SLIDE 30 Example 10/90 and 20/80 weightings
NCGMs Casinos NZRB NZLC Rate to 30.6.16 at 10/90 1.31% 0.74% 0.60% 0.30% Expected levy $m to 30.6.16 33.35 11.34 5.38 3.95 Rate to 30.6.19 at 10/90 1.30% 0.86% 0.50% 0.40% Expected levy $m to 30.6.16 31.91 14.02 5.01 5.07 Rate to 30.6.19 at 20/80 1.27% 0.87% 0.52% 0.44% Expected levy $m to 30.6.19 31.17 14.18 5.21 5.58 NCGMs Casinos NZRB NZLC Rate to 30.6.16 at 10/90 1.31% 0.74% 0.60% 0.30% Expected levy $m to 30.6.16 33.35 11.34 5.38 3.95 Rate to 30.6.19 at 10/90 1.30% 0.86% 0.50% 0.40% Expected levy $m to 30.6.19 31.91 14.02 5.01 5.07 Rate to 30.6.19 at 20/80 1.27% 0.87% 0.52% 0.44% Expected levy $m to 30.6.19 31.17 14.18 5.21 5.58 NCGMs Casinos NZRB NZLC Rate to 30.6.19 at 10/90
1.3 0.87 0.52 0.40
Expected levy $m to 30.6.19
31.683 14.058 5.148 5.141
Rate to 30.6.22 at 10/90
0.84 0.53 0.45 0.32
Expected levy $m to 30.6.22
24.734 10.613 5.343 6.833
Rate to 30.6.22 at 20/80
0.81 0.54 0.48 0.34
Expected levy $m to 30.6.22
23.850 10.813 5.699 7.260