Estimated Machine Gaming Revenue to ... - WickedLocal.com

media.wickedlocal.com

Estimated Machine Gaming Revenue to ... - WickedLocal.com

Estimated Machine Gaming Revenue to Massachusetts Cities

and Towns under Proposed 100 Percent Local Aid Legislation

According to the Massachusetts State Treasurer's Report:

(prepared by Christiansen Capital Advisors and commissioned by the Massachusetts State Treasurer

and the Massachusetts State Lottery)

§ Approximately $1.1 Billion in gross revenue will be generated by 2,000 slot

machines at each of four racetracks in Revere, Boston, Plainville and Raynham.

§ Gross revenue is taxed at 60% according to the Senate bill. And host

communities split an additional 2% of the net revenues.

§ After deductions for purses, the Massachusetts Live Racing Development Fund,

and problem gaming programs, a total of $489.2 million in tax receipts will be

collected by the Commonwealth.

§ Under the House proposal, 100 percent of the remaining total revenue ($489

million) is returned to cities and towns as local aid based on each municipality’s

share of lottery revenue.

§ The amounts below represent the additional local aid each city and town would

have received annually were the House to have followed the Senate’s lead and

approved slot machines at Massachusetts racetracks.

TOWN

FY 05 Local % of Lottery $489 MILLION

Aid Revenues

ABINGTON 1,758,051 0.002658163 1,301,888

ACTON 1,195,284 0.001807263 885,105

ACUSHNET 1,349,775 0.002040852 999,630

ADAMS 1,720,579 0.002601506 1,271,319

AGAWAM 3,138,137 0.004744845 2,321,676

ALFORD 12,923 1.95395E-05 9,544

AMESBURY 1,763,634 0.002666605 1,306,553

AMHERST 6,883,094 0.010407199 5,096,781

ANDOVER 1,576,354 0.002383438 1,168,536

ARLINGTON 3,833,185 0.005795754 2,835,852

ASHBURNHAM 595,717 0.000900721 442,286

ASHBY 349,366 0.000528239 259,145

ASHFIELD 143,485 0.000216948 106,392

ASHLAND 909,060 0.001374494 675,575

ATHOL 1,924,937 0.002910494 1,427,608

ATTLEBORO 4,874,098 0.007369608 3,614,635

AUBURN 1,465,175 0.002215336 1,086,212

AVON 347,387 0.000525247 256,709

AYER 653,637 0.000988295 483,443

BARNSTABLE 1,799,394 0.002720673 1,338,689

BARRE 677,399 0.001024223 502,393

BECKET 65,888 9.96223E-05 48,741

BEDFORD 699,674 0.001057903 519,518

BELCHERTOWN 1,316,398 0.001990386 975,804

BELLINGHAM 1,618,431 0.002447058 1,196,653

BELMONT 1,520,795 0.002299433 1,124,466

BERKLEY 478,440 0.000723399 355,385

BERLIN 190 373 0 000287843 140 573


BERNARDSTON 223,551 0.000338008 165,740

BEVERLY 3,485,521 0.005270088 2,581,434

BILLERICA 3,617,520 0.00546967 2,682,384

BLACKSTONE 1,130,441 0.00170922 837,560

BLANDFORD 101,161 0.000152955 74,857

BOLTON 158,122 0.00023908 117,051

BOSTON 53,968,473 0.081600023 39,943,599

BOURNE 1,037,581 0.001568817 770,773

BOXBOROUGH 206,884 0.000312807 153,436

BOXFORD 400,102 0.000604952 297,917

BOYLSTON 302,601 0.000457531 224,277

BRAINTREE 2,790,848 0.004219746 2,065,762

BREWSTER 337,981 0.000511025 251,653

BRIDGEWATER 2,792,709 0.00422256 2,074,252

BRIMFIELD 310,111 0.000468886 229,858

BROCKTON 15,637,164 0.023643303 11,605,661

BROOKFIELD 420,657 0.000636031 311,677

BROOKLINE 3,380,871 0.005111858 2,500,770

BUCKLAND 232,150 0.000351009 171,815

BURLINGTON 1,360,578 0.002057186 1,008,454

CAMBRIDGE 6,820,267 0.010312205 5,043,328

CANTON 1,260,474 0.001905829 934,567

CARLISLE 187,183 0.00028302 138,871

CARVER 1,255,697 0.001898607 932,732

CHARLEMONT 134,534 0.000203415 99,641

CHARLTON 1,090,377 0.001648644 808,238

CHATHAM 147,795 0.000223465 109,656

CHELMSFORD 2,759,926 0.004172992 2,046,285

CHELSEA 4,747,616 0.007178368 3,522,707

CHESHIRE 457,909 0.000692356 339,097

CHESTER 140,028 0.000211722 103,682

CHESTERFIELD 105,694 0.000159809 78,351

CHICOPEE 8,535,325 0.012905363 6,322,763

CHILMARK 3,358 5.07728E-06 2,497

CLARKSBURG 305,399 0.000461762 225,774

CLINTON 1,915,036 0.002895523 1,419,668

COHASSET 365,106 0.000552038 270,013

COLRAIN 196,429 0.000297 145,781

CONCORD 817,244 0.001235668 604,910

CONWAY 140,227 0.000212022 103,858

CUMMINGTON 61,610 9.3154E-05 45,590

DALTON 848,429 0.00128282 627,894

DANVERS 1,722,964 0.002605112 1,276,365

DARTMOUTH 2,217,842 0.003353364 1,643,128

DEDHAM 1,898,464 0.002870467 1,405,372

DEERFIELD 421,939 0.000637969 312,318

DENNIS 471,165 0.000712399 349,997

DIGHTON 601,950 0.000910145 446,029

DOUGLAS 589,300 0.000891018 437,859

DOVER 179,149 0.000270872 143,835

DRACUT 3,086,109 0.004666179 2,292,038

DUDLEY 1,306,181 0.001974938 969,044

DUNSTABLE 166,548 0.00025182 123,791

DUXBURY 823,068 0.001244474 610,329

EAST BRIDGEWATER 1 291 216 0.001952311 958 097


EAST BROOKFIELD 239,424 0.000362008 177,012

EAST LONGMEADOW 1,163,174 0.001758712 861,375

EASTHAM 128,941 0.000194958 95,958

EASTHAMPTON 2,305,254 0.003485531 1,706,210

EASTON 1,883,909 0.00284846 1,396,396

EDGARTOWN 40,872 6.17982E-05 30,432

EGREMONT 55,927 8.45613E-05 41,292

ERVING 54,375 8.22147E-05 40,530

ESSEX 203,853 0.000308225 150,993

EVERETT 3,050,157 0.00461182 2,262,133

FAIRHAVEN 1,756,757 0.002656207 1,299,776

FALL RIVER 19,402,249 0.02933609 14,341,831

FALMOUTH 1,216,594 0.001839483 904,419

FITCHBURG 7,230,474 0.010932435 5,364,501

FLORIDA 44,427 6.71734E-05 33,043

FOXBOROUGH 1,360,167 0.002056565 1,007,264

FRAMINGHAM 5,530,116 0.008361504 4,099,698

FRANKLIN 2,141,760 0.003238329 1,588,552

FREETOWN 845,301 0.00127809 627,103

GARDNER 3,490,701 0.00527792 2,590,477

AQUINNAH 1,887 2.85313E-06 1,398

GEORGETOWN 596,482 0.000901877 441,909

GILL 185,131 0.000279917 137,261

GLOUCESTER 2,264,906 0.003424525 1,678,973

GOSHEN 59,634 9.01663E-05 44,235

GOSNOLD 468 7.07613E-07 348

GRAFTON 1,363,188 0.002061132 1,011,023

GRANBY 724,012 0.001094702 535,989

GRANVILLE 120,132 0.000181639 88,967

GREAT BARRINGTON 681,422 0.001030306 504,110

GREENFIELD 2,656,246 0.004016229 1,966,840

GROTON 633,120 0.000957274 469,894

GROVELAND 572,919 0.00086625 423,906

HADLEY 280,365 0.00042391 207,735

HALIFAX 799,621 0.001209022 592,755

HAMILTON 533,202 0.000806198 394,563

HAMPDEN 514,302 0.000777622 380,571

HANCOCK 32,868 4.96962E-05 24,240

HANOVER 938,920 0.001419642 695,764

HANSON 1,096,347 0.00165767 811,916

HARDWICK 336,620 0.000508968 249,368

HARVARD 1,648,035 0.002491819 1,220,428

HARWICH 376,383 0.000569089 279,714

HATFIELD 268,720 0.000406303 198,485

HAVERHILL 6,827,711 0.01032346 5,067,924

HAWLEY 24,447 3.69637E-05 18,143

HEATH 54,725 8.27439E-05 40,699

HINGHAM 1,214,451 0.001836243 898,648

HINSDALE 179,555 0.000271486 132,999

HOLBROOK 1,370,152 0.002071662 1,015,184

HOLDEN 1,454,110 0.002198606 1,077,855

HOLLAND 153,540 0.000232152 113,868

HOLLISTON 1,088,152 0.00164528 805,947

HOLYOKE 8,164,179 0.012344192 6,044,635

HOPEDALE 567 333 0.000857804 421 095


HOPKINTON 558,625 0.000844638 414,552

HUBBARDSTON 293,378 0.000443586 218,727

HUDSON 1,824,009 0.002757891 1,350,546

HULL 966,033 0.001460636 715,657

HUNTINGTON 266,546 0.000403016 197,467

IPSWICH 894,957 0.00135317 662,457

KINGSTON 807,788 0.001221371 599,702

LAKEVILLE 669,072 0.001011633 496,385

LANCASTER 773,606 0.001169688 572,879

LANESBOROUGH 311,424 0.000470871 229,816

LAWRENCE 16,928,453 0.025595724 12,613,328

LEE 575,965 0.000870856 425,093

LEICESTER 1,515,032 0.00229072 1,122,655

LENOX 476,164 0.000719957 351,103

LEOMINSTER 4,779,809 0.007227044 3,548,747

LEVERETT 153,710 0.000232409 114,105

LEXINGTON 1,392,955 0.00210614 1,030,668

LEYDEN 61,869 9.35456E-05 45,982

LINCOLN 415,099 0.000627627 306,976

LITTLETON 500,608 0.000756916 371,207

LONGMEADOW 1,182,253 0.00178756 874,339

LOWELL 17,476,479 0.026424336 12,997,189

LUDLOW 2,401,815 0.003631531 1,777,492

LUNENBURG 941,409 0.001423405 697,750

LYNN 12,851,766 0.019431797 9,550,252

LYNNFIELD 674,713 0.001020162 499,657

MALDEN 7,454,621 0.011271344 5,524,264

MANCHESTER 214,734 0.000324677 158,657

MANSFIELD 1,292,920 0.001954888 959,816

MARBLEHEAD 1,026,392 0.001551899 760,015

MARION 198,208 0.000299689 147,318

MARLBOROUGH 2,786,797 0.004213621 2,063,837

MARSHFIELD 1,832,675 0.002770994 1,357,734

MASHPEE 236,666 0.000357838 176,640

MATTAPOISETT 371,347 0.000561475 275,276

MAYNARD 1,004,037 0.001518098 743,705

MEDFIELD 760,033 0.001149166 562,461

MEDFORD 6,402,709 0.009680859 4,739,511

MEDWAY 897,832 0.001357517 666,347

MELROSE 2,786,945 0.004213845 2,062,431

MENDON 333,019 0.000503523 247,376

MERRIMAC 652,335 0.000986327 483,270

METHUEN 4,603,440 0.006960375 3,417,689

MIDDLEBOROUGH 2,152,990 0.003255309 1,596,432

MIDDLEFIELD 36,878 5.57593E-05 27,304

MIDDLETON 306,150 0.000462897 227,143

MILFORD 2,740,501 0.004143622 2,029,272

MILLBURY 1,550,680 0.002344619 1,148,982

MILLIS 708,699 0.001071549 525,638

MILLVILLE 299,243 0.000452454 221,860

MILTON 2,082,868 0.003149285 1,542,536

MONROE 6,377 9.64199E-06 4,694

MONSON 1,078,262 0.001630326 797,660

MONTAGUE 1,050,583 0.001588475 777,768

MONTEREY 31 187 4.71546E-05 23 010


MONTGOMEREY 71,839 0.00010862 53,256

MOUNT WASHINGTON 2,817 4.25929E-06 2,087

NAHANT 265,399 0.000401282 196,607

NANTUCKET 66,534 0.000100599 49,411

NATICK 2,069,792 0.003129514 1,536,526

NEEDHAM 1,418,675 0.002145028 1,050,214

NEW ASHFORD 8,028 1.21383E-05 5,975

NEW BEDFORD 20,272,783 0.030652332 15,007,489

NEW BRAINTREE 96,712 0.000146228 71,802

NEW MARLBOROUGH 48,224 7.29144E-05 35,756

NEW SALEM 79,036 0.000119502 58,494

NEWBURY 397,117 0.000600439 294,273

NEWBURYPORT 1,360,628 0.002057262 1,006,680

NEWTON 4,428,398 0.006695712 3,273,981

NORFOLK 842,604 0.001274012 625,655

NORTH ADAMS 3,781,341 0.005717366 2,796,294

NORTH ANDOVER 1,635,892 0.002473459 1,212,113

NORTH

ATTLEBOROUGH

2,538,546 0.003838267

1,880,350

NORTH BROOKFIELD 707,851 0.001070267 524,662

NORTH READING 921,054 0.001392628 682,067

NORTHHAMPTON 3,460,946 0.005232931 2,559,315

NORTHBOROUGH 918,552 0.001388845 680,842

NORTHBRIDGE 1,985,075 0.003001422 1,470,169

NORTHFIELD 259,157 0.000391844 192,374

NORTON 1,794,549 0.002713348 1,329,391

NORWELL 584,616 0.000883936 432,731

NORWOOD 2,280,261 0.003447742 1,688,770

OAK BLUFFS 62,930 9.51498E-05 46,789

OAKHAM 146,533 0.000221557 108,929

ORANGE 1,393,773 0.002107377 1,031,841

ORLEANS OTIS 185,349 0.000280247 118,632

OXFORD 1,848,802 0.002795378 18,890

PALMER 1,607,734 0.002430885 1,369,844

PAXTON 397,604 0.000601175 294,758

PEABODY 4,273,806 0.00646197 3,163,360

PELHAM 129,327 0.000195542 95,920

PEMBROKE 1,463,767 0.002213207 1,085,167

PEPPERELL 1,104,533 0.001670048 819,454

PERU 89,232 0.000134918 66,035

PETERSHAM 94,046 0.000142197 69,797

PHILLIPSTON 137,975 0.000208617 102,824

PITTSFIELD 6,708,257 0.010142846 4,961,305

PLAINFIELD 37,273 5.63566E-05 27,664

PLAINVILLE 655,201 0.00099066 486,326

PLYMOUTH 3,279,583 0.004958711 2,439,152

PLYMPTON 208,033 0.000314545 154,499

PRINCETON 259,175 0.000391871 192,231

PROVINCETOWN 124,552 0.000188322 92,162

QUINCY 9,033,749 0.013658977 6,694,801

RANDOLPH 3,311,003 0.005006218 2,457,133

RAYNHAM 964,956 0.001459008 714,158

READING 1,841,015 0.002783604 1,362,716

REHOBOTH 796,592 0.001204443 590,237

REVERE 5,316,611 0.008038685 3,944,231


RICHMOND 99,313 0.000150161 73,425

ROCHESTER 359,839 0.000544075 266,977

ROCKLAND 2,104,059 0.003181325 1,559,370

ROCKPORT 394,035 0.000595779 292,224

ROWE 3,692 5.58228E-06 2,753

ROWLEY 391,966 0.00059265 290,874

ROYALSTON 124,147 0.00018771 92,260

RUSSELL 192,357 0.000290843 142,549

RUTLAND 660,841 0.000999188 489,494

SALEM 3,582,967 0.005417426 2,658,538

SALISBURY 537,269 0.000812348 398,113

SANDISFIELD 25,694 3.88492E-05 18,976

SANDWICH 813,793 0.00123045 607,550

SAUGUS 1,999,340 0.003022991 1,482,071

SAVOY 85,489 0.000129259 63,222

SCITUATE 1,231,872 0.001862583 911,436

SEEKONK 1,057,967 0.00159964 783,083

SHARON 1,196,755 0.001809487 886,791

SHEFFIELD 190,069 0.000287383 140,738

SHELBURNE 224,115 0.000338861 165,767

SHERBORN 179,491 0.000271389 132,714

SHIRLEY 993,217 0.001501738 739,418

SHREWSBURY 2,110,492 0.003191052 1,565,255

SHUTESBURY 127,296 0.000192471 94,541

SOMERSET 1,240,942 0.001876297 919,730

SOMERVILLE 10,692,616 0.016167174 7,915,600

SOUTH HADLEY 2,189,688 0.003310796 1,621,957

SOUTHHAMPTON 492,324 0.000744391 364,728

SOUTHBOROUGH 367,543 0.000555723 272,238

SOUTHBRIDGE 3,019,639 0.004565677 2,239,368

SOUTHWICK 937,706 0.001417806 693,696

SPENCER 1,789,359 0.002705501 1,326,213

SPRINGFIELD 28,974,118 0.043808701 21,505,654

STERLING 595,435 0.000900294 441,869

STOCKBRIDGE 93,460 0.000141311 69,120

STONEHAM 1,915,613 0.002896396 1,419,131

STOUGHTON 2,898,763 0.004382913 2,146,685

STOW 367,900 0.000556263 272,876

STURBRIDGE 650,667 0.000983805 483,300

SUDBURY 778,236 0.001176688 575,920

SUNDERLAND 402,993 0.000609323 298,668

SUTTON 661,909 0.001000803 490,578

SWAMPSCOTT 892,119 0.001348879 661,237

SWANSEA 1,650,958 0.002496239 1,220,680

TAUNTON 7,597,724 0.011487715 5,619,807

TEMPLETON 1,052,152 0.001590848 779,896

TEWKSBURY 2,540,701 0.003841525 1,881,655

TISBURY 91,244 0.00013796 67,699

TOLLAND 4,971 7.51612E-06 3,686

TOPSFIELD 369,587 0.000558813 273,791

TOWNSEND 1,007,487 0.001523315 747,943

TRURO 26,236 3.96687E-05 19,471

TYNGSBOROUGH 793,386 0.001199595 589,904

TYRINGHAM 11,431 1.72836E-05 8,449

UPTON 429 828 0.000649897 318 270


UXBRIDGE 1,239,204 0.001873669 918,178

WAKEFIELD 2,070,499 0.003130583 1,532,288

WALES 192,249 0.000290679 142,260

WALPOLE 1,661,399 0.002512026 1,231,883

WALTHAM 4,764,032 0.007203189 3,529,542

WARE 1,433,470 0.002167398 1,061,496

WAREHAM 1,824,735 0.002758989 1,351,748

WARREN 613,802 0.000928065 454,579

WARWICK 70,313 0.000106313 52,286

WASHINGTON 58,939 8.91154E-05 43,618

WATERTOWN 2,675,788 0.004045776 1,981,526

WAYLAND 611,716 0.000924911 452,679

WEBSTER 2,079,811 0.003144662 1,541,650

WELLESLEY 1,163,702 0.001759511 860,156

WELLFLEET 54,888 8.29903E-05 40,708

WENDELL 109,541 0.000165625 81,378

WENHAM 285,763 0.000432072 211,958

WEST BOYOLSTON 595,198 0.000899936 441,445

WEST BRIDGEWATER 552,344 0.000835141 408,982

WEST BROOKFIELD 392,097 0.000592848 290,610

WEST NEWBURY 251,169 0.000379766 186,030

WEST SPRINGFIELD 2,851,691 0.00431174 2,113,101

WEST STOCKBRIDGE 91,587 0.000138479 67,698

WEST TISBURY 30,556 4.62005E-05 22,830

WESTBOROUGH 859,807 0.001300023 636,720

WESTFIELD 5,085,250 0.007688869 3,764,370

WESTFORD 1,196,145 0.001808564 887,446

WESTHAMPTON 118,799 0.000179623 88,127

WESTMINSTER 538,162 0.000813698 399,810

WESTON 346,827 0.0005244 256,361

WESTPORT 1,124,879 0.001700811 831,977

WESTWOOD 635,077 0.000960233 470,025

WEYMOUTH 6,423,581 0.009712418 4,756,641

WHATELY 106,535 0.00016108 78,879

WHITMAN 1,926,372 0.002912663 1,428,483

WILBRAHAM 1,077,658 0.001629413 797,808

WILLIAMSBURG 271,186 0.000410032 200,568

WILLIAMSTOWN 835,190 0.001262803 617,287

WILMINGTON 1,245,458 0.001883125 924,872

WINCHENDON 1,367,138 0.002067105 1,014,377

WINCHESTER 1,124,847 0.001700762 831,912

WINDSOR 54,390 8.22374E-05 40,326

WINTHROP 2,248,669 0.003399975 1,664,233

WOBURN 2,809,553 0.004248028 2,082,999

WORCESTER 26,953,316 0.04075326 19,994,132

WORTHINGTON 94,935 0.000143541 70,390

WRENTHAM 846,314 0.001279622 626,325

YARMOUTH 1,075,298 0.001625844 799,303

TOTAL 661,378,162 489,000,000

More magazines by this user
Similar magazines