2018 Budget Background Papers: Gaming Machine Profit Forecasts FY16/17 to FY20/21

	A	B	C	D	E	F	G	H	I	J	K
1	2018 Budget Background Papers Poker Machine Profit and Gaming Tax Estimates
2		16/17	17/18	Annual Growth	18/19	Annual Growth	19/20	Annual Growth	20/21	Annual Growth	Growth 16/17 to 20/21
3	Clubs - Net Profits	$3,932,469,483	$4,028,246,470	2.44%	$4,121,860,378	2.32%	$4,229,444,233	2.61%	$4,342,238,861	2.67%	10.42%
4	Hotels - Net Profits	$2,224,493,776	$2,307,701,815	3.74%	$2,390,105,319	3.57%	$2,485,921,869	4.01%	$2,587,876,969	4.10%	16.34%
5	Totals	$6,156,963,259	$6,335,948,285	2.91%	$6,511,965,697	2.78%	$6,715,366,102	3.12%	$6,930,115,830	3.20%	12.56%
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100