Gaming Comes to Town, and Racing Takes It On the Chin Presentation - - PowerPoint PPT Presentation

gaming comes to town and racing takes it on the chin
SMART_READER_LITE
LIVE PREVIEW

Gaming Comes to Town, and Racing Takes It On the Chin Presentation - - PowerPoint PPT Presentation

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 2 Cummings Associates Will E. Cummings 3 Questions, Please! ( at any


slide-1
SLIDE 1

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

slide-2
SLIDE 2

Will E. Cummings Cummings Associates

2

slide-3
SLIDE 3

Questions, Please! ( at any time )

3

slide-4
SLIDE 4

Overview

Cummings background What ails racing? Responses . . . . . . Slots at Tracks Gravity model methodology Projections for KS tracks 4

slide-5
SLIDE 5

Will E. Cummings Cummings Associates

5

slide-6
SLIDE 6

Will Cummings

Graduate 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

slide-7
SLIDE 7

Race Track / Casino Analyses

Iowa New York New England Pennsylvania Indiana Alberta South Dakota New Mexico The Caribbean . . . and many more

7

slide-8
SLIDE 8

Gov’t Agencies / Regulatory Bodies

Iowa Racing and Gaming Commission South Dakota Commission on Gaming Horse Racing Alberta New Jersey Casino Control Commission Connecticut Division of Special Revenue many State Racing Commissions Massachusetts State Lottery Virginia State Lottery Connecticut Lottery Corporation Atlantic Lottery Corporation

8

slide-9
SLIDE 9

What Ails Racing?

9

slide-10
SLIDE 10

Off-Shore Simulcasting: Protecting Horsemen’s Rights

(and Adding to Their Revenues)

Presentation to the National HBPA Winter Convention

Will E. Cummings Cummings Associates January 24, 2006

10

slide-11
SLIDE 11

Racing Must Adapt to the New Realities of the Marketplace

Materials for the Fourth Racing Congress HTA / TRA / USTA

Will E. Cummings Cummings Associates February 9, 2006

11

slide-12
SLIDE 12

12

slide-13
SLIDE 13

“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 for 2006 presented in International Gaming & Wagering Business, November 2007.

13

slide-14
SLIDE 14

14

slide-15
SLIDE 15

15

slide-16
SLIDE 16

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

slide-17
SLIDE 17

17

slide-18
SLIDE 18

18

slide-19
SLIDE 19

19

slide-20
SLIDE 20

20

slide-21
SLIDE 21

Racing’s Responses:

Lower Taxes Expand Distribution

Simulcasting Off-Track Betting Account Wagering . . . Internet

Slots at Tracks

21

slide-22
SLIDE 22

22

slide-23
SLIDE 23

23

slide-24
SLIDE 24

24

slide-25
SLIDE 25

The Simulcasting Revolution

Much 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

slide-26
SLIDE 26

In North America, We Are:

Fragmented Small in relation to competitors Still struggling with simulcasting . . . and competition . . . Market Power?? 26

slide-27
SLIDE 27

27

slide-28
SLIDE 28

Gaming & Racing Operators’ Revenues

.

$0 $500 $1,000 $1,500 $2,000 $2,500 $3,000 $3,500 $4,000 $4,500 H a r r a h s M G M M i r a g e O n t a r i

  • G

a m i n g B

  • y

d Q u e b e c G a m i n g C

  • l
  • n

y C a p i t a l M

  • h

e g a n S u n T r u m p F

  • x

w

  • d

s P e n n N a t i

  • n

a l I s l e

  • f

C a p r i A r g

  • s

y W y n n ( e s t a n n u a l ) S t a t i

  • n

A l b e r t a G a m i n g A m e r i s t a r V e n e t i a n M a g n a E n t . A z t a r M y s t i c L a k e H e r b s t B C G a m i n g C a r l I c a h n P i n n a c l e E n t . C h u r c h i l l S

  • a

r i n g E a g l e S e n e c a N a t i

  • n

T u r n i n g S t

  • n

e M i l w a u k e e B i n g

  • N

Y R A

28

slide-29
SLIDE 29

(Simulcasting) Issues

Distribution Pricing Content

29

slide-30
SLIDE 30

Places to Bet in N. America: Horses: 1,027

30

slide-31
SLIDE 31

Places to Bet in N. America: Casinos etc: 1,378

Horses: 1,027

31

slide-32
SLIDE 32

Places to Bet in N. America: VLTs / Slots: 19,695

Casinos etc: 1,378

Horses: 1,027

32

slide-33
SLIDE 33

Places to Bet in N. America: Lottery Tickets: 214,284

VLTs / Slots: 19,695

Casinos etc: 1,378

Horses: 1,027

33

slide-34
SLIDE 34

“Price” of a bet (house edge): Blackjack/Craps: ~ 1%

34

slide-35
SLIDE 35

“Price” of a bet (house edge):

Blackjack/Craps: ~ 1%

Slots/VLTs: ~ 7%

35

slide-36
SLIDE 36

“Price” of a bet (house edge):

Blackjack/Craps: ~ 1%

Slots/VLTs: ~ 7%

Instant Ticket (MA): 24%

36

slide-37
SLIDE 37

“Price” of a bet (house edge):

Blackjack/Craps: ~ 1%

Slots/VLTs: ~ 7%

Instant Ticket (MA): 24%

Exacta at Suffolk Downs: 26%

37

slide-38
SLIDE 38

“Content” Issues

Is our TV “gripping”??

(Poker: not just the railcam)

Diversity of Products

Casinos: cards, dice, wheels, slots Lotteries: instants, megabuck lottos,

fast-action keno, even racing games

More “Bettable” races 38

slide-39
SLIDE 39

Slots at Tracks

39

slide-40
SLIDE 40

40

slide-41
SLIDE 41

41

slide-42
SLIDE 42

42

slide-43
SLIDE 43

43

slide-44
SLIDE 44

44

slide-45
SLIDE 45

45

slide-46
SLIDE 46

46

slide-47
SLIDE 47

Win / Slot / Day – ?

47

slide-48
SLIDE 48

48

slide-49
SLIDE 49

49

slide-50
SLIDE 50

Win / Slot / Day in 2006

# Slots Pop’n W/S/D

Illinois

9,892 12.9mn

$478 Indiana

18,936 6.3mn

$336 Iowa

15,967 3.0mn

$206 Mississippi 34,712 2.9mn $194 Nevada

206,648 2.5mn

$110

50

slide-51
SLIDE 51

What’s In It For Kansas?

51

slide-52
SLIDE 52

All Four(?) Zones:

Downside: $536mn Baseline:

$669mn

Upside:

$797mn

(all excluding facilities whose viability is in doubt)

52

slide-53
SLIDE 53

Issues with Slots at Kansas Tracks

Low revenues High “tax” rate Low-tax competition

53

slide-54
SLIDE 54

Why “Gravity Model?”

54

slide-55
SLIDE 55

55

slide-56
SLIDE 56

56

slide-57
SLIDE 57

57

slide-58
SLIDE 58

58

slide-59
SLIDE 59

59

slide-60
SLIDE 60

60

slide-61
SLIDE 61

61

slide-62
SLIDE 62

62

slide-63
SLIDE 63

“Gravity Models” – Overview

Location Location Size Everything Else

63

slide-64
SLIDE 64

Location I: The Closer, the Better

64

slide-65
SLIDE 65

Las Vegas Visitation/Distance

0.0 5.0 10.0 15.0 20.0 25.0 500 1,000 1,500 2,000 2,500 Distance (miles) Las Vegas Visitors / 000 adults

65

slide-66
SLIDE 66

Mississippi Visitors/Day/000

0.0 4.0 8.0 12.0 16.0 20.0 100 200 300 400 500 600 700 Distance (miles) Mississippi Visitors/Day/000 adults

66

slide-67
SLIDE 67

Casino X / players’ club data

$0 $200 $400 $600 $800 $1,000 50 100 150 200 250 300 350 400 Distance from Casino X (miles) Average Annual Spending/Adul

67

slide-68
SLIDE 68

Casino Y: players’ club data

$0 $100 $200 $300 $400 $500 20 40 60 80 100 120 Distance from Casino Y (miles) Average Annual Spending/Adul

68

slide-69
SLIDE 69

Las Vegas Visitation/Distance

0.0 5.0 10.0 15.0 20.0 25.0 500 1,000 1,500 2,000 2,500 Distance (miles) Las Vegas Visitors / 000 adults

69

slide-70
SLIDE 70

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(Las Vegas visitors/0000)

70

Las Vegas Visitation / log-log

slide-71
SLIDE 71

Las Vegas: slope of the curve

y = -1.0082x + 10.75 R2 = 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(Las Vegas visitors/0000)

71

slide-72
SLIDE 72

Mississippi: steeper slope

y = -1.4088x + 11.25 R2 = 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(Mississippi visitors/day/0000)

72

slide-73
SLIDE 73

Laughlin: much steeper slope

y = -1.9121x + 16.299 R2 = 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(Laughlin visitors/0000)

73

slide-74
SLIDE 74

Casino X: isolated market

y = -0.8982x + 7.8944 R2 = 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(adjusted annual spending/adult)

74

slide-75
SLIDE 75

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(annual spending/adult)

75

slide-76
SLIDE 76

Casino Y: less competition close

y = -0.886x + 8.0919 R2 = 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(annual spending/adult)

76

slide-77
SLIDE 77

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 20 40 60 80 100 Distance from Xxxxxx Xxxx (miles) Cars / 1000 Adult Population

77

slide-78
SLIDE 78

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 20 40 60 80 100 Distance from Xxxxxx Xxxx (miles) Cars / 1000 Adult Population

78

slide-79
SLIDE 79

Car Counts at Simulcasting (2)

y = -1.3125x + 11.073 R2 = 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(Cars/1000 Adults)

79

slide-80
SLIDE 80

Car Counts at Live Racing (2)

y = -1.127x + 12.073 R2 = 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(Cars/1000 Adults)

80

slide-81
SLIDE 81

Location I: The Closer, the Better =“Friction”

81

slide-82
SLIDE 82

Location II: Reilly’s Law

82

slide-83
SLIDE 83

Reilly’s Law:

ms ~ S/d2

Where ms : market share S : “size”

  • f each trade center

d : distance

83

slide-84
SLIDE 84

Newton’s Law:

F = m/d2

Where F : gravitational force m : mass (of each body) d : distance

84

slide-85
SLIDE 85

Reilly’s Law:

ms ~ S/d2

Where ms : market share S : casino size (capacity) d : distance

85

slide-86
SLIDE 86

Newton’s Law:

F = m/d2

Where F : gravitational force m : mass (of each body) d : distance

86

slide-87
SLIDE 87

Reilly’s Law:

ms ~ S/d2

Where ms : market share S : casino size (capacity) d : distance / travel time

87

slide-88
SLIDE 88

Size Matters

88

slide-89
SLIDE 89

Reilly’s Law:

ms ~ S/d2

Where ms : market share S : “size”

  • f each trade center

d : distance

89

slide-90
SLIDE 90

More Slots, More Spending

  • y = 43.304x + 207.05

R2 = 0.8607

$0 $200 $400 $600 $800 $1,000 $1,200 $1,400 $1,600

5 10 15 20 25 30 "Density" of Slots in Iowa Markets ( = Number of Slots / 000 Adults) Slot Spending / Adult / Year

90

slide-91
SLIDE 91

Calculations

91

slide-92
SLIDE 92

92

slide-93
SLIDE 93

93

slide-94
SLIDE 94

Other Things Matter, Too

94

slide-95
SLIDE 95

“Other Things” that REALLY Matter

Micro-Access Spaciousness Slot Mix Fit & Finish Management Marketing / Player Rewards 95

slide-96
SLIDE 96

Useful Assets

Hotel Structured Parking Variety of Dining Choices Retail Entertainment Players’ Club 96

slide-97
SLIDE 97

Comparisons / “Power Ratings”

97

slide-98
SLIDE 98

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 Markets Markets Its Neighbors Midwest & West

Deadwood, SD 129.9 S 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 113.1 Diamond Jo Worth, IA 113.1 Iowa Indian average 111.7 e Ameristar Council Bluffs, IA 111.4 Upstate Wisconsin avg. 110.0 e

  • Mt. Pleasant, MI

108.1 e IOC Marquette, IA 107.0 Metropolis, IL/KY 107.6 Harrahs Council Bluffs, IA 106.7 Albuquerque, NM avg. 107.4 Dubuque Greyh Park, IA 106.7 Emmetsburg, IA 106.6 Harrahs Joliet, IL 106.4 Other New Mexico avg. 105.7 Atlantic City, NJ 104.3 Riverside, IA 104.3 IOC Boonville, MO 103.4 Harrahs NKCMO 102.7 Wisconsin Dells 101.6 e Mohegan Sun, CT 100.0 Prairie Meadows, IA 99.9 IOC Waterloo, IA 99.6 Ameristar KCMO 98.0 Michigan City, IN 97.9 Dubuque Riverboat, IA 97.3 Harrahs W St Louis 97.0 Argosy Riverside, MO 96.6 Aurora (Chicago), IL 96.4 Foxwoods, CT 95.6 Argosy Sioux City, IA 96.1 Elgin (Chicago) IL 96.0 Joliet Empress, IL 95.3 IOC Bettendorf, IA 94.0 Southern Delaware 93.7 Catfish Bend Burlington, IA 93.7 East St Louis, IL 93.7 Niagara (NY) casino 94.6

slide-99
SLIDE 99

How Do They Do?

99

slide-100
SLIDE 100

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

slide-101
SLIDE 101

What’s In It For Kansas?

101

slide-102
SLIDE 102

Northeast Zone

102

slide-103
SLIDE 103

103

slide-104
SLIDE 104

104

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

# Slots Power Slot Win win/slot/day Total Win Gaming Facility / Location: Rating

($mn) ($mn)

Woodlands KCK Speedway KCK Stateline KCK Middle Camptown Cherokee Corner Cherokee Galena Sumner Mulvane Sumner Wellington Dodge City

  • Subtotal Kansas Taxable

$0.0 $0.0 KCK 7th Street 4 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 $182.0 IOC KC 1,523 78.1 $77.3 $139 $83.8 Harrahs NKC 1,783 102.8 $175.4 $270 $202.3 Ameristar KC 3,012 98.0 $222.5 $202 $252.6 Sugar 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

slide-105
SLIDE 105

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 Win Gaming Facility / Location: Rating

($mn) ($mn)

Woodlands KCK Speedway KCK Stateline KCK Middle Camptown Cherokee Corner Cherokee Galena Wichita Gh Park Sumner Mulvane Sumner Wellington Dodge City

  • Subtotal Kansas Taxable

$0.0 $0.0 KCK 7th Street 4 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 $179.2 IOC KC 1,330 80.1 $74.9 $154 $81.2 Harrahs NKC 1,783 102.8 $172.2 $265 $198.5 Ameristar KC 3,012 98.0 $218.6 $199 $248.1 Sugar 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

slide-106
SLIDE 106

106

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

# Slots Power Slot Win win/slot/day Total Win Gaming Facility / Location: Rating

($mn) ($mn)

Woodlands KCK Speedway KCK Stateline KCK Middle Camptown Cherokee Corner Cherokee Galena Wichita Gh Park Sumner Mulvane Sumner Wellington Dodge City

  • Subtotal Kansas Taxable

$0.0 $0.0 KCK 7th Street 450 78 $19.4 $118 $19.4 4 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 $171.9 IOC KC 1,330 80.1 $71.7 $148 $77.8 Harrahs NKC 1,783 102.8 $166.4 $256 $191.9 Ameristar KC 3,012 98.0 $212.3 $193 $241.0 Sugar 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

slide-107
SLIDE 107

107

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

# Slots Power Slot Win win/slot/day Total Win Gaming Facility / Location: Rating

($mn) ($mn)

Woodlands 800 95 $46.2 $158 $46.2 KCK Speedway KCK Stateline KCK Middle Camptown Cherokee Corner Cherokee Galena Wichita Gh Park Sumner Mulvane Sumner Wellington Dodge City

  • Subtotal Kansas Taxable

800 $46.2 $158 $46.2 KCK 7th Street 450 78 $18.7 $114 $18.7 4 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 $166.6 IOC KC 1,330 80.1 $69.8 $144 $75.7 Harrahs NKC 1,783 102.8 $162.5 $250 $187.4 Ameristar KC 3,012 98.0 $207.7 $189 $235.7 Sugar 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

slide-108
SLIDE 108

108

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

# Slots Power Slot Win win/slot/day Total Win Gaming Facility / Location: Rating

($mn) ($mn)

Woodlands 800 95 $25.1 $86 $25.1 KCK Speedway 3,960 100 $216.8 $150 $249.2 KCK Stateline KCK Middle Camptown Cherokee Corner Cherokee Galena Wichita Gh Park Sumner Mulvane Sumner Wellington Dodge City

  • Subtotal Kansas Taxable

4,760 $241.9 $139 $274.3 KCK 7th Street 450 78 $13.2 $81 $13.2 4 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 $121.5 IOC KC 1,330 80.1 $54.4 $112 $59.0 Harrahs NKC 1,783 102.8 $127.7 $196 $147.2 Ameristar KC 3,012 98.0 $168.4 $153 $191.1 Sugar 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

slide-109
SLIDE 109

109

slide-110
SLIDE 110

110

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

# Slots Power Slot Win win/slot/day Total Win Gaming Facility / Location: Rating

($mn) ($mn)

Woodlands 800 95 $25.1 $86 $25.1 KCK Speedway 3,960 100 $216.8 $150 $249.2 KCK Stateline KCK Middle Camptown Cherokee Corner Cherokee Galena Wichita Gh Park Sumner Mulvane Sumner Wellington Dodge City

  • Subtotal Kansas Taxable

4,760 $241.9 $139 $274.3 KCK 7th Street 450 78 $13.2 $81 $13.2 4 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 $121.5 IOC KC 1,330 80.1 $54.4 $112 $59.0 Harrahs NKC 1,783 102.8 $127.7 $196 $147.2 Ameristar KC 3,012 98.0 $168.4 $153 $191.1 Sugar 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

slide-111
SLIDE 111

Southeast Zone

111

slide-112
SLIDE 112

112

slide-113
SLIDE 113

113

slide-114
SLIDE 114

Conclusions

114

slide-115
SLIDE 115

Issues with Slots at Kansas Tracks

Low revenues: $25-$26mn High “tax” rate: 60% Low-tax competition . . . Therefore marginal ROI

115

slide-116
SLIDE 116

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

Chester Karrass

116

slide-117
SLIDE 117

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

117

slide-118
SLIDE 118

Will E. Cummings Cummings Associates

135 Jason Street Arlington, MA 02476 (781) 641-1215 cummingsw@aol.com

118