Draft For discussion only

Slot case slide 1

Coin in & Coin out

Situazione
Cash in split
in dettaglio

2/3/15
2/3/15
2/3/15

2/3/15
2/3/15

2/3/15

2/3/15

2/3/15
Coin - in

LNG outlook v10.ppt

Coin -out

Cash -in

Cash in

2/3/15

2/3/15

2/3/15

It company

Draft For discussion only

Slot case slide 2

Distribution of population per size of the city

2/3/15

City above 250k abitants

1 bar/400 people

2/3/15

City between 100k and 200k abitants

1 bar/750 people

2/3/15
2/3/15

LNG outlook v10.ppt

City between 50k and 100k abitants

1 bar/1000 people
City below 50k abitants
1 bar/2000 people

2/3/15

2/3/15

# of bars / category

2/3/15

2/3/1
5

2/3/1
5

Total

Draft For discussion only

Other info
Current salary 200,000 euro/year + 200,000 euro invested at 5%
40,000 euro helper
- Can follow up to 26 bars
- 2500 euro/slot
- 500 euro in wc
-3 years useful life
-25 bn total coin in
-100,000 bar ((=(50M*50%/400= 62,500 ) + (50M*30%/750=20,000) + (50M*15% /1000=7500)+ (50M*5%/2000=1250) = 91,250)
-2.5 slots per bar
-revenue per slot=5,000/year (=(25*5% ) / (100,000 *2,5) )
-slot followed by guy=65
-investment for 65 slot=195,000
-return y1=65*5000=325,000 40,000 =285,000 on investment of 200,000 = 85,000
return (around 40%).
Risks: are you going to get the market you need (business risk), regulation (is it going
to change?) - is 5% the appropriate discount rate?
-

LNG outlook v10.ppt