note, we have assumed that the revenue displacement at existing properties from new supply is -$403 million (-48% of the $852 million generated by Kansas Crossing, Jake's 58, Rivers Casino, del Lago Resort, and MGM National Harbor). 'Exhibit 2: GGR Bridge LTM 2016 to LTM 2017 (S $29.50D =9,300 124 100 UMW