Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
US$ millions<br />
Wynn Boston Harbor<br />
Gross Gaming Revenue Sensitivity<br />
Key Assumptions<br />
Existing Greater Boston Gaming Market: $2.3 bn GGR 1<br />
Existing Market Gaming Positions: 21,149<br />
Estimated % of market revenues from MA: 20-50% 2<br />
1000<br />
800<br />
$770<br />
Hypothetical Gross Gaming Revenue<br />
$840<br />
$910<br />
Estimated market growth post-Wynn: +20% 3<br />
600<br />
Wynn Boston Harbor Assumptions<br />
400<br />
# of gaming tables: 142<br />
# of poker tables: 95<br />
200<br />
# of slot machines: 2,860<br />
Total gaming positions: 4,282<br />
% of market gaming positions: 17%<br />
0<br />
27.5% 30.0% 32.5%<br />
Market Share<br />
163% 178% 193%<br />
Implied Fair Share 1,3<br />
16<br />
(1) Includes Connecticut, Rhode Island, and existing Massachusetts casinos; data from company public filings and<br />
state gaming commissions.<br />
(2) Based on University of Massachusetts – Dartmouth study “New England Casino Update, 2013.”<br />
(3) Assumes Greater Boston Gaming Market GGR grows by 20% once Wynn Boston Harbor opens. Based on<br />
analysis of precedent regional market casino openings.
Change language