ S/d2

Where

ms :

market shareS :

casino size (capacity)

d : distance

85

Page 86: Cummings ks slides 0820

Newton’s Law:

F = m/d2

Where

F : gravitational force

m : mass (of each body)

d : distance

86

Page 87: Cummings ks slides 0820

Reilly’s Law:

ms ~ S/d2

Where

ms :

market shareS :

casino size (capacity)

d : distance / travel time

87

Page 88: Cummings ks slides 0820

Size Matters

88

Page 89: Cummings ks slides 0820

Reilly’s Law:

ms ~ S/d2

Where

ms :

market shareS :

“size”

of each trade center

d : distance

89

Page 90: Cummings ks slides 0820

More Slots, More Spending�

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

90

Page 91: Cummings ks slides 0820

Calculations

91

Page 92: Cummings ks slides 0820

92

Page 93: Cummings ks slides 0820

93

Page 94: Cummings ks slides 0820

Other Things Matter, Too

94

Page 95: Cummings ks slides 0820

“Other Things” that REALLY Matter

Micro-AccessSpaciousnessSlot MixFit & FinishManagementMarketing / Player Rewards

95

Page 96: Cummings ks slides 0820

Useful Assets

HotelStructured ParkingVariety of Dining ChoicesRetailEntertainmentPlayers’ Club

96

Page 97: Cummings ks slides 0820

Comparisons / “Power Ratings”

97

Page 98: Cummings ks slides 0820

98

Exhibit 11: Slot "Power Ratings" for Major Regional Gaming Facilities(Spending per Distance-Adjusted Adult Compared to "Midwest Standard" of $700)

Northeastern US Kansas and Other MarketsMarkets Its Neighbors Midwest & West

Deadwood, SD 129.9S Dakota Indian avg. (8) 124.7 e

Colorado (2) 120.1 Upstate Michigan avg. 120.0 e

Kansas Natives avg. 117.3 e

Terribles Lakeside. IA 113.6 Mississippi / Louisiana 115.5

Horseshoe / Bluffs Run, IA 113.1Diamond Jo Worth, IA 113.1Iowa Indian average 111.7 eAmeristar Council Bluffs, IA 111.4

Upstate Wisconsin avg. 110.0 eMt. Pleasant, MI 108.1 e

IOC Marquette, IA 107.0 Metropolis, IL/KY 107.6Harrahs Council Bluffs, IA 106.7 Albuquerque, NM avg. 107.4Dubuque Greyh Park, IA 106.7Emmetsburg, IA 106.6 Harrahs Joliet, IL 106.4

Other New Mexico avg. 105.7Atlantic City, NJ 104.3 Riverside, IA 104.3

IOC Boonville, MO 103.4Harrahs NKCMO 102.7 Wisconsin Dells 101.6 e

Mohegan Sun, CT 100.0 Prairie Meadows, IA 99.9IOC Waterloo, IA 99.6

Ameristar KCMO 98.0 Michigan City, IN 97.9Dubuque Riverboat, IA 97.3Harrahs W St Louis 97.0Argosy Riverside, MO 96.6 Aurora (Chicago), IL 96.4

Foxwoods, CT 95.6 Argosy Sioux City, IA 96.1 Elgin (Chicago) IL 96.0Joliet Empress, IL 95.3

IOC Bettendorf, IA 94.0Southern Delaware 93.7 Catfish Bend Burlington, IA 93.7 East St Louis, IL 93.7

Niagara (NY) casino 94.6

Page 99: Cummings ks slides 0820

How Do They Do?

99

Page 100: Cummings ks slides 0820

100

Exhibit 12: Recent Projections Compared to Actual Results(Annual Slot Win / $million)

Projection / Source Actual / Source

Facility / Market:

Zia Park / New Mexico $53.7 (1) $68.9 (2)

Emmetsburg / Iowa $23.4 (3) $26.4 (4)

Worth County / Iowa $34.2 (3) $67.5 (4)

Riverside / Iowa $82.0 (3) $85.8 (4)

IOC Waterloo / Iowa $96.8 (3) $76.9 (4)

$30.2$49.9

Tioga Downs NY (5) (6)$42.2

Page 101: Cummings ks slides 0820

What’s In It For Kansas?

101

Page 102: Cummings ks slides 0820

Northeast Zone

102

Page 103: Cummings ks slides 0820

103

Page 104: Cummings ks slides 0820

104

Exhibit A-1: Analysis in Brief ($mn / 2007$)"As Was" 2007 -- Before Any New Facilities

# Slots Power Slot Win win/slot/day Total WinGaming Facility / Location: Rating ($mn) ($mn)

WoodlandsKCK SpeedwayKCK StatelineKCK MiddleCamptownCherokee CornerCherokee GalenaSumner MulvaneSumner WellingtonDodge City

---------- ---------- ---------- Subtotal Kansas Taxable 0 $0.0 $0.0

KCK 7th Street4 Northeast KS Natives 2,693 117 $180.8 $184 $205.4

---------- ---------- ---------- Total Kansas 2,693 $180.8 $184 $205.4

memo: Northeast Zone memo: Southeast Zone memo: South Central Zone

Argosy Riverside 1,969 96.6 $164.2 $228 $182.0IOC KC 1,523 78.1 $77.3 $139 $83.8Harrahs NKC 1,783 102.8 $175.4 $270 $202.3Ameristar KC 3,012 98.0 $222.5 $202 $252.6Sugar Creek

---------- ---------- ---------- Subtotal KCMO 8,287 $639.4 $211 $720.7

Greater KC Total 8,287 $639.4 $211 $720.7 Greater Joplin Total 3,641 $121.1 $91 $136.1 Greater Wichita Total 3,632 $91.1 $69 $102.4

Page 105: Cummings ks slides 0820

105

Exhibit B-1: Projection in Brief ($mn / 2007$)Baseline / Likely Future -- New Facilities Elsewhere

(inc. Powhattan)

# Slots Power Slot Win win/slot/day Total WinGaming Facility / Location: Rating ($mn) ($mn)

WoodlandsKCK SpeedwayKCK StatelineKCK MiddleCamptownCherokee CornerCherokee GalenaWichita Gh ParkSumner MulvaneSumner WellingtonDodge City

---------- ---------- ---------- Subtotal Kansas Taxable 0 $0.0 $0.0

KCK 7th Street4 Northeast KS Natives 3,443 117 $191.4 $152 $217.6

---------- ---------- ---------- Total Kansas 3,443 $191.4 $152 $217.6

memo: Northeast Zone memo: Southeast Zone memo: South Central Zone

Argosy Riverside 1,969 96.6 $161.6 $225 $179.2IOC KC 1,330 80.1 $74.9 $154 $81.2Harrahs NKC 1,783 102.8 $172.2 $265 $198.5Ameristar KC 3,012 98.0 $218.6 $199 $248.1Sugar Creek

---------- ---------- ---------- Subtotal KCMO 8,094 $627.2 $212 $707.0

Greater KC Total 8,094 $627.2 $212 $707.0 Greater Joplin Total 7,063 $145.8 $57 $163.9 Greater Wichita Total 4,632 $93.4 $55 $104.9

Page 106: Cummings ks slides 0820

106

Exhibit B-2: Projection in Brief ($mn / 2007$)Baseline -- KCK 7th Street Casino Added (Solo)

# Slots Power Slot Win win/slot/day Total WinGaming Facility / Location: Rating ($mn) ($mn)

WoodlandsKCK SpeedwayKCK StatelineKCK MiddleCamptownCherokee CornerCherokee GalenaWichita Gh ParkSumner MulvaneSumner WellingtonDodge City

---------- ---------- ---------- Subtotal Kansas Taxable 0 $0.0 $0.0

KCK 7th Street 450 78 $19.4 $118 $19.44 Northeast KS Natives 3,443 117 $189.9 $151 $215.8

---------- ---------- ---------- Total Kansas 3,893 $209.3 $147 $235.2

memo: Northeast Zone memo: Southeast Zone memo: South Central Zone

Argosy Riverside 1,969 96.6 $155.1 $216 $171.9IOC KC 1,330 80.1 $71.7 $148 $77.8Harrahs NKC 1,783 102.8 $166.4 $256 $191.9Ameristar KC 3,012 98.0 $212.3 $193 $241.0Sugar Creek

---------- ---------- ---------- Subtotal KCMO 8,094 $605.6 $205 $682.7

Greater KC Total 8,544 $625.0 $200 $702.1 Greater Joplin Total 7,063 $145.6 $56 $163.7 Greater Wichita Total 4,632 $93.3 $55 $104.8

Page 107: Cummings ks slides 0820

107

Exhibit B-3: Projection in Brief ($mn / 2007$)Baseline -- Woodlands Added (Solo, with 800 slots)

# Slots Power Slot Win win/slot/day Total WinGaming Facility / Location: Rating ($mn) ($mn)

Woodlands 800 95 $46.2 $158 $46.2KCK SpeedwayKCK StatelineKCK MiddleCamptownCherokee CornerCherokee GalenaWichita Gh ParkSumner MulvaneSumner WellingtonDodge City

---------- ---------- ---------- Subtotal Kansas Taxable 800 $46.2 $158 $46.2

KCK 7th Street 450 78 $18.7 $114 $18.74 Northeast KS Natives 3,443 117 $188.8 $150 $214.6

---------- ---------- ---------- Total Kansas 4,693 $253.7 $148 $279.4

memo: Northeast Zone 800 $46.2 $158 $46.2 memo: Southeast Zone memo: South Central Zone

Argosy Riverside 1,969 96.6 $150.3 $209 $166.6IOC KC 1,330 80.1 $69.8 $144 $75.7Harrahs NKC 1,783 102.8 $162.5 $250 $187.4Ameristar KC 3,012 98.0 $207.7 $189 $235.7Sugar Creek

---------- ---------- ---------- Subtotal KCMO 8,094 $590.3 $200 $665.5

Greater KC Total 9,344 $655.2 $192 $730.4 Greater Joplin Total 7,063 $145.3 $56 $163.3 Greater Wichita Total 4,632 $93.2 $55 $104.7

Page 108: Cummings ks slides 0820

108

Exhibit B-5: Projection in Brief ($mn / 2007$)Baseline -- Kansas Speedway Added ($150/day)

# Slots Power Slot Win win/slot/day Total WinGaming Facility / Location: Rating ($mn) ($mn)

Woodlands 800 95 $25.1 $86 $25.1KCK Speedway 3,960 100 $216.8 $150 $249.2KCK StatelineKCK MiddleCamptownCherokee CornerCherokee GalenaWichita Gh ParkSumner MulvaneSumner WellingtonDodge City

---------- ---------- ---------- Subtotal Kansas Taxable 4,760 $241.9 $139 $274.3

KCK 7th Street 450 78 $13.2 $81 $13.24 Northeast KS Natives 3,443 117 $164.4 $131 $186.8

---------- ---------- ---------- Total Kansas 8,653 $419.5 $133 $474.3

memo: Northeast Zone 4,760 $241.9 $139 $274.3 memo: Southeast Zone memo: South Central Zone

Argosy Riverside 1,969 96.6 $109.6 $152 $121.5IOC KC 1,330 80.1 $54.4 $112 $59.0Harrahs NKC 1,783 102.8 $127.7 $196 $147.2Ameristar KC 3,012 98.0 $168.4 $153 $191.1Sugar Creek

---------- ---------- ---------- Subtotal KCMO 8,094 $460.0 $156 $518.9

Greater KC Total 13,304 $715.2 $147 $806.4 Greater Joplin Total 7,063 $142.1 $55 $159.6 Greater Wichita Total 4,632 $91.5 $54 $102.8

Page 109: Cummings ks slides 0820

109

Page 110: Cummings ks slides 0820

110

Exhibit B-5: Projection in Brief ($mn / 2007$)Baseline -- Kansas Speedway Added ($150/day)

# Slots Power Slot Win win/slot/day Total WinGaming Facility / Location: Rating ($mn) ($mn)

Woodlands 800 95 $25.1 $86 $25.1KCK Speedway 3,960 100 $216.8 $150 $249.2KCK StatelineKCK MiddleCamptownCherokee CornerCherokee GalenaWichita Gh ParkSumner MulvaneSumner WellingtonDodge City

---------- ---------- ---------- Subtotal Kansas Taxable 4,760 $241.9 $139 $274.3

KCK 7th Street 450 78 $13.2 $81 $13.24 Northeast KS Natives 3,443 117 $164.4 $131 $186.8

---------- ---------- ---------- Total Kansas 8,653 $419.5 $133 $474.3

memo: Northeast Zone 4,760 $241.9 $139 $274.3 memo: Southeast Zone memo: South Central Zone

Argosy Riverside 1,969 96.6 $109.6 $152 $121.5IOC KC 1,330 80.1 $54.4 $112 $59.0Harrahs NKC 1,783 102.8 $127.7 $196 $147.2Ameristar KC 3,012 98.0 $168.4 $153 $191.1Sugar Creek

---------- ---------- ---------- Subtotal KCMO 8,094 $460.0 $156 $518.9

Greater KC Total 13,304 $715.2 $147 $806.4 Greater Joplin Total 7,063 $142.1 $55 $159.6 Greater Wichita Total 4,632 $91.5 $54 $102.8

Page 111: Cummings ks slides 0820

Southeast Zone

111

Page 112: Cummings ks slides 0820

112

Page 113: Cummings ks slides 0820

113

Page 114: Cummings ks slides 0820

Conclusions

114

Page 115: Cummings ks slides 0820

Issues with Slots at Kansas Tracks

Low revenues: $25-$26mn

High “tax” rate: 60%

Low-tax competition . . .

Therefore marginal ROI

115

Page 116: Cummings ks slides 0820

“You don’t get what you deserve – you get what

you negotiate”Chester Karrass

116

Page 117: Cummings ks slides 0820

Gaming Comes to Town, and Racing Takes It

On the Chin

Presentation to the Kansas Racing and Gaming Commissionby Will Cummings / Cummings Associates

August 18, 2008

117

Page 118: Cummings ks slides 0820

Will E. Cummings Cummings Associates

135 Jason StreetArlington, MA 02476

(781) [email protected]

118