SlideShare une entreprise Scribd logo
1  sur  45
Télécharger pour lire hors ligne
0
Presented to:
Kansas Lottery Gaming Facility Review Board
Presented by:
Dean M. Macomber
Macomber International, Inc.
December 1, 2010
REVIEW OF ANCILLARY
DEVELOPMENT
South Central Zone
INTRODUCTION
ASSIGNMENT
REVIEW THE ANCILLARY AMENITIES
AS PROPOSED BY EACH APPLICANT
FOR THE
SOUTH CENTRAL ZONE GAMING LICENSE
 Global Gaming Solutions, LLC (“GGS”)
 Peninsula Gaming Partners, LLC (“PGP”)
Definition
Ancillary Amenities = Non-Gaming Facilities
PROCESS
 REVIEWED APPLICANT SUBMISSION MATERIAL
 MACOMBER INTERNATIONAL, INC. (“MI”)
EXTRACTED INFORMATION PERTINENT TO THE ANCILLARY
DEVELOPMENT REVIEW AND CATEGORIZED IT AS FOLLOWS:
I. Goal Set
II. External Considerations
III. Internal Considerations
IV. Targeted Market Segments
V. Product Marketing Plan
VI. Demand Stimulation Marketing Plan
VII. Sum of the Parts
• MI THEN COMPARED AND RATED EACH SUBMISSION
PROCESS … continued
 THIS PRESENTATION WILL FOCUS ON HOW THE
ANCILLARY DEVELOPMENT PROPOSAL OF EACH
APPLICANT:
o Satisfies and optimizes the State of Kansas goals
set forth by its gaming legislation.
o Supports and optimizes the gaming effort.
o Act as independent activities.
 BY ITS NATURE THIS REVIEW, EVALUATION, AND
CONCLUSIONS IS …
o Part objective, tangible, and quantitative
o Part subjective, intangible, and qualitative
QUALIFICATIONS
This review and evaluation was conducted solely by Dean M.
Macomber, President, Macomber International, Inc.
 36 years in the gaming industry.
 Held operation positions ranging from Dealer to President.
 Worked as a consultant for a public accounting firm as well as my own company, MI.
 Involved in the opening of 7 casinos and 2 takeovers.
 Projects have included:
o Scope: 200 unit slot operation to >$2B mega Casino-Resorts.
o Positioning: Locals’, Regional, Domestic/International; Value driven slot to
VVIP table game operations; and virtually everything in between.
o Location:
 Operations: Nevada, New Jersey, Canada, Macau
 Consulting: U.S., Canada, Caribbean, Latin America, Europe, Asia, Australia, Internet gaming, and technology
o Projects similar to South Central Zone: Grove, OK; 2 in IA (not with PGP); 3 in
suburban/rural WA; Pendleton, OR; Gary, IN; southeast WI; Greater LA market, CA
 65 domestic/international presentations, university casino gaming courses, 14 articles
 Masters Hotel School of Administration, Cornell University plus undergraduate Marketing
CONTEXT
CONTEXT
Development and subsequent operation will take place in the
grip of the Financial Crises
The dynamics of casino demand show that the ‘inner’ and
‘middle’ ring markets produce the greatest volume and ‘quality’
gaming demand, i.e., more or less within 100 miles of the site.
Extensive and well developed competition already exists in many
feeder markets, particularly the outer markets where the
greatest population densities reside.
Most of the Midwest and the South Central Zone in particular is
inherently a middle market.
CONCLUSION
The first and second goals of the Kansas gaming statutes – jobs
and income to the State – are best achieved and sustained by
each South Central Zone development …
First being …
The Best Locals’ Casino It Can Be
… and then second being …
The Best Regional Casino It Can Be
And, the derivative second conclusion is that gaming will be (and
must be) the marketing and profit engine for each casino.
CONCLUSION … continued
Experience elsewhere shows that the driving considerations for a
Local /Regional gamers are:
 First and foremost … the games and gaming experience: e.g.,
selection of games, price/cost/time-on-device, incentives, playing
environment.
 A distant but still important second … the food, i.e., the minimum
expectation is good food but preferably great food. In either case value
pricing is expected and appreciated.
 Everything else comes next: parking, beverage, entertainment, hotel.
Consequently, the primary goal of ancillary development should
(must?) be to support gamers.
CONCLUSION … continued
Achieving the third goal of the Kansas gaming statutes –
generating tourism – follows after gaming and the gaming
experience is fully supported.
The proposals validate these contentions:
 Visitors within 100 miles : Total Visits 84% to 90%
 Gamers : Non-gamer visits 96%
 Gaming revenue : Total Revenue 87% to 91%
 Gaming departmental profit : EBITDA 121% to 201%
MI’s review and evaluation took place in this context and based
upon these conclusions.
PROPONENT’S SUBMISSION
EVALUATION AND REVIEW
Global Gaming Solutions, LLC(“GGS”)
Peninsula Gaming Partners, LLC(“PGP”)
TOTAL PROJECT – full build out and 2016
 Both are designated as
“destinations,”
“regional” and
“entertainment”
destinations.
 Both claim to have
conceptualized and
designed their projects
specific to Midwest,
Sumner County
dynamics.
 Both invest $280M to
$285M
 Both will depend largely
upon gamers and
visitors within 100 miles
of the site.
GGS PGP
CONCEPT “Entertainment
destination”
“Regional
destination”
THEME Midwest / Sumner County
EXPERIENCE Midwest successful operations
POSITIONING Mid-market …
3-star hotels
Average food check $9 to $13
INVESTMENT $280M “all in” $285M “all in”
VISITORS 2016
<100 mi.
>100 mi.
Total
Gamers
Non-gamers
Total
2,113K 84%
417K 16%
2,530K 100%
2,429K 96%
101K 4%
2,530K 100%
2,611K 90%
291K 10%
2,902K 100%
2,786K 96%
116K 4%
2,902K 100%
GAMING (a reference point) – 2016
 Both are proposing
virtually the same
gaming capacity
 GGS’s forecast spend
per visitor is 84% of
PGP’s.
 GGS is forecasting
86% of the gaming
visitors and 78% of
the GGR of PGP.
 Profit margins are the
same so GGS
departmental profit is
also 78% of PGP.
* MI calculations
** GGS table includes poker
GGS PGP
Capacity 2000 slots
40 tables
20 poker
2000 slots
50 tables
20 poker
Demand – physical
Demand – financial
2.4M gamers
$157M GGR
2.8M gamers
$202M GGR
GGR/visitor $64 $76
Utilization*
Physical
Financial – WPPD
39%
$172
42%
$214
Slot revenue
Table**
Poker
Total Revenue
Depart. Profit
Margin
$135M
$ 22M
n.a.
$157M
$ 82M
52%
$170M
$ 30M
$ 3M
$202M
$105M
52%
DINING – full build out, all by 2016
 GGS: Partnering with
Emerging Brands/
Jimmy’s Egg and Rock
bottom.
 GGS: Higher margin
may be due to 3rd
party involvement.
 PGP: Higher BE
average check implies
higher ‘quality.’
 PGP: Loss leader
average check implies
attempt to use food as
a marketing tool
 PGP forecasting twice
the total comp $ of
GGS although GGS
shows $0 on P&L.
GGS PGP
DESCRIPTION
(ave. check)
Deli $10
Sports bar $14
Buffet $15
Upscale $35
Snack bar $ 7
Food court $ 9
Buffet $11
Upscale $43
CAPACITY
“S.F.” = square feet
510 seats
21,377 S.F.
430 seats
22,250 S.F.
AVE. CHECK* $13 average
$10 breakeven
$ 9 average
$14 breakeven
UTILIZATION* 73% ave. day 84% ave. day
REVENUE – cash
REVENUE – comp
REVENUE - total
PROFIT/(LOSS)
Margin
$7.0M
$0.0M
$7.0M
$1.8M
25%
$ 3.9M
$ 4.8M
$ 8.7M
($3.0M)
- 34%
* MI calculations
BE average check = total departmental expense / total covers
BARS / LOUNGES – full build out, all by 2016
 Both propose two
bars, each with a
casino bar plus one
other.
 GGS casino bar is a
“center bar.”
 PGP proposes a stage
in their casino bar
while GGS proposes a
stage in their Lounge.
 GGS’s margin may be
due to 3rd parties.
 GGS’s revenue is 66%
of PGP’s but has 82%
of PGP’s capacity.
* MI calculation
GGS PGP
DESCRIPTION
“S.F.” = square feet
Center casino
bar 2,700 S.F.
Lounge and
bar 2,000 S.F.
Casino bar
2,700 S.F.
Sports bar
3,000 S.F.
CAPACITY 4,700 S.F. 5,700 S.F.
AVE. CHECK n.a. n.a.
UTILIZATION* 75% ave. day 71% ave. day
REVENUE – cash
REVENUE – comp
REVENUE - total
PROFIT/(LOSS)
Margin
$3.8M
$0.0M
$3.8M
$2.7M
73%
$5.8M
$0.0M
$5.8M
$0.9M
16%
ENTERTAINMENT – full build out, by 2016
 GGS: 1400
seat multi-
use theater
mimic-ing
their highly
utilized
Riverwind
model.
 PGP
proposes a
larger multi-
use center
for enter-
tainment
and equine
events.
* MI calculation
GGS PGP
DESCRIPTION Event /
Conv. Center
Event/
Conv. Center
Equine
Support Ctr.
CAPACITY
Seats
Space (S.F. = sq. ft.)
Pre-function
Breakout rms.
1,400 seats
42,549 S.F.
1,657 S.F.
1,360 S.F.
3,000 seated/
4,200 concerts
100,000 S.F.
1,200 S.F.
unclear
1,500 seats
covered,
outdoor
arena, 24
acres
Implied attend.
@ $X ave. ticket
Implied events
@ Y attend./event*
~ 55,000
$35 ticket
55 annually
1000/show
~ 200,000
$35/ticket
80 annually
2500/show
REVENUE – cash
REVENUE – comp
REVENUE - total
PROFIT/(LOSS)
Margin
$1.9M
$0.0M
$1.9M
($0.5)M
- 25%
$4.2M
$2.7M
$7.0M
($0.5)M
- 8%
ENTERTAINMENT … continued
GGS PGP
GGS’s Event Center is positioned as a
flexible entertainment venue with
meeting / convention capabilities (pre-
function area, 4 breakout rooms, and
flat ground floor in Event Center with
non-fixed seats, movable partitions).
PGP’s Event Center is positioned as
an equine-based multi-use
entertainment venue with meeting
/ convention capabilities (pre-
function area, 2 breakout rooms in
hotel).
Tout their extensive experience with
entertainment in Oklahoma … 49 acts
appeared at their Riverwind Casino in
Oklahoma City in 2009.
The equine nature of the center is
supported with stalls, feed, wash
area(s), dirt storage area(s), and
cleaning/odor control capabilities.
Entertainment would ostensibly be
stars, acts, and shows appearing on
stage.
Entertainment would be equine
based events in the indoor or
outdoor arenas plus ostensibly
stars, acts, and shows appearing
on the stage.
HOTEL – by 2016 and full build out
GGS PGP
By 2016
Comparables
Sq. ft. per room
Other amenities
After 2016
80-100 rm., 3-star, $10M
Holiday Inn Express/La Quinta Suites
320 standard/620 premium
Business center, pool, spa, exercise
area, small meeting area, brkftst. area.
120 key, 4-star, $10-$15M*
300 rm., 3-star, $38M
Hol. Inn Exprss./Hilton Grdn Inn
450 standard/900 premium
Business center, pool, spa, fitness
center, laundry, 2 meeting rooms
None
Ave. occ. / ADR 71% / $97 85% / $84
REVENUE
PROFIT
Margin
$2.5M
$2.5M
100%
$0.0M
$0.0M
0%
OTHER 3rd party to manage first hotel.
Expect initial 30% to 40%
comped increasing to 70% in a
stabilized year, translates into
56 to 70 rooms/night.
*2nd hotel subject to market conditions
Equity stake, but 3rd party
management. Initial room
block 5 MW/10 WE.
Comps 7%-10% + discount
rooms 20% = 30% casino,
~ 90 rooms/night.
RV PARK – 2016 and full build out
GGS PGP
2016
Year 10
Existing 37 space RV Park
with 2 lodges, 1 cabin.
Add 60 spaces. $7M
100 space RV Park with
water/electric hookup.
Results No utilization, price, or
financial results segregated
out or shown
No utilization, price, or
financial results
segregated out or
shown
RETAIL – 2016 and full build out
GGS PGP
2016 1,200 S.F. store 650 S. F. store
Goods/items sold Sundries and logo
merchandise.
Gift shop, sundries, and
logo merchandise*
REVENUE – cash
REVENUE – comp
REVENUE – total
PROFIT
Margin
$0.1M
$0.0M
$0.1M
$0.0M
0%
$0.2M
$1.0M
$1.2M
$0.4M
34%
MI: high comp revenue
suggests possible Loyalty
Club “points for merchandise”
program may be credited here
as comp revenue.
PARKING – 2016 and full build out
GGS PGP
2016
POST 2016
0.9M square feet paved parking
2,357 parking spaces
485 valet spaces
384 employee spaces
27 RV space
996 space parking garage
3,353 total spaces
Ostensibly, the parking garage could be
built sooner if demand so dictates.
1.5M sq. ft. paved parking
3,965 parking spaces
200 valet spaces
295 employee spaces
100 RV spaces
No additional
3,965 parking spaces
ANCILLARY REVENUE – 2016
GGS PGP
Total Total Cash Comp % Rev
CRITICAL GAMING SUPPORT ACTIVITIES
FOOD $ 7.0M $ 8.7M $ 3.9M $ 4.8M 55%
BEVERAGE $ 3.8M $ 5.8M $ 5.8M $ 0.0M 0%
ENTERTAINMENT $ 1.9M $ 7.0M $ 4.2M $ 2.7M 39%
HOTEL $ 2.5M $0.0M* $0.0M* $0.0M* n.a.
RETAIL $ 0.1M $ 1.2M $ 0.2M $ 1.0M 85%
Subtotal $15.3M $22.7M $14.1M $ 8.5M 37%
% Total Rev.
Comp Expense/%GGR
8.5%
$4.0M/ 2.6%
10.0%
$8.5M/4.2%
TRAVEL PLAZA $ 9.0M
ATM/CHK/LEASES $ 1.0M
TOTAL ANC. REV. $24.3M $23.7M
ANCILLARY REVENUE – 2016
GGS PGP
Total Total Cash Comp % Rev
CRITICAL GAMING SUPPORT ACTIVITIES
FOOD $ 7.0M $ 8.7M $ 3.9M $ 4.8M 55%
BEVERAGE $ 3.8M $ 5.8M $ 5.8M $ 0.0M 0%
ENTERTAINMENT $ 1.9M $ 7.0M $ 4.2M $ 2.7M 39%
HOTEL $ 2.5M $0.0M $0.0M $0.0M n.a.
RETAIL $ 0.1M $ 1.2M $ 0.2M $ 1.0M 85%
Subtotal $15.3M $22.7M $14.1M $ 8.5M 37%
% Total Rev.
Comp Expense/%GGR
8.5%
$4.0M/ 2.6%
10.0%
$8.5M/4.2%
TRAVEL PLAZA $ 9.0M
ATM/CHK/LEASES $ 1.0M
TOTAL ANC. REV. $24.3M $23.7M
MARKETING – 2016
GGS PGP
$ % TR $ % TR
COMP EXPENSE
Includes pref. guest
expense if applicable $ 3.9M 2% $ 8.5M 4%
BAD DEBT EXPENSE $ 0.0M n.a. $ 0.2M nil
ADVERTISING AND
PROMOTION $10.0M 6% $25.2M 11%
TOTAL MARKETING $14.0M $33.9M
% TR
$ TR
8%
$181M
15%
$226M
OTHER MARKETING $2.4M
$ unk.
$ unk.
Entert. CoS
Golf
Speedway
$4.9M Enter. CoS
M.I.C.E. – by 2016 and full build out
M.I.C.E. = Meeting, Incentive, Convention and Exhibition
GGS PGP
M.I.C.E. 42,549 square foot multi-use
event center with 1,657 S.F.
pre-function area plus
1,360 S.F. breakout room
space (4 rooms)
100,000 square foot
multi-use event/equine
center, includes 31,700
S.F. pre-function space and
1,200 S.F. breakout room
space (2 rooms) in hotel.
AS SUPPORTED BY HOTEL OPERATIONS (previously reviewed)
HOTEL by 2016
Sq. ft. per room
Other amenities
After 2016
80-100 rm., 3-star, $10M
320 std./620 prem.
Business center, pool, spa, exercise
area, small meeting area, brkfst area.
120 key, 4-star, $10-$15M*
300 rm., 3-star, $38M
450 std./900 prem.
Bus ctr., pool, spa, fitness center,
laundry, 2 mtg. rms.
None
TRAVEL PLAZA – full build out, by 2016
GGS PGP
By 2016 OnCue travel plaza.
5000 S.F. convenience store and other
premises.
None
Goods/items sold Convenience: snacks, beverage, and
limited hot food.
Trucker services: overnight parking,
showers, and laundry.
Fuel: multiple unleaded octanes,
multiple ethanol, and diesel.
REVENUE – cash
REVENUE – comp
REVENUE – total
PROFIT
Margin
$9.0M
$0.0M
$9.0M
$0.6M
7%
TOURIST ACTIVITIES – full build out
GGS PGP (with MI adjustments)
HOTEL
80 – 100 room, 3-star
120 room, 4-star subject to market conditions
TRAVEL PLAZA
Previously described
GOLF COURSE RENOVATION
Upgrade greens and clubhouse (“destination
clubhouse”) of Wellington Municipal Golf
Course
SPEEDWAY
260 ac. Sports car racecourse for vintage car,
motorcycle, performance production racing
ADDITIONAL 420-acres AVAILABLE
HOTEL
300 room, 3-star
EQUESTRIAN CENTER
Previously described
TOURIST ACTIVITIES – full build out
GGS PGP (with MI adjustments)
TRAVEL PLAZA $8M
Previously described
GOLF COURSE RENOVATION $3M
Upgrade greens and clubhouse
(“destination clubhouse”) of
Wellington Municipal Golf Course
SPEEDWAY $7M to $10M
260 ac. Sports car racecourse for
vintage car, motorcycle, performance
production racing
TOTAL TOURIST INVEST. $18M-$21M
% of total $280M investment 6%-8%
Forecast Tourist visitors 417,000
HOTEL with MI ADJUSTMENT
300-rm. Hotel $38M
Less GGS 220-rm. 1 & 2 - $25M
“Net” large hotel add $13M
EQUESTRIAN CENTER
with MI ADJUSTMENT
Total Event/Equine/ Convention
Complex $25M
Less
GGS 1400 seat MI adj. - $10M
“Net” Equine add $15M
TOTAL TOURIST INVEST. ADJ. ~$28M
% of total $285M investment 10%
Forecast Tourist visitors 291,000
TOURIST ACTIVITIES – full build out
GGS PGP (with MI adjustments)
TRAVEL PLAZA $8M
Previously described
GOLF COURSE RENOVATION $3M
Upgrade greens and clubhouse
(“destination clubhouse”) of
Wellington Municipal Golf Course
SPEEDWAY $7M to $10M
260 ac. Sports car racecourse for
vintage car, motorcycle, performance
production racing
TOTAL TOURIST INVEST. $18M - $21M
% of total $280M investment 6%-8%
Forecast Tourist visitors 417,000
HOTEL with MI ADJUSTMENT
300-rm. Hotel $38M
Less GGS 100-rm. Hotel 1 - $13M
“Net” large hotel add $25M
EQUESTRIAN CENTER
with MI ADJUSTMENT
Total Event/Equine/ Convention
Complex $25M
Less
GGS 1400 seat MI adj. - $10M
“Net” Equine add $15M
TOTAL TOURIST INVEST. ADJ. ~$40M
% of total $285M investment 14%
Forecast Tourist visitors 291,000
JOBS – 2016
 GGS forecasts 1,103 FTEs
vs. GGP’s 879.
 The primary variance is in
gaming with GGS showing
141 more FTE’s or 21%
greater than PGP even
though PGP having 4%
more capacity.
 The 68 more FTE’s in GGS
Entertain./Retail may be
due to the Travel Plaza.
It is likely that the number of
employees and labor cost may not be
apples-to-apples due to accounting
treatment of third-party employees.
* MI calculations
GGS PGP
CASINO 660 519
HOTEL 67 73
FOOD
185 186
BEVERAGE
ENTERTAINMENT
134 66
RETAIL
OTHER 20 6
G & A 37 20
TOTAL 1,103 879
LABOR $
% Tot. Rev.*
Labor/Employ.*
$31.2M
17%
$28,269
$35.0M
16%
$39,843
PHASING
GGS PGP
+ 9 MONTHS – PHASE 1A Nov. 2011
1310 slots, 32 table games
50 seat snack bar, several F&B kiosks
+14 MONTHS – PHASE 1A
1300 slots, 30 tables, 20 poker tables
100 seat food court, 250 seat buffet, 140 seat sports bar, steakhouse
50 seat center bar, 90 seat show lounge
1400 seat event center
+18 MONTHS – PHASE 1B
80 to 100 room 3-star hotel
+21 MONTHS – PHASE 1B Nov. 2012
1500 slots, 42 table games, 10 poker
Food court (2 outlets), 250 seat buffet, 110 seat steakhouse
100,000 sq. ft. indoor arena
150 room 3-star hotel, 20 space RV park
PHASING – Non-critical to Gaming
GGS PGP
+36 MONTHS – PHASE 1B
1550 slots, 40 tables, 20 poker tables
Golf course renovation + clubhouse and Travel Plaza
+45 MONTHS – PHASE 2 Nov. 2014
2000 slots, 50 table games, 20 poker
3-star hotel expanded to 300 rooms, 40 space RV park
24 acre Equine/Rodeo Center expansion
+60 MONTHS – PHASE 1B
1800 slots, 40 tables, 20 poker tables
BEYOND 2016
PHASE 2A
Yr. 7: 2200 slots, 40 tables, 20 poker
Yr. 8: 996 space parking garage
Yr. 10: 120 key 4-star hotel + additional
RV spaces + race track.
FUTURE DEVELOPMENT
Additional hotel
Master planned retail development
Phase 2 expansion of Equine Center
100 space RV Park
PHASING - Summary
GGS PGP
 Opens with permanent facility but
5 mo’s. after PGP – Month 14.
Opens with 1300 slots, 30 tables,
20 poker tables and full FB&E.
 Gets to 2200 slots, 40 tables, 20
poker in Year 7
 80 to 100 room hotel opens in
Month 18
 Opens 5 months ahead of GGS but
with interim facility – Month 9.
Opens with 1310 slots, 32 table
games
 Full permanent facility with full
FBE, 1500 slots, 42 tables, 10
poker, and 150 room hotel opens
Month 21
 Gets to 2000 slots, 50 tables, 10
poker and expansion to 300 room
hotel in Month 45 (approx. Year 4)
Performance: GR / Tot. Rev.
2013 $129M / $141M
2016 $157M / $181M
Performance: GR / Tot. Rev.
2013 $148M / $163M
2016 $202M / $226M
P&L – 2016
 Higher PGP gaming
revenue due to
higher forecast
gamer visitor
volume, higher
average spend per
visit, and slightly
more capacity.
 Possibly also due to
almost $20M more
spent on Marketing.
 Margin difference
due to higher PGP
Marketing and G&A,
expenses and GGS’s
hotel and other non-
gaming profit.
GGS PGP
GAMING REV. $157M $202M
ALL OTHER REV. $ 24M $ 24M
TOTAL REVENUE $181M $226M
EBITDA $ 67M $ 59M
% margin 37% 26%
FINANCIAL RESULTS – PROFIT & LOSS STATEMENT: GGS
2016
REVENUE -
CASH
REVENUE -
COMP.
REVENUE
TOTAL
GAMING
TAXES &
LICENCES LABOR
COST OF
SALES MARKETING
OTHER
EXPENSES
TOTAL
EXPENSES
DEPT.
PROFIT
CASINO
Electronic Gaming Machines $134,685,000 $0 $134,685,000
Pit Revenue - all table games 21,900,000 0 21,900,000
Poker 0 0 0
Subtotal - Casino $156,585,000 $0 $156,585,000 $45,606,448 $25,200,207 $0 $3,998,482 $0 $74,805,137 $81,779,863
Ratios 100% 0% 100% 29% 16% 0% 3% 0% 48% 52%
HOTEL 2,513,755 0 2,513,755 0 0 0 0 0 0 2,513,755
Ratios 100% 0% 100% 0% 0% 0% 0% 0% 0% 100%
FOOD 6,972,143 0 6,972,143 0 297,135 4,880,500 0 27,318 5,204,953 1,767,190
Ratios 100% 0% 100% 0% 4% 70% 0% 0% 75% 25%
BEVERAGE 3,762,281 0 3,762,281 0 61,717 940,570 0 28,138 1,030,426 2,731,855
Ratios 100% 0% 100% 0% 2% 25% 0% 1% 27% 73%
ENTERTAINMENT 1,936,000 0 1,936,000 0 0 2,420,000 0 0 2,420,000 -484,000
Ratios 100% 0% 100% 0% 0% 125% 0% 0% 125% -25%
RETAIL 82,500 0 82,500 0 59,427 22,688 0 0 82,115 385
Ratios 100% 0% 100% 0% 72% 28% 0% 0% 100% 0%
TRAVEL PLAZA 9,000,000 0 9,000,000 0 382,800 8,010,000 0 0 8,392,800 607,200
Ratios 100% 0% 100% 0% 4% 89% 0% 0% 93% 7%
TOTAL DEPARTMENTAL $180,851,679 $0 $180,851,679 $45,606,448 $26,001,286 $16,273,758 $3,998,482 $55,456 $91,935,431 $88,916,248
Ratios 100% 0% 100% 25% 14% 9% 2% 0% 51% 49%
TOTAL DEPARTMENTAL
Advertising and Promotion $10,000,000 $10,000,000
Labor $1,485,672 1,485,672
Real Estate Taxes 2,843,517 2,843,517
Utilities 2,924,106 2,924,106
Insurance 1,688,263 1,688,263
Supplies 1,125,509 1,125,509
Repairs and Maintenance 1,000,000 1,000,000
Staff Amenities 168,826 168,826
Equipment Rental or Lease 112,551 112,551
Uniforms 90,041 90,041
Other General and Administrative 112,551 112,551
Subtotal - General and Administrative $0 $1,485,672 $0 $10,000,000 $10,065,364 $21,551,036 -$21,551,036
Ratios 0% 1% 0% 6% 6% 12% -12%
EBITDA $45,606,448 $27,486,958 $16,273,758 $13,998,482 $10,120,820 $113,486,467 $67,365,212
Ratios 25% 15% 9% 8% 6% 63% 37%
DEPRECIATION AND AMORTIZATION 14,544,360 14,544,360 -14,544,360
Ratios 8% 8% -8%
EBIT $24,665,180 $128,030,827 $52,820,852
Ratios 14% 71% 29%
INTEREST 6,440,630 6,440,630 -6,440,630
Ratios 4% 4% -4%
PRE-TAX NET INCOME $31,105,810 $134,471,457 $46,380,222
Ratios 17% 74% 26%
REVENUE -
CASH
REVENUE -
COMP.
REVENUE
TOTAL
GAMING
TAXES &
LICENCES LABOR
COST OF
SALES MARKETING
OTHER
EXPENSES
TOTAL
EXPENSES
DEPT.
PROFIT
CASINO
Electronic Gaming Machines $169,562,567 $0 $169,562,567
Pit Revenue - all table games 30,076,000 0 30,076,000
Poker 2,704,172 0 2,704,172
Subtotal - Casino $202,342,739 $0 $202,342,739 $60,702,822 $20,329,571 $0 $8,680,471 $7,284,339 $96,997,203 $105,345,536
Ratios 100% 0% 100% 30% 10% 0% 4% 4% 48% 52%
HOTEL (third party) 0 0 0 0 0 0 0 0 0 0
Ratios 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
FOOD 3,905,780 4,773,731 8,679,511 0 5,229,757 5,381,297 0 1,041,541 11,652,595 -2,973,084
Ratios 45% 55% 100% 0% 60% 62% 0% 12% 134% -34%
BEVERAGE 5,786,341 0 5,786,341 0 1,868,485 2,314,536 0 694,361 4,877,382 908,958
Ratios 100% 0% 100% 0% 32% 40% 0% 12% 84% 16%
ENTERTAINMENT 4,243,679 2,708,240 6,951,919 0 2,619,622 4,866,343 0 0 7,485,965 -534,046
Ratios 61% 39% 100% 0% 38% 70% 0% 0% 108% -8%
RETAIL 175,792 996,157 1,171,950 0 187,043 585,975 0 0 773,018 398,932
Ratios 15% 85% 100% 0% 16% 50% 0% 0% 66% 34%
CHECK CASHING, ATM FEES, LEASES 1,011,714 0 1,011,714 0 0 0 0 0 0 1,011,714
Ratios 100% 0% 100% 0% 0% 0% 0% 0% 0% 100%
TOTAL DEPARTMENTAL $217,466,044 $8,478,128 $225,944,173 $60,702,822 $30,234,478 $13,148,151 $8,680,471 $9,020,241 $121,786,163 $104,158,010
Ratios 96% 4% 100% 27% 13% 6% 4% 4% 54% 46%
TOTAL DEPARTMENTAL
Advertising and Promotion $25,182,019 $25,182,019
Labor $4,787,558 4,787,558
Real Estate Taxes 5,108,854 5,108,854
Energy (electricity, gas, etc.) 2,434,271 2,434,271
Utilities 270,475 270,475
Other General and Administrative 7,592,731 7,592,731
Subtotal - General and Administrative $0 $4,787,558 $0 $25,182,019 $15,406,331 $45,375,908 -$45,375,908
Ratios 0% 2% 0% 11% 7% 20% -20%
EBITDA $60,702,822 $35,022,036 $13,148,151 $33,862,491 $24,426,572 $167,162,071 $58,782,102
Ratios 27% 16% 6% 15% 11% 74% 26%
DEPRECIATION AND AMORTIZATION 9,237,207 9,237,207 -9,237,207
Ratios 4% 4% -4%
EBIT $33,663,778 $176,399,277 $49,544,895
Ratios 15% 78% 22%
INTEREST 6,119,571 6,119,571 -6,119,571
Ratios 3% 3% -3%
PRE-TAX NET INCOME $39,783,350 $182,518,849 $43,425,324
Ratios 18% 81% 19%
FINANCIAL RESULTS – PROFIT & LOSS STATEMENT: PGP
2016
EQUIVALENCIES,
DIFFERENCES, AND ‘FINAL
COMPARATIVE RATING’
EQUIVALENCIES - ‘Big Picture’
GGS PGP
Entertainment destination, destination resort
Mid-market
Theme and development adopted to Midwest, Kansas, Sumner County
Community partnership and partnering program
Midwest, successful development, operating, and marketing history
Reasonably well developed pre- and post opening Marketing Plan
Investment at full build out: $280M for GGS and $285M for PGP
EQUIVALENCIES
GGS PGP
GAMING DIRECT
GAMING: Full build out capacity …
Slots 2200
Table games 40
Poker tables 20
GAMING: Full build out capacity …
Slots 2000
Table games 50
Poker tables 10
FOOD 510 seats / 4 outlets FOOD 430 seats / 4 outlets
BEVERAGE 140 seats / 2 outlets BEVERAGE 185 seats / 2 outlets
HOTEL: 80-100 room 3-star hotel
90 space RV Park at full build out
HOTEL: 150 room 3-star hotel
100 space RV Park
TOURISM ORIENTED
MEETING AND CONVENTION
Multi-use event center + pre-function
area + 4 breakout rooms
MEETING AND CONVENTION
Multi-use indoor event center + pre-
function area + 2 breakout rooms
DIFFERENCES
GGS PGP
GAMING DIRECT
GAMING:
• Gaming opens Month 14 in
permanent building with all critical
FBE.
• Maximum capacity Year 7 but can
be accelerated if demand warrants.
GAMING:
• Gaming opens Month 9 in interim
facility with sufficient but modest
FBE. Permanent opens Month 21.
• Maximum capacity completed by
end of Year 4
FOOD PRICE: $13 ave. food check FOOD PRICE: $9 average food check
ENTERTAINMENT
1400 seat multi-use event center
ENTERTAINMENT
Larger 3000 TO 4200 seat multi use
event/equine center
PARKING 2357 spaces / 485 valet
Year 8 or upon demand – 996 space
parking garage
PARKING 3965 spaces / 200 valet
MARKETING (2016): $14M, 8% TR MARKETING (2016): $34M, 15% TR
DIFFERENCES
GGS PGP
TOURISM ORIENTED
GOLF Upgraded of municipal golf
course and clubhouse expansion/
upgrade Month 36
HOTEL Expansion of initial 150
room 3-star hotel to 300 rooms in
Month 45
TRAVEL PLAZA Month 36 ENTERTAINMENT 24-acre expansion
for Equine/Rodeo Center in Mo. 45
HOTEL Year 10 – 2nd hotel, 120
room, 4 star hotel. Additional spaces
in RV Park. Add speedway.
PERFORMANCE - 2016
Gaming Revenue $157M
Other Revenue $ 24M
Total Revenue $181M
EBITDA $ 67M
Margin 37%
Gaming Revenue $202M
Other Revenue $ 24M
Total Revenue $226M
EBITDA $ 59M
Margin 26%
RATING
GGS 93% of PGP score
Category Weight Score Score
PRODUCT MARKETING 50% 6.5 3.3 7.4 3.7
Casino 0% n.a. n.a. n.a. n.a.
Food 25% 8 2.0 8 2.0
Beverage 15% 7 1.1 7 1.1
Entertainment 20% 8 1.6 9 1.8
Meeting / Convention 3% 4 0.1 4 0.1
Hotel 20% 3 0.6 6 1.2
RV Park 5% 7 0.4 7 0.4
Retail 2% 5 0.1 5 0.1
Other (cumulative) *** 10% 7 0.7 8 0.8
Subtotal - Product Marketing 100%
DEMAND STIMULATION
MARKETING 25% 7.4 1.9 7.6 1.9
Pre-opening 40% 8 3.2 7 2.8
Post opening 60% 7 4.2 8 4.8
100%
SUM OF THE PARTS 25% 8 2.0 8 2.0
TOTAL 100% 7.1 7.6
GGS PGP
Result Result
RATING – one person’s (consultant’s) view
GLOBAL GAMING SOLUTIONS LLC SCORE 7.1, 93% of
PGP
• Concept, positioning, investment same or about equal with PGP
• Opens with permanent casino in 14 months
• Critical FBE gaming support about equal with PGP
• Tourism activities deemed not as compelling as PGP
PENINSULA GAMING PARTNERS LLC SCORE 7.6
 Opens with interim casino in 9 months
 4 yr. full build out
 PGP apparent willingness to use food as a marketing tool (price subsidy)
 PGP’s apparent more aggressive marketing ($ spent).
 PGP larger hotel with no outs.
 PGPs larger, triple use Event, Equine, and Meeting/Convention Center.
 More effective use of capex on Tourism generators (hotel + event center).
Thank you.
Dean M. Macomber
Macomber International, Inc.

Contenu connexe

Tendances

Macomber International (Dean Macomber)
Macomber International (Dean Macomber)Macomber International (Dean Macomber)
Macomber International (Dean Macomber)krgc
 
Kansas star presentation[1]
Kansas star presentation[1]Kansas star presentation[1]
Kansas star presentation[1]krgc
 
Ekay Economic Consultants (Eugenia Larmore)
Ekay Economic Consultants (Eugenia Larmore)Ekay Economic Consultants (Eugenia Larmore)
Ekay Economic Consultants (Eugenia Larmore)krgc
 
Casinonomics Consulting (Doug Walker)
Casinonomics Consulting (Doug Walker)Casinonomics Consulting (Doug Walker)
Casinonomics Consulting (Doug Walker)krgc
 
Civic Economics (Dan Houston, Matt Cunningham)
Civic Economics (Dan Houston, Matt Cunningham)Civic Economics (Dan Houston, Matt Cunningham)
Civic Economics (Dan Houston, Matt Cunningham)krgc
 
Union Gaming Analytics (Michael Greene)
Union Gaming Analytics (Michael Greene)Union Gaming Analytics (Michael Greene)
Union Gaming Analytics (Michael Greene)krgc
 
Cummings Associates (Will Cummings)
Cummings Associates (Will Cummings)Cummings Associates (Will Cummings)
Cummings Associates (Will Cummings)krgc
 
Ccs presentation december 2010
Ccs presentation december 2010Ccs presentation december 2010
Ccs presentation december 2010krgc
 
Wgr ne presentation
Wgr ne presentationWgr ne presentation
Wgr ne presentationkrgc
 
Ce wyandotte presentation
Ce   wyandotte presentationCe   wyandotte presentation
Ce wyandotte presentationkrgc
 
Wgr ne presentation(1)
Wgr ne presentation(1)Wgr ne presentation(1)
Wgr ne presentation(1)krgc
 
Leg sun lottery review board rebutal-final final
Leg sun   lottery review board rebutal-final finalLeg sun   lottery review board rebutal-final final
Leg sun lottery review board rebutal-final finalkrgc
 
Probe northeast 082608-v1
Probe   northeast 082608-v1Probe   northeast 082608-v1
Probe northeast 082608-v1krgc
 
Union Gaming Analytics (Michael Greene)
Union Gaming Analytics (Michael Greene)Union Gaming Analytics (Michael Greene)
Union Gaming Analytics (Michael Greene)krgc
 
Grand Hudson Resort & Casino Proposal
Grand Hudson Resort & Casino ProposalGrand Hudson Resort & Casino Proposal
Grand Hudson Resort & Casino Proposalkfloydr2r
 
Cummings ne handout 1019
Cummings ne handout 1019Cummings ne handout 1019
Cummings ne handout 1019krgc
 
Cummings ne draft 0826
Cummings ne draft 0826Cummings ne draft 0826
Cummings ne draft 0826krgc
 
Golden presentation
Golden presentationGolden presentation
Golden presentationkrgc
 
Meridian dodge city resort-sw
Meridian   dodge city resort-swMeridian   dodge city resort-sw
Meridian dodge city resort-swkrgc
 
Meridian pinnacle-ks
Meridian   pinnacle-ksMeridian   pinnacle-ks
Meridian pinnacle-kskrgc
 

Tendances (20)

Macomber International (Dean Macomber)
Macomber International (Dean Macomber)Macomber International (Dean Macomber)
Macomber International (Dean Macomber)
 
Kansas star presentation[1]
Kansas star presentation[1]Kansas star presentation[1]
Kansas star presentation[1]
 
Ekay Economic Consultants (Eugenia Larmore)
Ekay Economic Consultants (Eugenia Larmore)Ekay Economic Consultants (Eugenia Larmore)
Ekay Economic Consultants (Eugenia Larmore)
 
Casinonomics Consulting (Doug Walker)
Casinonomics Consulting (Doug Walker)Casinonomics Consulting (Doug Walker)
Casinonomics Consulting (Doug Walker)
 
Civic Economics (Dan Houston, Matt Cunningham)
Civic Economics (Dan Houston, Matt Cunningham)Civic Economics (Dan Houston, Matt Cunningham)
Civic Economics (Dan Houston, Matt Cunningham)
 
Union Gaming Analytics (Michael Greene)
Union Gaming Analytics (Michael Greene)Union Gaming Analytics (Michael Greene)
Union Gaming Analytics (Michael Greene)
 
Cummings Associates (Will Cummings)
Cummings Associates (Will Cummings)Cummings Associates (Will Cummings)
Cummings Associates (Will Cummings)
 
Ccs presentation december 2010
Ccs presentation december 2010Ccs presentation december 2010
Ccs presentation december 2010
 
Wgr ne presentation
Wgr ne presentationWgr ne presentation
Wgr ne presentation
 
Ce wyandotte presentation
Ce   wyandotte presentationCe   wyandotte presentation
Ce wyandotte presentation
 
Wgr ne presentation(1)
Wgr ne presentation(1)Wgr ne presentation(1)
Wgr ne presentation(1)
 
Leg sun lottery review board rebutal-final final
Leg sun   lottery review board rebutal-final finalLeg sun   lottery review board rebutal-final final
Leg sun lottery review board rebutal-final final
 
Probe northeast 082608-v1
Probe   northeast 082608-v1Probe   northeast 082608-v1
Probe northeast 082608-v1
 
Union Gaming Analytics (Michael Greene)
Union Gaming Analytics (Michael Greene)Union Gaming Analytics (Michael Greene)
Union Gaming Analytics (Michael Greene)
 
Grand Hudson Resort & Casino Proposal
Grand Hudson Resort & Casino ProposalGrand Hudson Resort & Casino Proposal
Grand Hudson Resort & Casino Proposal
 
Cummings ne handout 1019
Cummings ne handout 1019Cummings ne handout 1019
Cummings ne handout 1019
 
Cummings ne draft 0826
Cummings ne draft 0826Cummings ne draft 0826
Cummings ne draft 0826
 
Golden presentation
Golden presentationGolden presentation
Golden presentation
 
Meridian dodge city resort-sw
Meridian   dodge city resort-swMeridian   dodge city resort-sw
Meridian dodge city resort-sw
 
Meridian pinnacle-ks
Meridian   pinnacle-ksMeridian   pinnacle-ks
Meridian pinnacle-ks
 

En vedette

Kansascrossingppt july2 final auto play
Kansascrossingppt july2 final auto playKansascrossingppt july2 final auto play
Kansascrossingppt july2 final auto playkrgc
 
Ks lotteryreviewboard 28october2010-(final)
Ks   lotteryreviewboard 28october2010-(final)Ks   lotteryreviewboard 28october2010-(final)
Ks lotteryreviewboard 28october2010-(final)krgc
 
Global gaming ks -01december2010
Global gaming ks -01december2010Global gaming ks -01december2010
Global gaming ks -01december2010krgc
 
lottery response re question from review board re peninsula's timelines exh...
lottery response re question from review board re peninsula's  timelines  exh...lottery response re question from review board re peninsula's  timelines  exh...
lottery response re question from review board re peninsula's timelines exh...krgc
 
Public comments
Public commentsPublic comments
Public commentskrgc
 
global gaming 15-december2010_(final)
global gaming 15-december2010_(final)global gaming 15-december2010_(final)
global gaming 15-december2010_(final)krgc
 
Macomber memo
Macomber memoMacomber memo
Macomber memokrgc
 
Union gaming south central 2010
Union gaming south central 2010Union gaming south central 2010
Union gaming south central 2010krgc
 
20101204 peninsula response to board 1201 questions - description of ad astr...
20101204 peninsula response to board 1201 questions  - description of ad astr...20101204 peninsula response to board 1201 questions  - description of ad astr...
20101204 peninsula response to board 1201 questions - description of ad astr...krgc
 
Wre presentation
Wre presentationWre presentation
Wre presentationkrgc
 
Cummings response to global gaming
Cummings response to global gamingCummings response to global gaming
Cummings response to global gamingkrgc
 
Public comments 2
Public comments 2Public comments 2
Public comments 2krgc
 
2015 LGFRB Camptown Casino Proposal
2015 LGFRB Camptown Casino Proposal2015 LGFRB Camptown Casino Proposal
2015 LGFRB Camptown Casino Proposalkrgc
 
peninsula plans meet or exceed drainage standards
peninsula plans meet or exceed drainage standardspeninsula plans meet or exceed drainage standards
peninsula plans meet or exceed drainage standardskrgc
 
2015 LGFRB Presentation Castle Rock Casino Resort
2015 LGFRB Presentation Castle Rock Casino Resort 2015 LGFRB Presentation Castle Rock Casino Resort
2015 LGFRB Presentation Castle Rock Casino Resort krgc
 

En vedette (15)

Kansascrossingppt july2 final auto play
Kansascrossingppt july2 final auto playKansascrossingppt july2 final auto play
Kansascrossingppt july2 final auto play
 
Ks lotteryreviewboard 28october2010-(final)
Ks   lotteryreviewboard 28october2010-(final)Ks   lotteryreviewboard 28october2010-(final)
Ks lotteryreviewboard 28october2010-(final)
 
Global gaming ks -01december2010
Global gaming ks -01december2010Global gaming ks -01december2010
Global gaming ks -01december2010
 
lottery response re question from review board re peninsula's timelines exh...
lottery response re question from review board re peninsula's  timelines  exh...lottery response re question from review board re peninsula's  timelines  exh...
lottery response re question from review board re peninsula's timelines exh...
 
Public comments
Public commentsPublic comments
Public comments
 
global gaming 15-december2010_(final)
global gaming 15-december2010_(final)global gaming 15-december2010_(final)
global gaming 15-december2010_(final)
 
Macomber memo
Macomber memoMacomber memo
Macomber memo
 
Union gaming south central 2010
Union gaming south central 2010Union gaming south central 2010
Union gaming south central 2010
 
20101204 peninsula response to board 1201 questions - description of ad astr...
20101204 peninsula response to board 1201 questions  - description of ad astr...20101204 peninsula response to board 1201 questions  - description of ad astr...
20101204 peninsula response to board 1201 questions - description of ad astr...
 
Wre presentation
Wre presentationWre presentation
Wre presentation
 
Cummings response to global gaming
Cummings response to global gamingCummings response to global gaming
Cummings response to global gaming
 
Public comments 2
Public comments 2Public comments 2
Public comments 2
 
2015 LGFRB Camptown Casino Proposal
2015 LGFRB Camptown Casino Proposal2015 LGFRB Camptown Casino Proposal
2015 LGFRB Camptown Casino Proposal
 
peninsula plans meet or exceed drainage standards
peninsula plans meet or exceed drainage standardspeninsula plans meet or exceed drainage standards
peninsula plans meet or exceed drainage standards
 
2015 LGFRB Presentation Castle Rock Casino Resort
2015 LGFRB Presentation Castle Rock Casino Resort 2015 LGFRB Presentation Castle Rock Casino Resort
2015 LGFRB Presentation Castle Rock Casino Resort
 

Similaire à MaComber cnslts pwrpt 120110

Esports entertainment group company profile 04 9-2018
Esports entertainment group company profile 04 9-2018Esports entertainment group company profile 04 9-2018
Esports entertainment group company profile 04 9-2018RedChip Companies, Inc.
 
Esports Entertainment Group Company 04-2018
Esports Entertainment Group Company 04-2018Esports Entertainment Group Company 04-2018
Esports Entertainment Group Company 04-2018RedChip Companies, Inc.
 
Family Entertainment Centers Market Forecast 2024 | | TechSci Research
Family Entertainment Centers Market Forecast 2024 | | TechSci ResearchFamily Entertainment Centers Market Forecast 2024 | | TechSci Research
Family Entertainment Centers Market Forecast 2024 | | TechSci ResearchTechSci Research
 
Sterling Forest Resort Presentation
Sterling Forest Resort PresentationSterling Forest Resort Presentation
Sterling Forest Resort Presentationclarkgaga
 
Circus circus case ppt
Circus circus case pptCircus circus case ppt
Circus circus case pptSantanu Das
 
Greater Zion Marketing Series III: We Are Greater Zion
Greater Zion Marketing Series III: We Are Greater ZionGreater Zion Marketing Series III: We Are Greater Zion
Greater Zion Marketing Series III: We Are Greater Ziongreaterzion
 
WCM777 WORLD SUCCESS LEADER TEAM
WCM777 WORLD SUCCESS LEADER TEAMWCM777 WORLD SUCCESS LEADER TEAM
WCM777 WORLD SUCCESS LEADER TEAMMarothon Moul
 
Resorts World Hudson Valley Presentation
Resorts World Hudson Valley PresentationResorts World Hudson Valley Presentation
Resorts World Hudson Valley Presentationclarkgaga
 
NCDM Datamining Case Study 2010
NCDM Datamining Case Study 2010NCDM Datamining Case Study 2010
NCDM Datamining Case Study 2010Jim Stafford
 
NCDM Datamining Case Study 2010
NCDM Datamining Case Study 2010NCDM Datamining Case Study 2010
NCDM Datamining Case Study 2010Jim Stafford
 
NCDM Datamining Case Study 2010
NCDM Datamining Case Study 2010NCDM Datamining Case Study 2010
NCDM Datamining Case Study 2010Jim Stafford
 
Probekrgcsoutheast presenation
Probekrgcsoutheast presenationProbekrgcsoutheast presenation
Probekrgcsoutheast presenationkrgc
 
Gaming Standards Association AI talk
Gaming Standards Association AI talkGaming Standards Association AI talk
Gaming Standards Association AI talkClayton Peister
 
Consumer discretionary stock pitch
Consumer discretionary stock pitchConsumer discretionary stock pitch
Consumer discretionary stock pitchMatt Seminara
 
WCM777 WORLD SUCCESS LEADER TEAM
WCM777 WORLD SUCCESS LEADER TEAMWCM777 WORLD SUCCESS LEADER TEAM
WCM777 WORLD SUCCESS LEADER TEAMMarothon Moul
 
Gambling hq pitchdeck_052319
Gambling hq pitchdeck_052319Gambling hq pitchdeck_052319
Gambling hq pitchdeck_052319Marc Gendell
 

Similaire à MaComber cnslts pwrpt 120110 (20)

Esports Presentation
Esports PresentationEsports Presentation
Esports Presentation
 
Esports entertainment group company profile 04 9-2018
Esports entertainment group company profile 04 9-2018Esports entertainment group company profile 04 9-2018
Esports entertainment group company profile 04 9-2018
 
Esportsentertainment Group Company
Esportsentertainment Group CompanyEsportsentertainment Group Company
Esportsentertainment Group Company
 
Esports Entertainment Group Company 04-2018
Esports Entertainment Group Company 04-2018Esports Entertainment Group Company 04-2018
Esports Entertainment Group Company 04-2018
 
Family Entertainment Centers Market Forecast 2024 | | TechSci Research
Family Entertainment Centers Market Forecast 2024 | | TechSci ResearchFamily Entertainment Centers Market Forecast 2024 | | TechSci Research
Family Entertainment Centers Market Forecast 2024 | | TechSci Research
 
Sterling Forest Resort Presentation
Sterling Forest Resort PresentationSterling Forest Resort Presentation
Sterling Forest Resort Presentation
 
Circus circus case ppt
Circus circus case pptCircus circus case ppt
Circus circus case ppt
 
Greater Zion Marketing Series III: We Are Greater Zion
Greater Zion Marketing Series III: We Are Greater ZionGreater Zion Marketing Series III: We Are Greater Zion
Greater Zion Marketing Series III: We Are Greater Zion
 
Equity Analysis-GONNELLA
Equity Analysis-GONNELLAEquity Analysis-GONNELLA
Equity Analysis-GONNELLA
 
I bidgames deck 2015
 I bidgames deck 2015 I bidgames deck 2015
I bidgames deck 2015
 
WCM777 WORLD SUCCESS LEADER TEAM
WCM777 WORLD SUCCESS LEADER TEAMWCM777 WORLD SUCCESS LEADER TEAM
WCM777 WORLD SUCCESS LEADER TEAM
 
Resorts World Hudson Valley Presentation
Resorts World Hudson Valley PresentationResorts World Hudson Valley Presentation
Resorts World Hudson Valley Presentation
 
NCDM Datamining Case Study 2010
NCDM Datamining Case Study 2010NCDM Datamining Case Study 2010
NCDM Datamining Case Study 2010
 
NCDM Datamining Case Study 2010
NCDM Datamining Case Study 2010NCDM Datamining Case Study 2010
NCDM Datamining Case Study 2010
 
NCDM Datamining Case Study 2010
NCDM Datamining Case Study 2010NCDM Datamining Case Study 2010
NCDM Datamining Case Study 2010
 
Probekrgcsoutheast presenation
Probekrgcsoutheast presenationProbekrgcsoutheast presenation
Probekrgcsoutheast presenation
 
Gaming Standards Association AI talk
Gaming Standards Association AI talkGaming Standards Association AI talk
Gaming Standards Association AI talk
 
Consumer discretionary stock pitch
Consumer discretionary stock pitchConsumer discretionary stock pitch
Consumer discretionary stock pitch
 
WCM777 WORLD SUCCESS LEADER TEAM
WCM777 WORLD SUCCESS LEADER TEAMWCM777 WORLD SUCCESS LEADER TEAM
WCM777 WORLD SUCCESS LEADER TEAM
 
Gambling hq pitchdeck_052319
Gambling hq pitchdeck_052319Gambling hq pitchdeck_052319
Gambling hq pitchdeck_052319
 

Dernier

Call Girls Prahlad Nagar 9920738301 Ridhima Hire Me Full Night
Call Girls Prahlad Nagar 9920738301 Ridhima Hire Me Full NightCall Girls Prahlad Nagar 9920738301 Ridhima Hire Me Full Night
Call Girls Prahlad Nagar 9920738301 Ridhima Hire Me Full Nightssuser7cb4ff
 
Call Girls Ellis Bridge 7397865700 Independent Call Girls
Call Girls Ellis Bridge 7397865700 Independent Call GirlsCall Girls Ellis Bridge 7397865700 Independent Call Girls
Call Girls Ellis Bridge 7397865700 Independent Call Girlsssuser7cb4ff
 
Call US '' 8377087607'' !! Call Girls In Model Town Metro (Delhi NCR)
Call US '' 8377087607'' !! Call Girls In Model Town Metro (Delhi NCR)Call US '' 8377087607'' !! Call Girls In Model Town Metro (Delhi NCR)
Call US '' 8377087607'' !! Call Girls In Model Town Metro (Delhi NCR)dollysharma2066
 
QUIZ BOLLYWOOD ( weekly quiz ) - SJU quizzers
QUIZ BOLLYWOOD ( weekly quiz ) - SJU quizzersQUIZ BOLLYWOOD ( weekly quiz ) - SJU quizzers
QUIZ BOLLYWOOD ( weekly quiz ) - SJU quizzersSJU Quizzers
 
5* Hotel Call Girls In Goa 7028418221 Call Girls In Calangute Beach Escort Se...
5* Hotel Call Girls In Goa 7028418221 Call Girls In Calangute Beach Escort Se...5* Hotel Call Girls In Goa 7028418221 Call Girls In Calangute Beach Escort Se...
5* Hotel Call Girls In Goa 7028418221 Call Girls In Calangute Beach Escort Se...Apsara Of India
 
Call Girls Near The Corus Hotel New Delhi 9873777170
Call Girls Near The Corus Hotel New Delhi 9873777170Call Girls Near The Corus Hotel New Delhi 9873777170
Call Girls Near The Corus Hotel New Delhi 9873777170Sonam Pathan
 
Amil Baba in karachi Kala jadu Expert Amil baba Black magic Specialist in Isl...
Amil Baba in karachi Kala jadu Expert Amil baba Black magic Specialist in Isl...Amil Baba in karachi Kala jadu Expert Amil baba Black magic Specialist in Isl...
Amil Baba in karachi Kala jadu Expert Amil baba Black magic Specialist in Isl...Amil Baba Company
 
North Avenue Call Girls Services, Hire Now for Full Fun
North Avenue Call Girls Services, Hire Now for Full FunNorth Avenue Call Girls Services, Hire Now for Full Fun
North Avenue Call Girls Services, Hire Now for Full FunKomal Khan
 
Gripping Adult Web Series You Can't Afford to Miss
Gripping Adult Web Series You Can't Afford to MissGripping Adult Web Series You Can't Afford to Miss
Gripping Adult Web Series You Can't Afford to Missget joys
 
Statement Of Intent - - Copy.documentfile
Statement Of Intent - - Copy.documentfileStatement Of Intent - - Copy.documentfile
Statement Of Intent - - Copy.documentfilef4ssvxpz62
 
Kolkata Call Girls Service +918240919228 - Kolkatanightgirls.com
Kolkata Call Girls Service +918240919228 - Kolkatanightgirls.comKolkata Call Girls Service +918240919228 - Kolkatanightgirls.com
Kolkata Call Girls Service +918240919228 - Kolkatanightgirls.comKolkata Call Girls
 
Call Girls in Faridabad 9000000000 Faridabad Escorts Service
Call Girls in Faridabad 9000000000 Faridabad Escorts ServiceCall Girls in Faridabad 9000000000 Faridabad Escorts Service
Call Girls in Faridabad 9000000000 Faridabad Escorts ServiceTina Ji
 
Authentic No 1 Amil Baba In Pakistan Authentic No 1 Amil Baba In Karachi No 1...
Authentic No 1 Amil Baba In Pakistan Authentic No 1 Amil Baba In Karachi No 1...Authentic No 1 Amil Baba In Pakistan Authentic No 1 Amil Baba In Karachi No 1...
Authentic No 1 Amil Baba In Pakistan Authentic No 1 Amil Baba In Karachi No 1...First NO1 World Amil baba in Faisalabad
 
(伦敦大学毕业证学位证成绩单-PDF版)
(伦敦大学毕业证学位证成绩单-PDF版)(伦敦大学毕业证学位证成绩单-PDF版)
(伦敦大学毕业证学位证成绩单-PDF版)twfkn8xj
 
5* Hotel Call Girls In Goa 7028418221 Call Girls In North Goa Escort Services
5* Hotel Call Girls In Goa 7028418221 Call Girls In North Goa Escort Services5* Hotel Call Girls In Goa 7028418221 Call Girls In North Goa Escort Services
5* Hotel Call Girls In Goa 7028418221 Call Girls In North Goa Escort ServicesApsara Of India
 
MumBai CaLL GIrls 24/7 Enjoy 7397865700 Escorts Service
MumBai CaLL GIrls  24/7 Enjoy 7397865700 Escorts ServiceMumBai CaLL GIrls  24/7 Enjoy 7397865700 Escorts Service
MumBai CaLL GIrls 24/7 Enjoy 7397865700 Escorts ServiceCall Girls Mumbai
 
Hifi Laxmi Nagar Call Girls Service WhatsApp -> 9999965857 Available 24x7 ^ D...
Hifi Laxmi Nagar Call Girls Service WhatsApp -> 9999965857 Available 24x7 ^ D...Hifi Laxmi Nagar Call Girls Service WhatsApp -> 9999965857 Available 24x7 ^ D...
Hifi Laxmi Nagar Call Girls Service WhatsApp -> 9999965857 Available 24x7 ^ D...srsj9000
 
Call Girls SG Highway 7397865700 Ridhima Hire Me Full Night
Call Girls SG Highway 7397865700 Ridhima Hire Me Full NightCall Girls SG Highway 7397865700 Ridhima Hire Me Full Night
Call Girls SG Highway 7397865700 Ridhima Hire Me Full Nightssuser7cb4ff
 

Dernier (20)

Call Girls Prahlad Nagar 9920738301 Ridhima Hire Me Full Night
Call Girls Prahlad Nagar 9920738301 Ridhima Hire Me Full NightCall Girls Prahlad Nagar 9920738301 Ridhima Hire Me Full Night
Call Girls Prahlad Nagar 9920738301 Ridhima Hire Me Full Night
 
Call Girls Ellis Bridge 7397865700 Independent Call Girls
Call Girls Ellis Bridge 7397865700 Independent Call GirlsCall Girls Ellis Bridge 7397865700 Independent Call Girls
Call Girls Ellis Bridge 7397865700 Independent Call Girls
 
Call US '' 8377087607'' !! Call Girls In Model Town Metro (Delhi NCR)
Call US '' 8377087607'' !! Call Girls In Model Town Metro (Delhi NCR)Call US '' 8377087607'' !! Call Girls In Model Town Metro (Delhi NCR)
Call US '' 8377087607'' !! Call Girls In Model Town Metro (Delhi NCR)
 
QUIZ BOLLYWOOD ( weekly quiz ) - SJU quizzers
QUIZ BOLLYWOOD ( weekly quiz ) - SJU quizzersQUIZ BOLLYWOOD ( weekly quiz ) - SJU quizzers
QUIZ BOLLYWOOD ( weekly quiz ) - SJU quizzers
 
5* Hotel Call Girls In Goa 7028418221 Call Girls In Calangute Beach Escort Se...
5* Hotel Call Girls In Goa 7028418221 Call Girls In Calangute Beach Escort Se...5* Hotel Call Girls In Goa 7028418221 Call Girls In Calangute Beach Escort Se...
5* Hotel Call Girls In Goa 7028418221 Call Girls In Calangute Beach Escort Se...
 
young call girls in Hari Nagar,🔝 9953056974 🔝 escort Service
young call girls in Hari Nagar,🔝 9953056974 🔝 escort Serviceyoung call girls in Hari Nagar,🔝 9953056974 🔝 escort Service
young call girls in Hari Nagar,🔝 9953056974 🔝 escort Service
 
Call Girls Near The Corus Hotel New Delhi 9873777170
Call Girls Near The Corus Hotel New Delhi 9873777170Call Girls Near The Corus Hotel New Delhi 9873777170
Call Girls Near The Corus Hotel New Delhi 9873777170
 
Amil Baba in karachi Kala jadu Expert Amil baba Black magic Specialist in Isl...
Amil Baba in karachi Kala jadu Expert Amil baba Black magic Specialist in Isl...Amil Baba in karachi Kala jadu Expert Amil baba Black magic Specialist in Isl...
Amil Baba in karachi Kala jadu Expert Amil baba Black magic Specialist in Isl...
 
North Avenue Call Girls Services, Hire Now for Full Fun
North Avenue Call Girls Services, Hire Now for Full FunNorth Avenue Call Girls Services, Hire Now for Full Fun
North Avenue Call Girls Services, Hire Now for Full Fun
 
Gripping Adult Web Series You Can't Afford to Miss
Gripping Adult Web Series You Can't Afford to MissGripping Adult Web Series You Can't Afford to Miss
Gripping Adult Web Series You Can't Afford to Miss
 
Statement Of Intent - - Copy.documentfile
Statement Of Intent - - Copy.documentfileStatement Of Intent - - Copy.documentfile
Statement Of Intent - - Copy.documentfile
 
Call Girls Koti 7001305949 all area service COD available Any Time
Call Girls Koti 7001305949 all area service COD available Any TimeCall Girls Koti 7001305949 all area service COD available Any Time
Call Girls Koti 7001305949 all area service COD available Any Time
 
Kolkata Call Girls Service +918240919228 - Kolkatanightgirls.com
Kolkata Call Girls Service +918240919228 - Kolkatanightgirls.comKolkata Call Girls Service +918240919228 - Kolkatanightgirls.com
Kolkata Call Girls Service +918240919228 - Kolkatanightgirls.com
 
Call Girls in Faridabad 9000000000 Faridabad Escorts Service
Call Girls in Faridabad 9000000000 Faridabad Escorts ServiceCall Girls in Faridabad 9000000000 Faridabad Escorts Service
Call Girls in Faridabad 9000000000 Faridabad Escorts Service
 
Authentic No 1 Amil Baba In Pakistan Authentic No 1 Amil Baba In Karachi No 1...
Authentic No 1 Amil Baba In Pakistan Authentic No 1 Amil Baba In Karachi No 1...Authentic No 1 Amil Baba In Pakistan Authentic No 1 Amil Baba In Karachi No 1...
Authentic No 1 Amil Baba In Pakistan Authentic No 1 Amil Baba In Karachi No 1...
 
(伦敦大学毕业证学位证成绩单-PDF版)
(伦敦大学毕业证学位证成绩单-PDF版)(伦敦大学毕业证学位证成绩单-PDF版)
(伦敦大学毕业证学位证成绩单-PDF版)
 
5* Hotel Call Girls In Goa 7028418221 Call Girls In North Goa Escort Services
5* Hotel Call Girls In Goa 7028418221 Call Girls In North Goa Escort Services5* Hotel Call Girls In Goa 7028418221 Call Girls In North Goa Escort Services
5* Hotel Call Girls In Goa 7028418221 Call Girls In North Goa Escort Services
 
MumBai CaLL GIrls 24/7 Enjoy 7397865700 Escorts Service
MumBai CaLL GIrls  24/7 Enjoy 7397865700 Escorts ServiceMumBai CaLL GIrls  24/7 Enjoy 7397865700 Escorts Service
MumBai CaLL GIrls 24/7 Enjoy 7397865700 Escorts Service
 
Hifi Laxmi Nagar Call Girls Service WhatsApp -> 9999965857 Available 24x7 ^ D...
Hifi Laxmi Nagar Call Girls Service WhatsApp -> 9999965857 Available 24x7 ^ D...Hifi Laxmi Nagar Call Girls Service WhatsApp -> 9999965857 Available 24x7 ^ D...
Hifi Laxmi Nagar Call Girls Service WhatsApp -> 9999965857 Available 24x7 ^ D...
 
Call Girls SG Highway 7397865700 Ridhima Hire Me Full Night
Call Girls SG Highway 7397865700 Ridhima Hire Me Full NightCall Girls SG Highway 7397865700 Ridhima Hire Me Full Night
Call Girls SG Highway 7397865700 Ridhima Hire Me Full Night
 

MaComber cnslts pwrpt 120110

  • 1. 0 Presented to: Kansas Lottery Gaming Facility Review Board Presented by: Dean M. Macomber Macomber International, Inc. December 1, 2010 REVIEW OF ANCILLARY DEVELOPMENT South Central Zone
  • 3. ASSIGNMENT REVIEW THE ANCILLARY AMENITIES AS PROPOSED BY EACH APPLICANT FOR THE SOUTH CENTRAL ZONE GAMING LICENSE  Global Gaming Solutions, LLC (“GGS”)  Peninsula Gaming Partners, LLC (“PGP”) Definition Ancillary Amenities = Non-Gaming Facilities
  • 4. PROCESS  REVIEWED APPLICANT SUBMISSION MATERIAL  MACOMBER INTERNATIONAL, INC. (“MI”) EXTRACTED INFORMATION PERTINENT TO THE ANCILLARY DEVELOPMENT REVIEW AND CATEGORIZED IT AS FOLLOWS: I. Goal Set II. External Considerations III. Internal Considerations IV. Targeted Market Segments V. Product Marketing Plan VI. Demand Stimulation Marketing Plan VII. Sum of the Parts • MI THEN COMPARED AND RATED EACH SUBMISSION
  • 5. PROCESS … continued  THIS PRESENTATION WILL FOCUS ON HOW THE ANCILLARY DEVELOPMENT PROPOSAL OF EACH APPLICANT: o Satisfies and optimizes the State of Kansas goals set forth by its gaming legislation. o Supports and optimizes the gaming effort. o Act as independent activities.  BY ITS NATURE THIS REVIEW, EVALUATION, AND CONCLUSIONS IS … o Part objective, tangible, and quantitative o Part subjective, intangible, and qualitative
  • 6. QUALIFICATIONS This review and evaluation was conducted solely by Dean M. Macomber, President, Macomber International, Inc.  36 years in the gaming industry.  Held operation positions ranging from Dealer to President.  Worked as a consultant for a public accounting firm as well as my own company, MI.  Involved in the opening of 7 casinos and 2 takeovers.  Projects have included: o Scope: 200 unit slot operation to >$2B mega Casino-Resorts. o Positioning: Locals’, Regional, Domestic/International; Value driven slot to VVIP table game operations; and virtually everything in between. o Location:  Operations: Nevada, New Jersey, Canada, Macau  Consulting: U.S., Canada, Caribbean, Latin America, Europe, Asia, Australia, Internet gaming, and technology o Projects similar to South Central Zone: Grove, OK; 2 in IA (not with PGP); 3 in suburban/rural WA; Pendleton, OR; Gary, IN; southeast WI; Greater LA market, CA  65 domestic/international presentations, university casino gaming courses, 14 articles  Masters Hotel School of Administration, Cornell University plus undergraduate Marketing
  • 8. CONTEXT Development and subsequent operation will take place in the grip of the Financial Crises The dynamics of casino demand show that the ‘inner’ and ‘middle’ ring markets produce the greatest volume and ‘quality’ gaming demand, i.e., more or less within 100 miles of the site. Extensive and well developed competition already exists in many feeder markets, particularly the outer markets where the greatest population densities reside. Most of the Midwest and the South Central Zone in particular is inherently a middle market.
  • 9. CONCLUSION The first and second goals of the Kansas gaming statutes – jobs and income to the State – are best achieved and sustained by each South Central Zone development … First being … The Best Locals’ Casino It Can Be … and then second being … The Best Regional Casino It Can Be And, the derivative second conclusion is that gaming will be (and must be) the marketing and profit engine for each casino.
  • 10. CONCLUSION … continued Experience elsewhere shows that the driving considerations for a Local /Regional gamers are:  First and foremost … the games and gaming experience: e.g., selection of games, price/cost/time-on-device, incentives, playing environment.  A distant but still important second … the food, i.e., the minimum expectation is good food but preferably great food. In either case value pricing is expected and appreciated.  Everything else comes next: parking, beverage, entertainment, hotel. Consequently, the primary goal of ancillary development should (must?) be to support gamers.
  • 11. CONCLUSION … continued Achieving the third goal of the Kansas gaming statutes – generating tourism – follows after gaming and the gaming experience is fully supported. The proposals validate these contentions:  Visitors within 100 miles : Total Visits 84% to 90%  Gamers : Non-gamer visits 96%  Gaming revenue : Total Revenue 87% to 91%  Gaming departmental profit : EBITDA 121% to 201% MI’s review and evaluation took place in this context and based upon these conclusions.
  • 12. PROPONENT’S SUBMISSION EVALUATION AND REVIEW Global Gaming Solutions, LLC(“GGS”) Peninsula Gaming Partners, LLC(“PGP”)
  • 13. TOTAL PROJECT – full build out and 2016  Both are designated as “destinations,” “regional” and “entertainment” destinations.  Both claim to have conceptualized and designed their projects specific to Midwest, Sumner County dynamics.  Both invest $280M to $285M  Both will depend largely upon gamers and visitors within 100 miles of the site. GGS PGP CONCEPT “Entertainment destination” “Regional destination” THEME Midwest / Sumner County EXPERIENCE Midwest successful operations POSITIONING Mid-market … 3-star hotels Average food check $9 to $13 INVESTMENT $280M “all in” $285M “all in” VISITORS 2016 <100 mi. >100 mi. Total Gamers Non-gamers Total 2,113K 84% 417K 16% 2,530K 100% 2,429K 96% 101K 4% 2,530K 100% 2,611K 90% 291K 10% 2,902K 100% 2,786K 96% 116K 4% 2,902K 100%
  • 14. GAMING (a reference point) – 2016  Both are proposing virtually the same gaming capacity  GGS’s forecast spend per visitor is 84% of PGP’s.  GGS is forecasting 86% of the gaming visitors and 78% of the GGR of PGP.  Profit margins are the same so GGS departmental profit is also 78% of PGP. * MI calculations ** GGS table includes poker GGS PGP Capacity 2000 slots 40 tables 20 poker 2000 slots 50 tables 20 poker Demand – physical Demand – financial 2.4M gamers $157M GGR 2.8M gamers $202M GGR GGR/visitor $64 $76 Utilization* Physical Financial – WPPD 39% $172 42% $214 Slot revenue Table** Poker Total Revenue Depart. Profit Margin $135M $ 22M n.a. $157M $ 82M 52% $170M $ 30M $ 3M $202M $105M 52%
  • 15. DINING – full build out, all by 2016  GGS: Partnering with Emerging Brands/ Jimmy’s Egg and Rock bottom.  GGS: Higher margin may be due to 3rd party involvement.  PGP: Higher BE average check implies higher ‘quality.’  PGP: Loss leader average check implies attempt to use food as a marketing tool  PGP forecasting twice the total comp $ of GGS although GGS shows $0 on P&L. GGS PGP DESCRIPTION (ave. check) Deli $10 Sports bar $14 Buffet $15 Upscale $35 Snack bar $ 7 Food court $ 9 Buffet $11 Upscale $43 CAPACITY “S.F.” = square feet 510 seats 21,377 S.F. 430 seats 22,250 S.F. AVE. CHECK* $13 average $10 breakeven $ 9 average $14 breakeven UTILIZATION* 73% ave. day 84% ave. day REVENUE – cash REVENUE – comp REVENUE - total PROFIT/(LOSS) Margin $7.0M $0.0M $7.0M $1.8M 25% $ 3.9M $ 4.8M $ 8.7M ($3.0M) - 34% * MI calculations BE average check = total departmental expense / total covers
  • 16. BARS / LOUNGES – full build out, all by 2016  Both propose two bars, each with a casino bar plus one other.  GGS casino bar is a “center bar.”  PGP proposes a stage in their casino bar while GGS proposes a stage in their Lounge.  GGS’s margin may be due to 3rd parties.  GGS’s revenue is 66% of PGP’s but has 82% of PGP’s capacity. * MI calculation GGS PGP DESCRIPTION “S.F.” = square feet Center casino bar 2,700 S.F. Lounge and bar 2,000 S.F. Casino bar 2,700 S.F. Sports bar 3,000 S.F. CAPACITY 4,700 S.F. 5,700 S.F. AVE. CHECK n.a. n.a. UTILIZATION* 75% ave. day 71% ave. day REVENUE – cash REVENUE – comp REVENUE - total PROFIT/(LOSS) Margin $3.8M $0.0M $3.8M $2.7M 73% $5.8M $0.0M $5.8M $0.9M 16%
  • 17. ENTERTAINMENT – full build out, by 2016  GGS: 1400 seat multi- use theater mimic-ing their highly utilized Riverwind model.  PGP proposes a larger multi- use center for enter- tainment and equine events. * MI calculation GGS PGP DESCRIPTION Event / Conv. Center Event/ Conv. Center Equine Support Ctr. CAPACITY Seats Space (S.F. = sq. ft.) Pre-function Breakout rms. 1,400 seats 42,549 S.F. 1,657 S.F. 1,360 S.F. 3,000 seated/ 4,200 concerts 100,000 S.F. 1,200 S.F. unclear 1,500 seats covered, outdoor arena, 24 acres Implied attend. @ $X ave. ticket Implied events @ Y attend./event* ~ 55,000 $35 ticket 55 annually 1000/show ~ 200,000 $35/ticket 80 annually 2500/show REVENUE – cash REVENUE – comp REVENUE - total PROFIT/(LOSS) Margin $1.9M $0.0M $1.9M ($0.5)M - 25% $4.2M $2.7M $7.0M ($0.5)M - 8%
  • 18. ENTERTAINMENT … continued GGS PGP GGS’s Event Center is positioned as a flexible entertainment venue with meeting / convention capabilities (pre- function area, 4 breakout rooms, and flat ground floor in Event Center with non-fixed seats, movable partitions). PGP’s Event Center is positioned as an equine-based multi-use entertainment venue with meeting / convention capabilities (pre- function area, 2 breakout rooms in hotel). Tout their extensive experience with entertainment in Oklahoma … 49 acts appeared at their Riverwind Casino in Oklahoma City in 2009. The equine nature of the center is supported with stalls, feed, wash area(s), dirt storage area(s), and cleaning/odor control capabilities. Entertainment would ostensibly be stars, acts, and shows appearing on stage. Entertainment would be equine based events in the indoor or outdoor arenas plus ostensibly stars, acts, and shows appearing on the stage.
  • 19. HOTEL – by 2016 and full build out GGS PGP By 2016 Comparables Sq. ft. per room Other amenities After 2016 80-100 rm., 3-star, $10M Holiday Inn Express/La Quinta Suites 320 standard/620 premium Business center, pool, spa, exercise area, small meeting area, brkftst. area. 120 key, 4-star, $10-$15M* 300 rm., 3-star, $38M Hol. Inn Exprss./Hilton Grdn Inn 450 standard/900 premium Business center, pool, spa, fitness center, laundry, 2 meeting rooms None Ave. occ. / ADR 71% / $97 85% / $84 REVENUE PROFIT Margin $2.5M $2.5M 100% $0.0M $0.0M 0% OTHER 3rd party to manage first hotel. Expect initial 30% to 40% comped increasing to 70% in a stabilized year, translates into 56 to 70 rooms/night. *2nd hotel subject to market conditions Equity stake, but 3rd party management. Initial room block 5 MW/10 WE. Comps 7%-10% + discount rooms 20% = 30% casino, ~ 90 rooms/night.
  • 20. RV PARK – 2016 and full build out GGS PGP 2016 Year 10 Existing 37 space RV Park with 2 lodges, 1 cabin. Add 60 spaces. $7M 100 space RV Park with water/electric hookup. Results No utilization, price, or financial results segregated out or shown No utilization, price, or financial results segregated out or shown
  • 21. RETAIL – 2016 and full build out GGS PGP 2016 1,200 S.F. store 650 S. F. store Goods/items sold Sundries and logo merchandise. Gift shop, sundries, and logo merchandise* REVENUE – cash REVENUE – comp REVENUE – total PROFIT Margin $0.1M $0.0M $0.1M $0.0M 0% $0.2M $1.0M $1.2M $0.4M 34% MI: high comp revenue suggests possible Loyalty Club “points for merchandise” program may be credited here as comp revenue.
  • 22. PARKING – 2016 and full build out GGS PGP 2016 POST 2016 0.9M square feet paved parking 2,357 parking spaces 485 valet spaces 384 employee spaces 27 RV space 996 space parking garage 3,353 total spaces Ostensibly, the parking garage could be built sooner if demand so dictates. 1.5M sq. ft. paved parking 3,965 parking spaces 200 valet spaces 295 employee spaces 100 RV spaces No additional 3,965 parking spaces
  • 23. ANCILLARY REVENUE – 2016 GGS PGP Total Total Cash Comp % Rev CRITICAL GAMING SUPPORT ACTIVITIES FOOD $ 7.0M $ 8.7M $ 3.9M $ 4.8M 55% BEVERAGE $ 3.8M $ 5.8M $ 5.8M $ 0.0M 0% ENTERTAINMENT $ 1.9M $ 7.0M $ 4.2M $ 2.7M 39% HOTEL $ 2.5M $0.0M* $0.0M* $0.0M* n.a. RETAIL $ 0.1M $ 1.2M $ 0.2M $ 1.0M 85% Subtotal $15.3M $22.7M $14.1M $ 8.5M 37% % Total Rev. Comp Expense/%GGR 8.5% $4.0M/ 2.6% 10.0% $8.5M/4.2% TRAVEL PLAZA $ 9.0M ATM/CHK/LEASES $ 1.0M TOTAL ANC. REV. $24.3M $23.7M
  • 24. ANCILLARY REVENUE – 2016 GGS PGP Total Total Cash Comp % Rev CRITICAL GAMING SUPPORT ACTIVITIES FOOD $ 7.0M $ 8.7M $ 3.9M $ 4.8M 55% BEVERAGE $ 3.8M $ 5.8M $ 5.8M $ 0.0M 0% ENTERTAINMENT $ 1.9M $ 7.0M $ 4.2M $ 2.7M 39% HOTEL $ 2.5M $0.0M $0.0M $0.0M n.a. RETAIL $ 0.1M $ 1.2M $ 0.2M $ 1.0M 85% Subtotal $15.3M $22.7M $14.1M $ 8.5M 37% % Total Rev. Comp Expense/%GGR 8.5% $4.0M/ 2.6% 10.0% $8.5M/4.2% TRAVEL PLAZA $ 9.0M ATM/CHK/LEASES $ 1.0M TOTAL ANC. REV. $24.3M $23.7M
  • 25. MARKETING – 2016 GGS PGP $ % TR $ % TR COMP EXPENSE Includes pref. guest expense if applicable $ 3.9M 2% $ 8.5M 4% BAD DEBT EXPENSE $ 0.0M n.a. $ 0.2M nil ADVERTISING AND PROMOTION $10.0M 6% $25.2M 11% TOTAL MARKETING $14.0M $33.9M % TR $ TR 8% $181M 15% $226M OTHER MARKETING $2.4M $ unk. $ unk. Entert. CoS Golf Speedway $4.9M Enter. CoS
  • 26. M.I.C.E. – by 2016 and full build out M.I.C.E. = Meeting, Incentive, Convention and Exhibition GGS PGP M.I.C.E. 42,549 square foot multi-use event center with 1,657 S.F. pre-function area plus 1,360 S.F. breakout room space (4 rooms) 100,000 square foot multi-use event/equine center, includes 31,700 S.F. pre-function space and 1,200 S.F. breakout room space (2 rooms) in hotel. AS SUPPORTED BY HOTEL OPERATIONS (previously reviewed) HOTEL by 2016 Sq. ft. per room Other amenities After 2016 80-100 rm., 3-star, $10M 320 std./620 prem. Business center, pool, spa, exercise area, small meeting area, brkfst area. 120 key, 4-star, $10-$15M* 300 rm., 3-star, $38M 450 std./900 prem. Bus ctr., pool, spa, fitness center, laundry, 2 mtg. rms. None
  • 27. TRAVEL PLAZA – full build out, by 2016 GGS PGP By 2016 OnCue travel plaza. 5000 S.F. convenience store and other premises. None Goods/items sold Convenience: snacks, beverage, and limited hot food. Trucker services: overnight parking, showers, and laundry. Fuel: multiple unleaded octanes, multiple ethanol, and diesel. REVENUE – cash REVENUE – comp REVENUE – total PROFIT Margin $9.0M $0.0M $9.0M $0.6M 7%
  • 28. TOURIST ACTIVITIES – full build out GGS PGP (with MI adjustments) HOTEL 80 – 100 room, 3-star 120 room, 4-star subject to market conditions TRAVEL PLAZA Previously described GOLF COURSE RENOVATION Upgrade greens and clubhouse (“destination clubhouse”) of Wellington Municipal Golf Course SPEEDWAY 260 ac. Sports car racecourse for vintage car, motorcycle, performance production racing ADDITIONAL 420-acres AVAILABLE HOTEL 300 room, 3-star EQUESTRIAN CENTER Previously described
  • 29. TOURIST ACTIVITIES – full build out GGS PGP (with MI adjustments) TRAVEL PLAZA $8M Previously described GOLF COURSE RENOVATION $3M Upgrade greens and clubhouse (“destination clubhouse”) of Wellington Municipal Golf Course SPEEDWAY $7M to $10M 260 ac. Sports car racecourse for vintage car, motorcycle, performance production racing TOTAL TOURIST INVEST. $18M-$21M % of total $280M investment 6%-8% Forecast Tourist visitors 417,000 HOTEL with MI ADJUSTMENT 300-rm. Hotel $38M Less GGS 220-rm. 1 & 2 - $25M “Net” large hotel add $13M EQUESTRIAN CENTER with MI ADJUSTMENT Total Event/Equine/ Convention Complex $25M Less GGS 1400 seat MI adj. - $10M “Net” Equine add $15M TOTAL TOURIST INVEST. ADJ. ~$28M % of total $285M investment 10% Forecast Tourist visitors 291,000
  • 30. TOURIST ACTIVITIES – full build out GGS PGP (with MI adjustments) TRAVEL PLAZA $8M Previously described GOLF COURSE RENOVATION $3M Upgrade greens and clubhouse (“destination clubhouse”) of Wellington Municipal Golf Course SPEEDWAY $7M to $10M 260 ac. Sports car racecourse for vintage car, motorcycle, performance production racing TOTAL TOURIST INVEST. $18M - $21M % of total $280M investment 6%-8% Forecast Tourist visitors 417,000 HOTEL with MI ADJUSTMENT 300-rm. Hotel $38M Less GGS 100-rm. Hotel 1 - $13M “Net” large hotel add $25M EQUESTRIAN CENTER with MI ADJUSTMENT Total Event/Equine/ Convention Complex $25M Less GGS 1400 seat MI adj. - $10M “Net” Equine add $15M TOTAL TOURIST INVEST. ADJ. ~$40M % of total $285M investment 14% Forecast Tourist visitors 291,000
  • 31. JOBS – 2016  GGS forecasts 1,103 FTEs vs. GGP’s 879.  The primary variance is in gaming with GGS showing 141 more FTE’s or 21% greater than PGP even though PGP having 4% more capacity.  The 68 more FTE’s in GGS Entertain./Retail may be due to the Travel Plaza. It is likely that the number of employees and labor cost may not be apples-to-apples due to accounting treatment of third-party employees. * MI calculations GGS PGP CASINO 660 519 HOTEL 67 73 FOOD 185 186 BEVERAGE ENTERTAINMENT 134 66 RETAIL OTHER 20 6 G & A 37 20 TOTAL 1,103 879 LABOR $ % Tot. Rev.* Labor/Employ.* $31.2M 17% $28,269 $35.0M 16% $39,843
  • 32. PHASING GGS PGP + 9 MONTHS – PHASE 1A Nov. 2011 1310 slots, 32 table games 50 seat snack bar, several F&B kiosks +14 MONTHS – PHASE 1A 1300 slots, 30 tables, 20 poker tables 100 seat food court, 250 seat buffet, 140 seat sports bar, steakhouse 50 seat center bar, 90 seat show lounge 1400 seat event center +18 MONTHS – PHASE 1B 80 to 100 room 3-star hotel +21 MONTHS – PHASE 1B Nov. 2012 1500 slots, 42 table games, 10 poker Food court (2 outlets), 250 seat buffet, 110 seat steakhouse 100,000 sq. ft. indoor arena 150 room 3-star hotel, 20 space RV park
  • 33. PHASING – Non-critical to Gaming GGS PGP +36 MONTHS – PHASE 1B 1550 slots, 40 tables, 20 poker tables Golf course renovation + clubhouse and Travel Plaza +45 MONTHS – PHASE 2 Nov. 2014 2000 slots, 50 table games, 20 poker 3-star hotel expanded to 300 rooms, 40 space RV park 24 acre Equine/Rodeo Center expansion +60 MONTHS – PHASE 1B 1800 slots, 40 tables, 20 poker tables BEYOND 2016 PHASE 2A Yr. 7: 2200 slots, 40 tables, 20 poker Yr. 8: 996 space parking garage Yr. 10: 120 key 4-star hotel + additional RV spaces + race track. FUTURE DEVELOPMENT Additional hotel Master planned retail development Phase 2 expansion of Equine Center 100 space RV Park
  • 34. PHASING - Summary GGS PGP  Opens with permanent facility but 5 mo’s. after PGP – Month 14. Opens with 1300 slots, 30 tables, 20 poker tables and full FB&E.  Gets to 2200 slots, 40 tables, 20 poker in Year 7  80 to 100 room hotel opens in Month 18  Opens 5 months ahead of GGS but with interim facility – Month 9. Opens with 1310 slots, 32 table games  Full permanent facility with full FBE, 1500 slots, 42 tables, 10 poker, and 150 room hotel opens Month 21  Gets to 2000 slots, 50 tables, 10 poker and expansion to 300 room hotel in Month 45 (approx. Year 4) Performance: GR / Tot. Rev. 2013 $129M / $141M 2016 $157M / $181M Performance: GR / Tot. Rev. 2013 $148M / $163M 2016 $202M / $226M
  • 35. P&L – 2016  Higher PGP gaming revenue due to higher forecast gamer visitor volume, higher average spend per visit, and slightly more capacity.  Possibly also due to almost $20M more spent on Marketing.  Margin difference due to higher PGP Marketing and G&A, expenses and GGS’s hotel and other non- gaming profit. GGS PGP GAMING REV. $157M $202M ALL OTHER REV. $ 24M $ 24M TOTAL REVENUE $181M $226M EBITDA $ 67M $ 59M % margin 37% 26%
  • 36. FINANCIAL RESULTS – PROFIT & LOSS STATEMENT: GGS 2016 REVENUE - CASH REVENUE - COMP. REVENUE TOTAL GAMING TAXES & LICENCES LABOR COST OF SALES MARKETING OTHER EXPENSES TOTAL EXPENSES DEPT. PROFIT CASINO Electronic Gaming Machines $134,685,000 $0 $134,685,000 Pit Revenue - all table games 21,900,000 0 21,900,000 Poker 0 0 0 Subtotal - Casino $156,585,000 $0 $156,585,000 $45,606,448 $25,200,207 $0 $3,998,482 $0 $74,805,137 $81,779,863 Ratios 100% 0% 100% 29% 16% 0% 3% 0% 48% 52% HOTEL 2,513,755 0 2,513,755 0 0 0 0 0 0 2,513,755 Ratios 100% 0% 100% 0% 0% 0% 0% 0% 0% 100% FOOD 6,972,143 0 6,972,143 0 297,135 4,880,500 0 27,318 5,204,953 1,767,190 Ratios 100% 0% 100% 0% 4% 70% 0% 0% 75% 25% BEVERAGE 3,762,281 0 3,762,281 0 61,717 940,570 0 28,138 1,030,426 2,731,855 Ratios 100% 0% 100% 0% 2% 25% 0% 1% 27% 73% ENTERTAINMENT 1,936,000 0 1,936,000 0 0 2,420,000 0 0 2,420,000 -484,000 Ratios 100% 0% 100% 0% 0% 125% 0% 0% 125% -25% RETAIL 82,500 0 82,500 0 59,427 22,688 0 0 82,115 385 Ratios 100% 0% 100% 0% 72% 28% 0% 0% 100% 0% TRAVEL PLAZA 9,000,000 0 9,000,000 0 382,800 8,010,000 0 0 8,392,800 607,200 Ratios 100% 0% 100% 0% 4% 89% 0% 0% 93% 7% TOTAL DEPARTMENTAL $180,851,679 $0 $180,851,679 $45,606,448 $26,001,286 $16,273,758 $3,998,482 $55,456 $91,935,431 $88,916,248 Ratios 100% 0% 100% 25% 14% 9% 2% 0% 51% 49% TOTAL DEPARTMENTAL Advertising and Promotion $10,000,000 $10,000,000 Labor $1,485,672 1,485,672 Real Estate Taxes 2,843,517 2,843,517 Utilities 2,924,106 2,924,106 Insurance 1,688,263 1,688,263 Supplies 1,125,509 1,125,509 Repairs and Maintenance 1,000,000 1,000,000 Staff Amenities 168,826 168,826 Equipment Rental or Lease 112,551 112,551 Uniforms 90,041 90,041 Other General and Administrative 112,551 112,551 Subtotal - General and Administrative $0 $1,485,672 $0 $10,000,000 $10,065,364 $21,551,036 -$21,551,036 Ratios 0% 1% 0% 6% 6% 12% -12% EBITDA $45,606,448 $27,486,958 $16,273,758 $13,998,482 $10,120,820 $113,486,467 $67,365,212 Ratios 25% 15% 9% 8% 6% 63% 37% DEPRECIATION AND AMORTIZATION 14,544,360 14,544,360 -14,544,360 Ratios 8% 8% -8% EBIT $24,665,180 $128,030,827 $52,820,852 Ratios 14% 71% 29% INTEREST 6,440,630 6,440,630 -6,440,630 Ratios 4% 4% -4% PRE-TAX NET INCOME $31,105,810 $134,471,457 $46,380,222 Ratios 17% 74% 26%
  • 37. REVENUE - CASH REVENUE - COMP. REVENUE TOTAL GAMING TAXES & LICENCES LABOR COST OF SALES MARKETING OTHER EXPENSES TOTAL EXPENSES DEPT. PROFIT CASINO Electronic Gaming Machines $169,562,567 $0 $169,562,567 Pit Revenue - all table games 30,076,000 0 30,076,000 Poker 2,704,172 0 2,704,172 Subtotal - Casino $202,342,739 $0 $202,342,739 $60,702,822 $20,329,571 $0 $8,680,471 $7,284,339 $96,997,203 $105,345,536 Ratios 100% 0% 100% 30% 10% 0% 4% 4% 48% 52% HOTEL (third party) 0 0 0 0 0 0 0 0 0 0 Ratios 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% FOOD 3,905,780 4,773,731 8,679,511 0 5,229,757 5,381,297 0 1,041,541 11,652,595 -2,973,084 Ratios 45% 55% 100% 0% 60% 62% 0% 12% 134% -34% BEVERAGE 5,786,341 0 5,786,341 0 1,868,485 2,314,536 0 694,361 4,877,382 908,958 Ratios 100% 0% 100% 0% 32% 40% 0% 12% 84% 16% ENTERTAINMENT 4,243,679 2,708,240 6,951,919 0 2,619,622 4,866,343 0 0 7,485,965 -534,046 Ratios 61% 39% 100% 0% 38% 70% 0% 0% 108% -8% RETAIL 175,792 996,157 1,171,950 0 187,043 585,975 0 0 773,018 398,932 Ratios 15% 85% 100% 0% 16% 50% 0% 0% 66% 34% CHECK CASHING, ATM FEES, LEASES 1,011,714 0 1,011,714 0 0 0 0 0 0 1,011,714 Ratios 100% 0% 100% 0% 0% 0% 0% 0% 0% 100% TOTAL DEPARTMENTAL $217,466,044 $8,478,128 $225,944,173 $60,702,822 $30,234,478 $13,148,151 $8,680,471 $9,020,241 $121,786,163 $104,158,010 Ratios 96% 4% 100% 27% 13% 6% 4% 4% 54% 46% TOTAL DEPARTMENTAL Advertising and Promotion $25,182,019 $25,182,019 Labor $4,787,558 4,787,558 Real Estate Taxes 5,108,854 5,108,854 Energy (electricity, gas, etc.) 2,434,271 2,434,271 Utilities 270,475 270,475 Other General and Administrative 7,592,731 7,592,731 Subtotal - General and Administrative $0 $4,787,558 $0 $25,182,019 $15,406,331 $45,375,908 -$45,375,908 Ratios 0% 2% 0% 11% 7% 20% -20% EBITDA $60,702,822 $35,022,036 $13,148,151 $33,862,491 $24,426,572 $167,162,071 $58,782,102 Ratios 27% 16% 6% 15% 11% 74% 26% DEPRECIATION AND AMORTIZATION 9,237,207 9,237,207 -9,237,207 Ratios 4% 4% -4% EBIT $33,663,778 $176,399,277 $49,544,895 Ratios 15% 78% 22% INTEREST 6,119,571 6,119,571 -6,119,571 Ratios 3% 3% -3% PRE-TAX NET INCOME $39,783,350 $182,518,849 $43,425,324 Ratios 18% 81% 19% FINANCIAL RESULTS – PROFIT & LOSS STATEMENT: PGP 2016
  • 39. EQUIVALENCIES - ‘Big Picture’ GGS PGP Entertainment destination, destination resort Mid-market Theme and development adopted to Midwest, Kansas, Sumner County Community partnership and partnering program Midwest, successful development, operating, and marketing history Reasonably well developed pre- and post opening Marketing Plan Investment at full build out: $280M for GGS and $285M for PGP
  • 40. EQUIVALENCIES GGS PGP GAMING DIRECT GAMING: Full build out capacity … Slots 2200 Table games 40 Poker tables 20 GAMING: Full build out capacity … Slots 2000 Table games 50 Poker tables 10 FOOD 510 seats / 4 outlets FOOD 430 seats / 4 outlets BEVERAGE 140 seats / 2 outlets BEVERAGE 185 seats / 2 outlets HOTEL: 80-100 room 3-star hotel 90 space RV Park at full build out HOTEL: 150 room 3-star hotel 100 space RV Park TOURISM ORIENTED MEETING AND CONVENTION Multi-use event center + pre-function area + 4 breakout rooms MEETING AND CONVENTION Multi-use indoor event center + pre- function area + 2 breakout rooms
  • 41. DIFFERENCES GGS PGP GAMING DIRECT GAMING: • Gaming opens Month 14 in permanent building with all critical FBE. • Maximum capacity Year 7 but can be accelerated if demand warrants. GAMING: • Gaming opens Month 9 in interim facility with sufficient but modest FBE. Permanent opens Month 21. • Maximum capacity completed by end of Year 4 FOOD PRICE: $13 ave. food check FOOD PRICE: $9 average food check ENTERTAINMENT 1400 seat multi-use event center ENTERTAINMENT Larger 3000 TO 4200 seat multi use event/equine center PARKING 2357 spaces / 485 valet Year 8 or upon demand – 996 space parking garage PARKING 3965 spaces / 200 valet MARKETING (2016): $14M, 8% TR MARKETING (2016): $34M, 15% TR
  • 42. DIFFERENCES GGS PGP TOURISM ORIENTED GOLF Upgraded of municipal golf course and clubhouse expansion/ upgrade Month 36 HOTEL Expansion of initial 150 room 3-star hotel to 300 rooms in Month 45 TRAVEL PLAZA Month 36 ENTERTAINMENT 24-acre expansion for Equine/Rodeo Center in Mo. 45 HOTEL Year 10 – 2nd hotel, 120 room, 4 star hotel. Additional spaces in RV Park. Add speedway. PERFORMANCE - 2016 Gaming Revenue $157M Other Revenue $ 24M Total Revenue $181M EBITDA $ 67M Margin 37% Gaming Revenue $202M Other Revenue $ 24M Total Revenue $226M EBITDA $ 59M Margin 26%
  • 43. RATING GGS 93% of PGP score Category Weight Score Score PRODUCT MARKETING 50% 6.5 3.3 7.4 3.7 Casino 0% n.a. n.a. n.a. n.a. Food 25% 8 2.0 8 2.0 Beverage 15% 7 1.1 7 1.1 Entertainment 20% 8 1.6 9 1.8 Meeting / Convention 3% 4 0.1 4 0.1 Hotel 20% 3 0.6 6 1.2 RV Park 5% 7 0.4 7 0.4 Retail 2% 5 0.1 5 0.1 Other (cumulative) *** 10% 7 0.7 8 0.8 Subtotal - Product Marketing 100% DEMAND STIMULATION MARKETING 25% 7.4 1.9 7.6 1.9 Pre-opening 40% 8 3.2 7 2.8 Post opening 60% 7 4.2 8 4.8 100% SUM OF THE PARTS 25% 8 2.0 8 2.0 TOTAL 100% 7.1 7.6 GGS PGP Result Result
  • 44. RATING – one person’s (consultant’s) view GLOBAL GAMING SOLUTIONS LLC SCORE 7.1, 93% of PGP • Concept, positioning, investment same or about equal with PGP • Opens with permanent casino in 14 months • Critical FBE gaming support about equal with PGP • Tourism activities deemed not as compelling as PGP PENINSULA GAMING PARTNERS LLC SCORE 7.6  Opens with interim casino in 9 months  4 yr. full build out  PGP apparent willingness to use food as a marketing tool (price subsidy)  PGP’s apparent more aggressive marketing ($ spent).  PGP larger hotel with no outs.  PGPs larger, triple use Event, Equine, and Meeting/Convention Center.  More effective use of capex on Tourism generators (hotel + event center).
  • 45. Thank you. Dean M. Macomber Macomber International, Inc.