|
DELAWARE VIDEO LOTTERY
DISTRIBUTION OF 2005 VIDEO LOTTERY NET PROCEEDS
MONTH
ENDING |
|
DELAWARE
PARK |
DOVER
DOWNS |
HARRINGTON |
TOTAL |
| 01/30/05 |
TRACK COMMISSIONS |
$12,092,200 |
48% |
$8,256,100 |
47% |
$4,543,900 |
49% |
$24,892,200 |
48% |
| |
PURSE INCREASES |
$2,512,200 |
10% |
$2,090,100 |
12% |
$1,150,300 |
12% |
$5,752,600 |
11% |
| |
VENDOR FEES* |
$1,387,700 |
6% |
$986,500 |
6% |
$516,800 |
6% |
$2,891,000 |
6% |
| |
STATE SHARE ** |
$9,130,500 |
36% |
$6,223,200 |
35% |
$3,108,100 |
33% |
$18,461,800 |
35% |
| |
NET PROCEEDS |
$25,122,600 |
100% |
$17,555,900 |
100% |
$9,319,100 |
100% |
$51,997,600 |
100% |
| |
|
|
|
|
|
|
|
|
|
| 02/27/05 |
TRACK COMMISSIONS |
$10,867,200 |
48% |
$7,372,200 |
47% |
$4,435,700 |
48% |
$22,675,100 |
48% |
| |
PURSE INCREASES |
$2,265,800 |
10% |
$1,866,400 |
12% |
$1,122,900 |
12% |
$5,255,100 |
11% |
| |
VENDOR FEES* |
$1,253,300 |
6% |
$885,400 |
5% |
$516,100 |
6% |
$2,654,800 |
5% |
| |
STATE SHARE ** |
$8,271,600 |
36% |
$5,612,700 |
36% |
$3,135,800 |
34% |
$17,020,100 |
36% |
| |
NET PROCEEDS |
$22,657,900 |
100% |
$15,736,700 |
100% |
$9,210,500 |
100% |
$47,605,100 |
100% |
| |
|
|
|
|
|
|
|
|
|
| 03/27/05 |
TRACK COMMISSIONS |
$10,441,300 |
48% |
$7,017,900 |
47% |
$4,156,400 |
48% |
$21,615,600 |
48% |
| |
PURSE INCREASES |
$2,176,900 |
10% |
$1,776,700 |
12% |
$1,052,300 |
12% |
$5,005,900 |
11% |
| |
VENDOR FEES* |
$1,213,200 |
6% |
$853,700 |
5% |
$487,700 |
6% |
$2,554,600 |
5% |
| |
STATE SHARE ** |
$7,937,600 |
36% |
$5,325,700 |
36% |
$2,920,300 |
34% |
$16,183,600 |
36% |
| |
NET PROCEEDS |
$21,769,000 |
100% |
$14,974,000 |
100% |
$8,616,700 |
100% |
$45,359,700 |
100% |
| |
|
|
|
|
|
|
|
|
|
| 04/24/05 |
TRACK COMMISSIONS |
$10,936,900 |
48% |
$7,338,500 |
47% |
$4,553,500 |
48% |
$22,828,900 |
48% |
| |
PURSE INCREASES |
$2,280,800 |
10% |
$1,857,800 |
12% |
$1,152,800 |
12% |
$5,291,400 |
11% |
| |
VENDOR FEES* |
$1,259,900 |
6% |
$882,400 |
5% |
$527,600 |
6% |
$2,669,900 |
5% |
| |
STATE SHARE ** |
$8,330,400 |
36% |
$5,583,600 |
36% |
$3,235,000 |
34% |
$17,149,000 |
36% |
| |
NET PROCEEDS |
$22,808,000 |
100% |
$15,662,300 |
100% |
$9,468,900 |
100% |
$47,939,200 |
100% |
| |
|
|
|
|
|
|
|
|
|
| 05/29/05 |
TRACK COMMISSIONS |
$13,766,000 |
48% |
$8,993,300 |
47% |
$5,443,900 |
48% |
$28,203,200 |
48% |
| |
PURSE INCREASES |
$2,871,200 |
10% |
$2,276,800 |
12% |
$1,378,200 |
12% |
$6,526,200 |
11% |
| |
VENDOR FEES* |
$1,585,300 |
6% |
$1,086,800 |
6% |
$636,400 |
6% |
$3,308,500 |
5% |
| |
STATE SHARE ** |
$10,489,800 |
36% |
$6,824,600 |
35% |
$3,833,900 |
34% |
$21,148,300 |
36% |
| |
NET PROCEEDS |
$28,712,300 |
100% |
$19,181,500 |
100% |
$11,292,500 |
100% |
$59,186,300 |
100% |
| |
|
|
|
|
|
|
|
|
|
| 06/26/05 |
TRACK COMMISSIONS |
$10,281,500 |
48% |
$7,175,900 |
47% |
$4,17,900 |
48% |
$21,875,300 |
48% |
| |
PURSE INCREASES |
$2,140,500 |
10% |
$1,816,600 |
12% |
$1,118,500 |
12% |
$5,075,600 |
11% |
| |
VENDOR FEES* |
$1,183,800 |
6% |
$864,300 |
6% |
$516,100 |
6% |
$2,564,200 |
5% |
| |
STATE SHARE ** |
$7,798,800 |
36% |
$5,446,900 |
35% |
$3,119,200 |
34% |
$16,364,900 |
36% |
| |
NET PROCEEDS |
$21,404,600 |
100% |
$15,303,700 |
100% |
$9,171,700 |
100% |
$45,880,000 |
100% |
| |
|
|
|
|
|
|
|
|
|
| 07/31/05 |
TRACK COMMISSIONS |
$13,283,700 |
48% |
$9,479,400 |
47% |
$5,277,400 |
48% |
$28,040,500 |
48% |
| |
PURSE INCREASES |
$2,768,600 |
10% |
$2,399,800 |
12% |
$1,336,100 |
12% |
$6,504,500 |
11% |
| |
VENDOR FEES* |
$1,540,900 |
6% |
$1,150,700 |
6% |
$617,500 |
6% |
$3,309,100 |
5% |
| |
STATE SHARE ** |
$10,092,900 |
36% |
$7,223,300 |
35% |
$3,696,400 |
34% |
$21,012,600 |
36% |
| |
NET PROCEEDS |
$27,686,100 |
100% |
$20,253,200 |
100% |
$10,927,400 |
100% |
$58,866,700 |
100% |
| |
|
|
|
|
|
|
|
|
|
| 8/28/05 |
TRACK COMMISSIONS |
$9,768,300 |
48% |
$7,540,100 |
47% |
$4,506,100 |
48% |
$21,814,500 |
48% |
| |
PURSE INCREASES |
$2,031,000 |
10% |
$1,908,900 |
12% |
$1,140,800 |
12% |
$5,080,700 |
11% |
| |
VENDOR FEES* |
$1,130,200 |
6% |
$919,200 |
6% |
$532,800 |
6% |
$2,582,200 |
6% |
| |
STATE SHARE ** |
$7,380,600 |
36% |
$5,738,500 |
35% |
$3,185,300 |
34% |
$16,304,400 |
35% |
| |
NET PROCEEDS |
$20,310,100 |
100% |
$16,106,700 |
100% |
$9,365,000 |
100% |
$45,781,800 |
100% |
| |
|
|
|
|
|
|
|
|
|
| 9/25/05 |
TRACK COMMISSIONS |
$9,634,000 |
48% |
$6,779,600 |
47% |
$4,377,500 |
48% |
$20,791,100 |
48% |
| |
PURSE INCREASES |
$2,002,100 |
10% |
$1,716,400 |
12% |
$1,108,200 |
12% |
$4,826,700 |
11% |
| |
VENDOR FEES* |
$1,112,500 |
6% |
$825,000 |
6% |
$515,400 |
6% |
$2,452,900 |
6% |
| |
STATE SHARE ** |
$7,272,800 |
36% |
$5,109,000 |
35% |
$3,081,900 |
34% |
$15,463,700 |
35% |
| |
NET PROCEEDS |
$20,021,400 |
100% |
$14,430,000 |
100% |
$9,083,000 |
100% |
$43,534,400 |
100% |
| |
|
|
|
|
|
|
|
|
|
| 10/30/05 |
TRACK COMMISSIONS |
$11,984,500 |
48% |
$8,523,300 |
47% |
$5,451,400 |
48% |
$25,959,200 |
48% |
| |
PURSE INCREASES |
$2,490,100 |
10% |
$2,157,800 |
12% |
$1,380,100 |
12% |
$6,028,000 |
11% |
| |
VENDOR FEES* |
$1,383,400 |
6% |
$1,038,400 |
6% |
$641,800 |
6% |
$3,063,600 |
6% |
| |
STATE SHARE ** |
$9,043,200 |
36% |
$6,425,700 |
35% |
$3,835,600 |
34% |
$19,304,500 |
35% |
| |
NET PROCEEDS |
$24,901,200 |
100% |
$18,145,200 |
100% |
$11,308,900 |
100% |
$54,355,300 |
100% |
| |
|
|
|
|
|
|
|
|
|
| 11/27/05 |
TRACK COMMISSIONS |
$9,765,200 |
48% |
$7,081,100 |
47% |
$4,143,600 |
48% |
$20,989,900 |
48% |
| |
PURSE INCREASES |
$2,030,100 |
10% |
$1,792,700 |
12% |
$1,049,000 |
12% |
$4,871,800 |
11% |
| |
VENDOR FEES* |
$1,130,900 |
6% |
$859,100 |
6% |
$482,600 |
6% |
$2,472,600 |
6% |
| |
STATE SHARE ** |
$7,375,200 |
36% |
$5,362,000 |
35% |
$2,894,900 |
34% |
$15,632,100 |
35% |
| |
NET PROCEEDS |
$20,301,400 |
100% |
$15,094,900 |
100% |
$8,570,100 |
100% |
$43,966,400 |
100% |
| |
|
|
|
|
|
|
|
|
|
| 12/25/05 |
TRACK COMMISSIONS |
$7,902,400 |
48% |
$5,714,800 |
47% |
$3,209,800 |
48% |
$16,827,000 |
48% |
| |
PURSE INCREASES |
$1,633,200 |
10% |
$1,446,800 |
12% |
$812,600 |
12% |
$3,892,600 |
11% |
| |
VENDOR FEES* |
$922,900 |
6% |
$703,500 |
6% |
$373,600 |
6% |
$2,000,000 |
6% |
| |
STATE SHARE ** |
$5,873,100 |
36% |
$4,235,700 |
35% |
$2,145,100 |
34% |
$12,253,900 |
35% |
| |
NET PROCEEDS |
$16,331,600 |
100% |
$12,100,800 |
100% |
$6,541,100 |
100% |
$34,973,500 |
100% |
| |
|
|
|
|
|
|
|
|
|
* Central computer and terminal equipment
** Before operating expenses of Lottery and State Police
|
