Lotto Texas 4!l Drawing Results Form Draw Date: Saturday, May 12, 2012
Draw # 2035
Annual Payments Option
Total Annual Payment Number of Annual Annual Payments Jackpot Amount Per Payments Jackpot Pr ize Combined Jackpot Prize
Each Ticket Sold. Tickets Sold Amounr
truual Payment (First Cash Payment)
24 Annua l Payments (Matured Investments)
Cash Val ue Option
Cash Value Jack pot Prize Number of Cash Value Amou nt Per Each Ticket Option Jackpot Prize Cash Va lue Combined
Sold : 21,389,076 .80 Tickets Sold: Jackpot Prize Amount: _ _ 21,389,076.80 -=-'-'-="::"::':"::":"'=":'::..=.....j
Jackpot Prize Calcu lat ion
Advertised Jackpot Amount
Cost of 24 Investments Initial Payment (excluding excess avai lable) Cost of 25 Payments (excluding excess available)
Amo unt Available (applicable sa les contributio n for the jackpot (1st) prize )
Difference Between Amount Ava ilable and the Cost of 25 Payments
Addit ional Sales Cont ribut ion (The excess will be div ided equa lly between each jackpot prize share.
For the annual payment s option, the excess funds wi ll be app lied to the rnitia l payment.)
Total Cost of Prizes (Including Excess Availab le)
Decrease in Auth orized Sources Decrease
28,000,000.00
20 ,269,076.80 1,120,000.00
21,389,076.80
17,209,347.06 (4,179,729.74)
0.00
21,389,076.80
(4,179,729.74)
Bonus Calcu lated on Advertised 280,000.00 Bonus Calculated on Advert ised + Sales 280,000.00
280,00000 # Retailers 280,000.00 Total 1% Bonus Total Per Each Retailer ------'--
-"lI:;Cornmr ~I n "111 pay a hIinus of one percent' I ('I ,,) of the Lotto Te: dveru kpol or the juckpot b d n sal wluchev .. i gJ'CHl<f. IJP I" 500 ,000 for anv d"'",ll1" 10 II n:wlcisJ who . III I the indpo, prize Ii ell I The lie percen r Lotto T .) rcr 11<:t bonu I PArt mu tue l n , l'. \l,('uld there be rnulnpte j: cl;pol pnze nckets w id II> more lh one r 110:<. the one percent bon 10,11 be dl\ ld<d 11 II)
be." \the:1'<14,1=
Based on Advertised
R:IConlrolierIFinoper\LOTTOlJackpot Prize Calculation Documen tslDraw xxxx-xxxx FY121Draw 2035 xis 511412012
View Draw Summary - Enterprise Ser ies CDC 8 170-txestc I- Live Page I o f 1
Welcom e tpa ir - last Accessed Time is : Man May 14 2012 08:20:21 AM CDT Account Preforonce I Pri nt th is Scree n I l ogout I ~o . l GTMS TIme Is :Mon May 14 2012 08:20 :24 A M COT
Product Management
Note: • fields are required
Product : l otto Draw: Status: All DivisionslSets are Payable Task : Draw Summary
Monitor Draw Status
Draw Summ ary
Product:
Draw Statu s
l otto Draw Date:' ~ 1 f12 / 120 12 (mm/ dd/yyyy) Draw CDC:'
Draw Status: All Divisions/Sets are Payable Draw Close: 22 .00:00 ( hh : mm : ss ) Break Duration: 00 :15:00 (h h rnrn : 55 )
Wager Status: Closed Wager Close: 22:00 :00 ( hh : rnrn ss )
Cancel Status: Closed Cancel Close: 00 :00 :00 ( hh : rnrn : S5 )
Closed Serial It : 459 1992
Sales Details
Gross Draw Salos :
Gross Free Sales :
s 1.908 ,319 .00
s 0.00
Draw Cance ls:
Free Cancols:
$ 0.00
$ 000
Net Draw Sales :
Net Free Sales:
S 1,908 ,319.00
$ 0 .00
Winning Numb er Set
Set : Regular
Winning Numbers: 46-49 -36-45-13-38
Advertisod S 28 .000.000 .00 Jackpot:
~ i n ni n g D i v i s i o nc.:s~________ _ _
Draw Count:
_
25 Annuity Sha res: 0
, ~et DI1!:-" Sales Am ~_
6/6 5/6 4/6 316
Total
Division
1 14
1013 22267
23295
Online Share s Other Shares
o o o o o
Share Amount
S 17.20 9,347 .00 $ 3 ,040 .00
s 62.00 S 3 00
Online Total
$ 17,20 9, 347 .00 S 42 .560 .00 S 62 ,806 .00 S 66 ,801.00
$ 17 ,381 ,514.00
Day
PrevoDays: 05/0 6/201 2 05 /07 /2012 05 /08 /2012 05 /09 /2012 05/ 10/20 12 05/1 1/201 2 05/12/20 12 Total
Amount
$ 84 ,883.00 S 12,4 06 00 S 22 ,3 19.00 S 21.728.00 S 30.971 .00
S 193 ,512 .00 S 378 ,721 .00
S 1.163 ,779 .00 $ 1,90 8,319 .00
e 2002· 20 11 GTECH Corporation I Contact lottery I Contact GTECH I Conn ecti on Info
~\ http://l 0.l .8.99/esolpm /olpm/p roductNa .do 5/ 14/20 12
Pool Snapshot - Enterprise Series CDC 81 70-txeste l-Live Page I of 1
Welcome tpa ir - Last Accessed Time is : Mon May 14 2012 08 :21 :05 AM COT Account Pref erence I Prin t this Scr een I Logout HoM GTMS Tlmo is :Mon May 14201208:21:10 A M COT
Product Management
Product: LoNo Draw: 2035 8 0 Status : All Divisions/Sets are Payable Task: Pool Snapshot
Monitor Draw Status
~E:.::hot _s.:..:.~~
Prod uct: Lotto % Sales % Pool
Set: 1 of 1 Regular Sales Pool : $ 954 ,159.50 Advertised $ 28,000,000.00 Jackpot:
Jac kpot Poo l: S 17,209 .347 .06 Draw Sales: s 1,908,319.00
DIvis ion % Sales Pool Poo l Roll Over Ac tus l Pool Shares ShareAmount Share Totals ne,Deficit Roll to Next Type
6/6 40.47% 5772 ,296.70 $ 16,437,050.37 $17, 209 ,347 .06 1 $17 ,209 ,347 .00 $ 17 ,209.347 .00 SO.OO SO.OO pari-mutuel 5/6 2.23% 542,555.51 SO.OO 542,555.51 14 53,040 00 S42.560.00 -$4.4 9 50.00 pari-mutuel 4/6 3.28% 562,592.86 50 .00 S62 ,592.86 1013 S62.00 562 ,806.00 -$213.14 SO.OO pari-mutuel 3/6 4 .02% S76 ,7 14.4 2 $146 .153.44 52 22 ,867.87 22267 S3.00 S66,801.00 SO.OO $ 156 ,066 .87 fixed
Totals 50.00 $ 954 ,159.4 9 $ 16,583,203.81 $ 17,537,363.30 23295 S $ -217.63 $ 156,066.87 17 ,381 ,514 .00
C 200 2-201 1 GTECH Corporation I Contact Lottery I Contact GTECH I Conne<:t ion Info
http://10.1.8.99/esolpm/olpm/productNav.do 5/ 14/20 12
512 46 6040 TX TREA SURY 08 :55:2 6 a.rn. 05-1 4- 20 12 1 /]
LI S; U ,l2 01 2 08 : 34 F.H 512 344 50 66 FINANCIAL ADMI N -> I~'V ESTME .ITS [4J 0 01
TEXAS LOTTERY COmUSSION
May 14, 2012 Comptroller of Public ACCO LU1 ts PHONE463-59 09
Dale: T o:
TISTC • Investments Attention: K e lly
FAX : 463-6040
From: Office of the Controll er FAX: 344-6066
Subject: Cash Value Option Non-Purchase (Trade Inquiry) I Cash Value Option Tlcketl s)
Lotto Draw # 2035 Draw Date 5/12/2012
DO NOT PURCHASE THIS INVESTMENT 'rms IS FOR INFORMATIONAL PURPOSES ONLY.
Please soli cit information regarding the cost to pay an annua l insta llment ($1,12 0 ,000.00
over 25 years for a total payout of $28,000,000.00
Ifyou have any quest ions, please call T iftPair at 344-5112, Di ana Cullen at 344-5403, Susan Beasley 344-5207, or Dayna Collins at 344-5489 .
TTST C Con firmation:
Date : ~__-!....--'- _
I W/P Refl Pages
Dale : S" -/1- W
Thanks .
Signed: _ _"""'"-"-----_L.--'--_ ----...,_-
-
512 -1636040 TX TREASURY 08: 55: 39 a.rn. 05-14- 20 12 2 /3
<HELP> for expl anat i on. PIS? Equity L F C
LOT TERY F I N A NC I NG CALCULATO R Pa e 1 of 2 r-:P=:-:A"""'Y=T-::O=-=-A=T:::-E-----:-:=--=--------==-=--=-=- -------===-------'- ----'---!... ::-:-:-=~ =----= ----.YIELD PRI CE COST RV
SETTLE1E NT DATE I I , •• ~ 1120000. 00 I NU f1BER OF PAY~1 EN T S/Y EAR :.:•• 1118857. 60 1120000.00
NU MBER OF PAYMENTS ~ 1113873 .60 1120000 .00 1106884 .80 1120000.00
DAY COUNT BAS IS D 1093411.20 1120000 .00 I [ l =ACT/ ACT, 2=30/360 , 1078078 .40 1120000 .00
3=ACT/ ACT(NO EOM) , 1056664 .00 1120000.00 4= 30/ 360(NO EOM) ] 1027633 .60 1120000.00
993216 .00 1120000.00 CASH PAYME NT(Y/ N) 960008 .00 1120000.00 CHANGE YIE LD(Y/ N) 925736 .00 1120000 .00 PRIZE( l/YR) ~~.."".. 889089 .60 1120000.00
I CASH AVAI L 854425. 60 1120000. 00 819806 .40 1120000 .00
CASH AVAI L $ 787908 .80 1120000.00 CASH PAW1 ENT s 1J.20000 .00 758576 .00 1120000.00 COST OF ZEROSs 20269076 .80 731393 .60 1120000.00
: EXCESS CAS H s 706025.60 1120000.00 680142.40 1120000. 00 654718 .40 1120000 .00
Au s t ral i a 6 1 2 9 77 7 8 60 0 Br a z , 1 55 11 30 4 8 ~5 0 0 EuraPQ ~ 4 2 0 7330 7 50 0 Ge r ma n y ~ 9 6 9 92 0 ~ 12 10 Ho ng K on~ B52 2977 600 0 J acon ~ I 3 ) 20 1 6 900 S ingapore 6 5 62 12 10 00 U .S , 1 21 2 3 18 2 000 C o p ~r l g h t 2 0 12 Bl oo mberg fi na nce L P
SN 75 3 6 19 EDT GMT-4 .0 0 G79 5 - 556 - 1 1 ~ - M a y - 2 0 1 2 09 ' 51 24
5 12 /163 60 40 TX TREA SU RY 08 :55:56 a .rn. 05-14-20 12
<HE P> fo r expl ana i on. P157 Equity L F C
L O T T E R V FINAN C IN G C ALC U L A T O R Pa e 2 of 2 PAYT DATE YIELD PRICE COST RV
SETT L E ~I ENT
PAYlENTS/ YEAR DATE 4/ 15/ 32 ~~ 629182.40 1120000.00
NUMBER OF 4/ 15/33 605091.20 1120000.00 N U ~ l B E R OF PAY~l E NTS ~ OR 4/15/34 581604. 80 1120000.00
4/ 15/ 35 558756.80 1 20000.00 DAY COUN BASIS D 4/15/36 537992.00 1120000 .00
l l =ACT/ ACT, 2=30/ 360, 3=ACT/ AC (NO EOM) , 4= 30/360 ( NO EOM) ]
C ENT(Y/N)CHANGE YIELD(Y/ N)
~~• •~• •
ASH PAYM
PRIZE( l/YR) CASH AVAIL
CASH AVAI L $ I CASH PAYME NT $ 1120000 .00 I CO ST OF ZEROS$ 20269076 .80
EXCESS CASH
nu~t rol l o 6 1 2 9 77 7 8 6 0 0 Br a z i l 55 1 1 3048 45 0 0 Europa 44 20 7330 7500 G w rmo n ~ 49 69 9 20 1 121 0 Ha ng Ko ng 85 2 29 77 600 0 J a uo n I J 320 1 8 90 0 S i ngo pa r a 65 6212 1000 U. S . I 212 3 18 20 00 Cop~ r l g ht 20 12 Bl a amba r g F i nane L F.
SN 75 36 19 ED GMT - 1 ' 0 0 G79 5-556- 1 14 - Ma y- 20 12 09 5 1 ~ :