| |
|
|
DELAWARE VIDEO LOTTERY
DISTRIBUTION OF 1998 VIDEO LOTTERY NET PROCEEDS
|
MONTH
ENDING
|
|
DELAWARE
PARK |
DOVER
DOWNS |
HARRINGTON |
TOTAL |
| 01/25/1998 |
TRACK COMMISSIONS
|
$6,041,500
|
50% |
$3,922,200
|
49% |
$2,288,700
|
52% |
$12,252,400
|
50% |
| |
PURSE INCREASES
|
$1,215,400
|
10% |
$980,600
|
12% |
$572,100
|
13% |
$2,768,100
|
11% |
| |
VENDOR FEES*
|
$1,548,400
|
12% |
$1,012,100
|
13% |
$544,700
|
12% |
$3,105,200
|
13% |
| |
STATE SHARE**
|
$3,348,700
|
28% |
$2,109,900
|
26% |
$1,034,500
|
23% |
$6,493,100
|
26% |
| |
NET PROCEEDS
|
$12,154,000
|
100% |
$8,024,800
|
100% |
$4,440,000
|
100% |
$24,618,800
|
100% |
| |
|
|
|
|
|
|
|
|
|
| 02/22/1998 |
TRACK COMMISSIONS
|
$6,603,000
|
49% |
$4,141,000
|
49% |
$2,456,200
|
51% |
$13,200,200
|
49% |
| |
PURSE INCREASES
|
$1,333,800
|
10% |
$1,035,300
|
12% |
$614,100
|
13% |
$2,983,200
|
11% |
| |
VENDOR FEES*
|
$1,697,500
|
13% |
$1,071,900
|
13% |
$589,200
|
12% |
$3,358,600
|
12% |
| |
STATE SHARE**
|
$3,704,000
|
28% |
$2,252,800
|
26% |
$1,143,300
|
24% |
$7,100,100
|
28% |
| |
NET PROCEEDS
|
$13,338,300
|
100% |
$8,501,000
|
100% |
$4,802,800
|
100% |
$26,642,100
|
100% |
| |
|
|
|
|
|
|
|
|
|
| 03/29/1998 |
TRACK COMMISSIONS
|
$8,164,800
|
50% |
$5,349,500
|
48% |
$3,257,900
|
51% |
$16,772,200
|
49% |
| |
PURSE INCREASES
|
$1,648,400
|
10% |
$1,337,400
|
12% |
$814,500
|
13% |
$3,800,300
|
11% |
| |
VENDOR FEES*
|
$2,097,600
|
12% |
$1,385,600
|
13% |
$785,800
|
12% |
$4,269,000
|
13% |
| |
STATE SHARE**
|
$4,573,400
|
28% |
$2,928,400
|
27% |
$1,550,800
|
24% |
$9,052,600
|
27% |
| |
NET PROCEEDS
|
$16,484,200
|
100% |
$11,000,900
|
100% |
$6,409,000
|
100% |
$33,894,100
|
100% |
| |
|
|
|
|
|
|
|
|
|
| 04/26/1998 |
TRACK COMMISSIONS
|
$6,553,700
|
49% |
$4,171,400
|
49% |
$2,484,200
|
51% |
$13,209,300
|
49% |
| |
PURSE INCREASES
|
$1,325,800
|
10% |
$1,042,900
|
12% |
$621,000
|
13% |
$2,989,700
|
11% |
| |
VENDOR FEES*
|
$1,186,600
|
9% |
$768,200
|
9% |
$436,900
|
9% |
$2,391,700
|
9% |
| |
STATE SHARE**
|
$4,191,500
|
32% |
$2,600,400
|
30% |
$1,339,800
|
27% |
$8,131,700
|
31% |
| |
NET PROCEEDS
|
$13,257,600
|
100% |
$8,582,900
|
100% |
$4,881,900
|
100% |
$26,722,400
|
100% |
| |
|
|
|
|
|
|
|
|
|
| 05/31/1998 |
TRACK COMMISSIONS
|
$8,508,800
|
49% |
$5,290,800
|
49% |
$3,180,200
|
51% |
$16,979,800
|
50% |
| |
PURSE INCREASES
|
$1,721,300
|
10% |
$1,322,700
|
12% |
$795,100
|
13% |
$3,839,100
|
11% |
| |
VENDOR FEES*
|
$1,540,600
|
9% |
$973,100
|
9% |
$558,600
|
9% |
$3,072,300
|
9% |
| |
STATE SHARE**
|
$5,442,900
|
32% |
$3,285,500
|
30% |
$1,707,900
|
27% |
$10,436,300
|
30% |
| |
NET PROCEEDS
|
$17,213,600
|
100% |
$10,872,100
|
100% |
$6,241,800
|
100% |
$34,327,500
|
100% |
| |
|
|
|
|
|
|
|
|
|
| 06/28/1998 |
TRACK COMMISSIONS
|
$6,470,900
|
50% |
$4,147,800
|
49% |
$2,614,100
|
51% |
$13,232,800
|
50% |
| |
PURSE INCREASES
|
$1,305,900
|
10% |
$1,037,000
|
12% |
$653,500
|
13% |
$2,996,400
|
11% |
| |
VENDOR FEES*
|
$1,168,900
|
9% |
$761,900
|
9% |
$460,400
|
9% |
$2,391,200
|
9% |
| |
STATE SHARE**
|
$4,114,100
|
31% |
$2,566,200
|
30% |
$1,416,800
|
27% |
$8,097,100
|
30% |
| |
NET PROCEEDS
|
$13,059,800
|
100% |
$8,512,900
|
100% |
$5,144,800
|
100% |
$26,717,500
|
100% |
| |
|
|
|
|
|
|
|
|
|
| 07/26/1998 |
TRACK COMMISSIONS
|
$7,019,500
|
49% |
$4,564,500
|
48% |
$2,821,300
|
50% |
$14,405,300
|
49% |
| |
PURSE INCREASES
|
$1,422,100
|
10% |
$1,141,100
|
12% |
$705,300
|
13% |
$3,268,500
|
11% |
| |
VENDOR FEES*
|
$1,272,700
|
9% |
$843,100
|
10% |
$500,700
|
9% |
$2,616,500
|
9% |
| |
STATE SHARE**
|
$4,506,100
|
32% |
$2,871,500
|
30% |
$1,566,300
|
28% |
$8,943,900
|
31% |
| |
NET PROCEEDS
|
$14,220,400
|
100% |
$9,420,200
|
100% |
$5,593,600
|
100% |
$29,234,200
|
100% |
| |
|
|
|
|
|
|
|
|
|
| 08/30/1998 |
TRACK COMMISSIONS
|
$8,423,400
|
49% |
$5,847,900
|
48% |
$3,439,600
|
50% |
$17,710,900
|
49% |
| |
PURSE INCREASES
|
$1,703,300
|
10% |
$1,462,000
|
12% |
$859,900
|
13% |
$4,025,200
|
11% |
| |
VENDOR FEES*
|
$1,524,400
|
9% |
$1,081,600
|
9% |
$608,900
|
9% |
$3,214,900
|
9% |
| |
STATE SHARE**
|
$5,381,900
|
32% |
$3,693,500
|
31% |
$1,895,000
|
28% |
$10,970,400
|
31% |
| |
NET PROCEEDS
|
$17,033,000
|
100% |
$12,085,000
|
100% |
$6,803,400
|
100% |
$35,921,400
|
100% |
| |
|
|
|
|
|
|
|
|
|
| 09/27/1998 |
TRACK COMMISSIONS
|
$6,566,900
|
50% |
$4,453,800
|
49% |
$2,839,200
|
50% |
$13,859,900
|
49% |
| |
PURSE INCREASES
|
$1,326,300
|
10% |
$1,113,400
|
12% |
$709,800
|
13% |
$3,149,500
|
11% |
| |
VENDOR FEES*
|
$1,187,000
|
9% |
$821,500
|
9% |
$504,100
|
9% |
$2,512,600
|
9% |
| |
STATE SHARE**
|
$4,182,700
|
31% |
$2790,400
|
30% |
$1,579,200
|
28% |
$8,552,300
|
31% |
| |
NET PROCEEDS
|
$13,262,900
|
100% |
$9,179,100
|
100% |
$5,632,300
|
100% |
$28,074,300
|
100% |
| |
|
|
|
|
|
|
|
|
|
| 10/25/1998 |
TRACK COMMISSIONS
|
$6,595,600
|
49% |
$4,218,300
|
49% |
$2,690,200
|
50% |
$13,504,100
|
50% |
| |
PURSE INCREASES
|
$1,332,400
|
10% |
$1,054,600
|
12% |
$672,500
|
13% |
$3,059,500
|
11% |
| |
VENDOR FEES*
|
$1,192,400
|
9% |
$775,700
|
9% |
$475,200
|
9% |
$2,443,300
|
9% |
| |
STATE SHARE**
|
$4,203,200
|
32% |
$2,617,900
|
30% |
$1,471,700
|
28% |
$8,292,800
|
30% |
| |
NET PROCEEDS
|
$13,323,600
|
100% |
$8,666,500
|
100% |
$5,309,600
|
100% |
$27,299,700
|
100% |
| |
|
|
|
|
|
|
|
|
|
| 11/29/1998 |
TRACK COMMISSIONS
|
$8,099,500
|
49% |
$5,391,800
|
49% |
$3,255,100
|
51% |
$16,746,400
|
50% |
| |
PURSE INCREASES
|
$1,634,800
|
10% |
$1,348,000
|
12% |
$813,700
|
13% |
$3,796,500
|
11% |
| |
VENDOR FEES*
|
$1,463,100
|
9% |
$992,800
|
9% |
$573,100
|
9% |
$3,029,000
|
9% |
| |
STATE SHARE**
|
$5,150,400
|
32% |
$3,359,500
|
30% |
$1,761,900
|
27% |
$10,271,800
|
30% |
| |
NET PROCEEDS
|
$16,347,800
|
100% |
$11,092,100
|
100% |
$6,403,800
|
100% |
$33,843,700
|
100% |
| |
|
|
|
|
|
|
|
|
|
| 12/27/1998 |
TRACK COMMISSIONS
|
$6,057,100
|
50% |
$3,526,200
|
49% |
$2,141,800
|
52% |
$11,725,100
|
50% |
| |
PURSE INCREASES
|
$1,220,700
|
10% |
$881,500
|
12% |
$535,500
|
13% |
$2,637,700
|
11% |
| |
VENDOR FEES*
|
$1,092,500
|
9% |
$642,400
|
9% |
$370,600
|
9% |
$2,105,500
|
9% |
| |
STATE SHARE**
|
$3,836,700
|
31% |
$2,127,800
|
30% |
$1,092,700
|
26% |
$7,057,200
|
30% |
| |
NET PROCEEDS
|
$12,207,000
|
100% |
$7,177,900
|
100% |
$4,140,600
|
100% |
$23,525,500
|
100% |
| |
|
|
|
|
|
|
|
|
|
* Central computer and terminal equipment
** Before operating expenses of Lottery and State Police
|
|
|
