| |
|
|
DELAWARE VIDEO LOTTERY
DISTRIBUTION OF 1999 VIDEO LOTTERY NET PROCEEDS
|
MONTH
ENDING
|
|
DELAWARE
PARK |
DOVER
DOWNS |
HARRINGTON |
TOTAL |
| 01/31/1999 |
TRACK COMMISSIONS
|
$8,272,700
|
49% |
$5,178,200
|
49% |
$3,032,700
|
51% |
$16,483,600
|
50% |
| |
PURSE INCREASES
|
$1,671,400
|
10% |
$1,294,600
|
12% |
$758,200
|
13% |
$3,724,200
|
11% |
| |
VENDOR FEES*
|
$1,123,400
|
7% |
$714,000
|
7% |
$396,800
|
7% |
$2,234,200
|
7% |
| |
STATE SHARE**
|
$5,646,800
|
34% |
$3,440,000
|
32% |
$1,734,700
|
29% |
$10,821,500
|
32% |
| |
NET PROCEEDS
|
$16,714,300
|
100% |
$10,626,800
|
100% |
$5,922,400
|
100% |
$33,263,500
|
100% |
| |
|
|
|
|
|
|
|
|
|
| 02/28/1999 |
TRACK COMMISSIONS
|
$7,453,100
|
50% |
$4,878,500
|
48% |
$2,722,000
|
51% |
$15,053,600
|
49% |
| |
PURSE INCREASES
|
$1,513,800
|
10% |
$1,219,600
|
12% |
$680,500
|
13% |
$3,413,900
|
11% |
| |
VENDOR FEES*
|
$967,300
|
6% |
$643,000
|
7% |
$343,700
|
6% |
$1,954,000
|
7% |
| |
STATE SHARE**
|
$5,203,600
|
34% |
$3,362,700
|
33% |
$1,632,300
|
30% |
$10,198,600
|
33% |
| |
NET PROCEEDS
|
$15,137,800
|
100% |
$10,103,800
|
100% |
$5,378,500
|
100% |
$30,620,100
|
100% |
| |
|
|
|
|
|
|
|
|
|
| 03/28/1999 |
TRACK COMMISSIONS
|
$7,496,900
|
49% |
$5,289,200
|
48% |
$2,654,100
|
51% |
$15,440,200
|
49% |
| |
PURSE INCREASES
|
$1,523,100
|
10% |
$1,322,300
|
12% |
$663,500
|
13% |
$3,508,900
|
11% |
| |
VENDOR FEES*
|
$973,200
|
6% |
$692,600
|
6% |
$334,300
|
6% |
$2,000,100
|
6% |
| |
STATE SHARE**
|
$5,237,300
|
35% |
$3,693,900
|
34% |
$1,579,600
|
30% |
$10,510,800
|
34% |
| |
NET PROCEEDS
|
$15,230,500
|
100% |
$10,998,000
|
100% |
$5,231,500
|
100% |
$31,460,000
|
100% |
| |
|
|
|
|
|
|
|
|
|
| 04/25/1999 |
TRACK COMMISSIONS
|
$7,698,700
|
49% |
$5,276,900
|
48% |
$2,744,600
|
50% |
$15,720,200
|
49% |
| |
PURSE INCREASES
|
$1,568,000
|
10% |
$1,319,200
|
12% |
$686,100
|
13% |
$53,573,300
|
11% |
| |
VENDOR FEES*
|
$1,001,900
|
6% |
$690,800
|
6% |
$348,000
|
6% |
$2,040,700
|
6% |
| |
STATE SHARE**
|
$5,411,200
|
35% |
$3,702,800
|
34% |
$1,667,100
|
31% |
$10,781,100
|
34% |
| |
NET PROCEEDS
|
$15,679,800
|
100% |
$10,989,700
|
100% |
$5,445,800
|
100% |
$82,115,300
|
100% |
| |
|
|
|
|
|
|
|
|
|
| 05/30/1999 |
TRACK COMMISSIONS
|
$9,437,300
|
49% |
$6,581,300
|
48% |
$3,311,000
|
51% |
$19,329,600
|
49% |
| |
PURSE INCREASES
|
$1,917,800
|
10% |
$1,645,400
|
12% |
$827,700
|
13% |
$4,390,900
|
11% |
| |
VENDOR FEES*
|
$1,225,500
|
6% |
$859,600
|
6% |
$416,900
|
6% |
$2,502,000
|
6% |
| |
STATE SHARE**
|
$6,597,400
|
35% |
$4,595,600
|
34% |
$1,969,300
|
30% |
$13,162,300
|
34% |
| |
NET PROCEEDS
|
$19,178,000
|
100% |
$13,681,900
|
100% |
$6,524,900
|
100% |
$39,384,800
|
100% |
| |
|
|
|
|
|
|
|
|
|
| 06/27/1999 |
TRACK COMMISSIONS
|
$7,380,400
|
49% |
$5,381,100
|
48% |
$2,841,200
|
51% |
$15,602,700
|
49% |
| |
PURSE INCREASES
|
$1,498,400
|
10% |
$1,345,300
|
12% |
$710,300
|
13% |
$3,554,000
|
11% |
| |
VENDOR FEES*
|
$957,200
|
6% |
$701,800
|
6% |
$359,400
|
6% |
$2,018,400
|
6% |
| |
STATE SHARE**
|
$5,148,000
|
35% |
$3,770,000
|
34% |
$1,725,600
|
30% |
$10,643,600
|
34% |
| |
NET PROCEEDS
|
$14,984,000
|
100% |
$11,198,200
|
100% |
$5,636,500
|
100% |
$31,818,700
|
100% |
| |
|
|
|
|
|
|
|
|
|
| 07/25/1999 |
TRACK COMMISSIONS
|
$8,486,800
|
49% |
$5,940,700
|
48% |
$2,682,400
|
51% |
$17,109,900
|
49% |
| |
PURSE INCREASES
|
$1,732,500
|
10% |
$1,485,200
|
12% |
$670,600
|
13% |
$3,888,300
|
11% |
| |
VENDOR FEES*
|
$1,094,200
|
6% |
$776,800
|
6% |
$337,000
|
6% |
$2,208,000
|
6% |
| |
STATE SHARE**
|
$6,011,100
|
35% |
$4,213,900
|
34% |
$1,602,800
|
30% |
$11,827,800
|
34% |
| |
NET PROCEEDS
|
$17,324,600
|
100% |
$12,416,600
|
100% |
$5,292,800
|
100% |
$35,034,000
|
100% |
| |
|
|
|
|
|
|
|
|
|
| 08/29/1999 |
TRACK COMMISSIONS
|
$10,613,000
|
49% |
$7,425,900
|
48% |
$3,394,600
|
51% |
$21,433,500
|
49% |
| |
PURSE INCREASES
|
$2,166,500
|
10% |
$1,856,500
|
12% |
$848,600
|
13% |
$4,871,600
|
11% |
| |
VENDOR FEES*
|
$1,355,100
|
6% |
$969,200
|
6% |
$426,600
|
6% |
$2,750,900
|
6% |
| |
STATE SHARE**
|
$7,530,500
|
35% |
$5,269,200
|
34% |
$2,036,200
|
30% |
$14,835,900
|
34% |
| |
NET PROCEEDS
|
$21,665,100
|
100% |
$15,520,800
|
100% |
$6,706,000
|
100% |
$43,891,900
|
100% |
| |
|
|
|
|
|
|
|
|
|
| 09/67/1999 |
TRACK COMMISSIONS
|
$7,981,900
|
49% |
$5,463,100
|
48% |
$2,677,700
|
51% |
$16,122,700
|
49% |
| |
PURSE INCREASES
|
$1,625,600
|
10% |
$1,365,800
|
12% |
$669,500
|
13% |
$3,660,900
|
11% |
| |
VENDOR FEES*
|
$1,014,600
|
6% |
$709,700
|
6% |
$336,300
|
6% |
$2,060,600
|
6% |
| |
STATE SHARE**
|
$5,634,200
|
35% |
$3,838,100
|
34% |
$1,599,200
|
30% |
$11,071,500
|
34% |
| |
NET PROCEEDS
|
$16,256,300
|
100% |
$11,376,700
|
100% |
$5,282,700
|
100% |
$32,915,700
|
100% |
| |
|
|
|
|
|
|
|
|
|
| 10/31/1999 |
TRACK COMMISSIONS
|
$10,179,700
|
49% |
$6,628,500
|
48% |
$3,358,800
|
51% |
$20,167,000
|
49% |
| |
PURSE INCREASES
|
$2,074,900
|
10% |
$1,657,100
|
12% |
$839,700
|
13% |
$4,571,700
|
11% |
| |
VENDOR FEES*
|
$1,293,000
|
6% |
$857,600
|
5% |
$421,800
|
6% |
$2,572,400
|
6% |
| |
STATE SHARE**
|
$7,201,000
|
35% |
$4,641,400
|
35% |
$2,008,100
|
30% |
$13,850,500
|
34% |
| |
NET PROCEEDS
|
$20,748,600
|
100% |
$13,784,600
|
100% |
$6,628,400
|
100% |
$41,161,600
|
100% |
| |
|
|
|
|
|
|
|
|
|
| 11/28/1999 |
TRACK COMMISSIONS
|
$8,058,600
|
49% |
$5,484,400
|
48% |
$2,705,900
|
51% |
$16,248,900
|
49% |
| |
PURSE INCREASES
|
$1,641,900
|
10% |
$1,371,100
|
12% |
$676,500
|
13% |
$3,689,500
|
11% |
| |
VENDOR FEES*
|
$1,020,300
|
6% |
$710,900
|
6% |
$339,900
|
6% |
$2,071,100
|
6% |
| |
STATE SHARE**
|
$5,697,800
|
35% |
$3,856,600
|
34% |
$1,621,400
|
30% |
$11,175,800
|
34% |
| |
NET PROCEEDS
|
$16,418,600
|
100% |
$11,423,000
|
100% |
$5,343,700
|
100% |
$33,185,300
|
100% |
| |
|
|
|
|
|
|
|
|
|
| 12/26/1999 |
TRACK COMMISSIONS
|
$7,100,200
|
49% |
$4,445,600
|
49% |
$2,099,500
|
52% |
$13,645,300
|
49% |
| |
PURSE INCREASES
|
$1,441,300
|
10% |
$1,111,400
|
12% |
$524,900
|
13% |
$3,077,600
|
11% |
| |
VENDOR FEES*
|
$890,600
|
6% |
$570,400
|
6% |
$257,500
|
6% |
$1,718,500
|
6% |
| |
STATE SHARE**
|
$4,981,500
|
35% |
$3,052,500
|
33% |
$1,167,000
|
29% |
$9,201,000
|
34% |
| |
NET PROCEEDS
|
$14,413,600
|
100% |
$9,179,900
|
100% |
$4,048,900
|
100% |
$27,642,400
|
100% |
| |
|
|
|
|
|
|
|
|
|
*Central computer and terminal equipment
** Before operating expenses of Lottery and State Police
|
|
|
