TEXAS LOTTPAX COMMISSION

Similar documents
TEXAS LOTTERY COMMISSION. Instant Ticket Game Closing Analysis SUMMARY REPORT. 28, 495, 300 Warehouse Packs 80, , 000, 000 Percent Sold 85.

Instant Ticket Game Closing Analysis

Scratch Ticket Game Closing Analysis

Approved establishments, which must have a valid liquor license, will pay a $500 annual license fee to offer KENO 603, according to the legislation.

RESOLUTION BEFORE THE OHIO LOTTERY COMMISSION VIDEO LOTTERY GAME THEME APPROVAL March 19, 2018

OHIO Lottery Terminal Manual

Table of Contents General Information Table Maintenance Top Ten Reports

Fortuna Entertainment Group NV

Game Guide. Keno Game Guide

How to Complete Commitment to Sell form

Sweepstakes clearinghouse

Class C One Day Regular Series Gaming Licence Application Guide

Pch 1 million dollar sweepstakes entry

Artists please read this information so that you are aware of which artist pack to select to apply for The Dunedin Art Show.

pick the selections or choose a Quick Pick on Playnow.com; or generate a ticket from a BCLC self-serve terminal; and

Trail s End Popcorn Sales System Manual

GENERAL LEDGER. MaddenCo Inc. Revised March Copyright 2017 by MaddenCo, Inc All rights reserved.

Guide to Silver Back Office

GT1200 RETAILER REFERENCE GUIDE

12 Approval of a New PRESTO Agreement Between York Region and Metrolinx

1 OUT OF 6 PAY TABLE. For every 6 players, 1 player is paid (minimum of 16.67% of. The above table is a partial representation of the complete

Bingo and Breakopen. SECTION A: Organization Information. 1. Have you previously held a gaming licence? YES NO

GUIDE TO SILVER BACK OFFICE FOR NCR SILVER PRO RESTAURANT

Furniture Wizard Security Introduction

Settings Options User Manual

Auto Replenishment Module Setup Guide

Maintenance OVERVIEW. 2 STARTUP 3 GETTING STARTED / SYSTEM BACKUPS. 4 SYSTEM USERS.. 5

Consolidated Financial Results for the Second Quarter, Fiscal 2018

QUALCOMM Reports First Quarter Results Revenues $941 Million, $.65 EPS

Office of Internal Audit and Compliance

Sienna Database System is the ONLY Small Games of Chance reporting software that has 0 EVER been approved by the PA Dept.

CFO Commentary on Second Quarter 2016 Financial Results

The boutique will be open for 5 weeks this year and I am looking forward to a spectacular show! A blank registration form is enclosed.

There is a $25 selection fee inclusive of GST for all artists who enter.

Autologue User s Manual Multi-Store. Table Of Contents

I just called to say Hello

Use the orange/blue FRS Tip sheet to find commonly asked questions, login/logoff procedures, screen numbers for commonly used screens and lots more!

Class A Calendar Raffle Gaming Licence Application Guide

FY18 FULL-YEAR RESULTS 31 AUGUST 2018 NEXTDC LIMITED ACN

October Volume 29 - Issue 10 Page 1

1Q17 RESULTS M AY / 2017

DAILY BONUS GAMES. $5K

Metro Investor Deck 2016

NetEase Reports First Quarter 2014 Unaudited Financial Results

County of El Paso Purchasing Department 800 E. Overland Room 300 El Paso, Texas (915) / Fax: (915)

Agenda I. Financial Highlights II. Financial Review III. Selected Achievements IV. Customer Review V. Business Review

SECURITIES AND EXCHANGE COMMISSION Washington, D.C FORM 8-K COMPAQ COMPUTER CORPORATION

Eventbrite Handbook for ZBHA Faculty

Take off to a spectacular journey with Cisco Hokkaido Express Sales

The purpose of this handbook is to provide our members with the necessary information that as a member you will need to know. If at any stage you

Trail s End Popcorn Sales System Manual

FY16 Results Presentation. 24 January 2017

CHANGAMUKA NA MAUZO SAFARICOM RETAILER PROMOTION

Furniture Work in Progress

ACCESSING VERIZON CENTER

B. Sign Up and Using ClickBank Pay Administrative Account

Texas Lottery Commission Internal Audit. Mailroom Processes. August 30, 2018 Report # An Internal Audit of. Prepared by:

2014 Interim Results. China Mobile Limited 14 August 2014

CHAPTER 2: FINANCIAL REPORTING

PROFIT AND LOSS REPORT EXTENSION. User Guide. User Guide Page 1

Model Legislation As approved by the NCSL Executive Committee Task Force on State & Local Taxation of Communications and Electronic Commerce

POS BACK OFFICE GENERAL SETTINGS. a project guide to rezku POS. Access General Settings General Settings Restaurant Settings Available Order Types

3Q17 Results Presentation. 16 October 2017

PRESS RELEASE. Just Energy Reports First Quarter Fiscal 2018 Results

S I S I * AMS2000 REPORTS MANUAL * RELEASE 10.0

INX Tokenomics I

User guide. July 2018

Results for the year ended 31 December April 2007

Let s get started. Game guide

The Ogloba EVD Smartcard: White Paper

Once the Scala Po is created kindly processed the below vendor process

Mathematics Curriculum Maps for Y1-Y Year 1 Mathematics Curriculum Map. Autumn 1 Autumn 2 Spring 1 Spring 2 Summer 1 Summer 2

Consolidated Financial Highlights 17F Third Quarter February 2018

A MESSAGE FROM EXECUTIVE DIRECTOR CHARLIE MCINTYRE: KENO 603 is here!

How to use this ebook

Class C Wheel of Fortune Gaming Licence Application Guide

Regina SCRIP Program Rules and Guidelines

Opera - Simply The Best Internet Experience. 4Q04 Results. February 16, 2005

LYCOS Europe N.V. Interim Report

Request for Credit in Accounts Payable

Some of the new features in the upcoming

Table of Contents. Part I Introduction. Part II Step 1 - Creating Charges. Part III Step 2 - Setting up the Company

The barcode on the item is not scanning or the product is not found, what should I do to complete the transaction for my customer?

Purchase Order User Manual

EU Service department

QUALCOMM Reports Third Fiscal Quarter Revenues of $1 Billion - Operating Earnings Per Share of $.75, Excluding Non-Recurring Charges -

Affiliate Program. Powered by. What you will find in this Advertiser Checklist: The Advertiser Checklist

Hitachi Completes Transfer of Hard Disk Drive Business to Western Digital

AFTER HOURS EMERGENCY POS SUPPORT ext 126 Press 4 when prompted

WEBSTORE: TIPS & TRICKS GAME SHOW. Erin Motett

I figured out I've been spending AT LEAST $10 a month postage on PCH entries - each entry telling me I need to make ONE MORE entry before I'll be in

Order Entry 2 Updated July 2016

Class A Wheel of Fortune Gaming Licence Application Guide

Detailed Conversion Steps to Transition from Business Online Banking Getting Started Business Continuity Checklist for CashManager OnLine

Mail This Form to: Service Nova Scotia Business Registration Unit PO Box 1529 Halifax, Nova Scotia B3J 2Y4. Business Applicant Profile Information

Cincinnati Bell Second Quarter 2012 Results. August 8, 2012

Philippines. Vietnam. Thailand. Malaysia. Singapore. Indonesia. Hong Kong

1 st Quarter 2018 Results

Transactions: Transaction List

Transcription:

TEXAS LOTTERY COMMISSION Instant Ticket Game Closing Analysis SUMMARY REPORT Instant Ticket Information Date Completed 2/ 9/ 2015 Game # 1580 Confirmed Packs 4, 170 Game Name 50X THE CASH Active Packs 1, 964 Quantity Printed 20, 560,450 Warehouse Packs 122, 004 Price Point 10 Returned Packs 1, 303 Start Date 1/ 20/ 20141 Printed Payout Percentage 69.90% Top Prize 1, 000, 000 Percent Sold 68.24% Number of Top Prizes Remaining 3 Number of Weeks Out 55 Current Game Sales Analysis TANGIBLE COSTS Expenditure Impact: Cost to print tickets $ 681, 168 Actual ticket production costs Prize payout expense $ 96, 735, 045 Data from Instant Ticket Tier Liability screen in ES Estimated Direct Costs $ 97, 416,213 TANGIBLE BENEFITS Revenue Impact: Estimated sales $ 140, 304, 511 Based on # of tkts printed, times % sold from DaVinci report, times the price point Total Estimated Benefits $ 140, 304, 511 Excess of Revenue over Expended $ 42, 888, 298 INTANGIBLE POSITIVE BENEFITS: Allows for open bin space for new games at same price point with higher average weekly sales. Allows retailers to return inventory to TLC that is not selling thus releasing their financial burden INTANGIBLE NEGATIVE BENEFITS: There are still valuable prizes remaining in this game. Assumptions: Estimated sales revenue is calculated based on the number of tickets printed times the percent sold from the DaVinci report. The percent sold amount is based on pack settlements. Some partial packs could be returned thus slightly reducing the sales revenue amount reported above. Weekly Sales Comparison Information Previous 3 Weeks Sales from DaVinci Most recent week sales $ 642, 520 Next week $ 743, 270 Next week $ 720, 390 Avg Weekly Sales Current Game $ 702, 060 Avg Weekly Sales $ 10; > 9M Qty $ 2, 249,003 Percentage Of Variance In Sales 69% TEXAS LOTTPAX COMMISSION

Instant Ticket Game Closing Analysis RECOMMENDATION AND APPROVALS Instant Ticket Information Game # 1580 Printed Payout Percentage 69.90% Game Name 50X THE CASH Actual Payout Percentage 68.95% Percent Sold 68.24% Number of Weeks Out 55 Average # of Weeks for 85% Sell -through for Same Price Point Game With Similar Print Run 46* only one game at this level Recommendation Based on the findings in this Summary Report, I am recommending closing the above game. 1: 11 am recommending closing the above game based on the below business reason( s): L i L, Q143 Instant Product Coordinator Date Manager Z191 FRI By signing below, I agree with the recommendation of the Products Department Staff to close the above game. Lottery ORtpgons Division Director Date Page 2

Play the Games of Texas! * i- - - - - - -- --- - - j- - - - Wk Wk Da Vinci Report 2/ 9/ 1 Week End Date: 2/ 7/ 15 Product Product Line Line Game Game $ $ Tix Tix Run Run Name Name Start Start Call Call Close Close Wks - Wks - - - - kk Sold Sold Confirmed Confirmed Active Active Ware Ware Return Return Mature Mature 1648 1648 3 20, 20, 159, 159, 550 550 LOTERIA LOTERIA 10/ 10/ 31/ 31/ 14 14 14 49.20% 30,521 11, 380 87, 838 9 2, 905,827.00 $ 2,690, 874.00 $ 2,516, 835.00 $ 2,518,659.00 1653 5 8,684,625 100,000 MERRY MONEY 1016/ 14 18 78.21% 6,934 3,624 6, 848 5, 148 777,765.00 $ 770, 870.00 $ 848,855.00 $ 1, 046, 060.00 1629 5 15,420, 225 BONUS WEEKLY GRAND 4/25/14 41 55.97% 13,454 6,582 68,709 4 1, 084,855. 00 $ 1, 036, 240.00 $ 914,710.00 $ 960, 955.00 1615 5 9,911, 325 COWBOYS 7/21/ 14 29 55.23% 8,162 4,998 44,026 603 651, 325. 00 $ 624, 210.00 $ 606,480.00 $ 750, 195.00 1599 5 16,400, 175 GOLDEN KEY 6/23/ 14 33 35.56% 1, 587 1, 161 137,364 250 186,835. 00 $ 199, 595.00 $ 186,980.00 $ 207,900.00 1656 5 6,640, 875 HOLIDAY GOLD 11/ 3/ 14 14 87.49% 3,765 2,243 0 3, 275 528,085. 00 $ 607, 260.00 $ 625, 760.00 $ 881, 470.00 1616 5 5,627,400 HOUSTON TEXANS 7/21/ 14 29 67.38% 6,419 3,383 12, 360 1, 236 392,550.00 $ 358, 920.00 $ 363,435.00 $ 384,945.00 1611 5 16, 144,875 MONEY SPECTACULAR 814/ 14 27 40.80% 3,781 2,356 120,098 139 418, 570.00 $ 428, 005.00 $ 435,960.00 $ 478,725. 00 1619 5 15,228, 000 RED BALL TRIPLER 9/ 15/ 14 21 44.00% 6, 145 3,564 102, 194 329 720,410.00 $ 765, 090.00 $ 744,455.00 $ 799, 175. 00 1644 10 28,500, 450 200,000, 000 CASH BLOWOUT 7/ 21/ 14 29 34.48% 17,069 6,717 347,002 24 2, 168, 300.00 $ 2, 235, 570.00 $ 1, 940,200.00 $ 1, 972,390. 00 1580 10 20,560, 450 50X THE CASH 1/ 20114 55 68.24% 4, 170 1, 964 122,004 1, 303 642, 520.00 $ 743, 270.00 $ 720,390.00 $ 819,860. 00 1638 10 5,625,200 HOLIDAY MAGIC 10/20/ 14 16 83.04% 7,344 3,959 0 5, 247 1, 144,020.00 $ 1, 266,940.00 $ 1, 354,480.00 $ 1, 640,530. 00 1630 10 12, 236,550 SUPER WEEKLY GRAND 7/ 1/ 14 32 32. 13% 12,643 5,985 145,519 32 1, 493, 510.00 $ 1, 559,900.00 $ 1, 307,870.00 $ 1, 292,520. 00 1651 10 6, 118,450 ULTIMATE CROSSWORD 10/6/ 14 18 49.74% 15,270 6,847 37, 105 14 1, 940,430.00 $ 1, 765,880.00 $ 1, 614,970. 00 $ 1, 632. 120.00 1387 20 34,320,175 500M EXTREME CASH BLAST 8/ 13/ 12 130 40.24% 16,659 6,434 793,414 67 2,286, 480.00 $ 2, 149,860. 00 $ 1, 861, 840. 00 $ 1, 852,080. 00 1583 20 12, 238,450 100X THE CASH 12/30/ 13 58 78. 96% 6, 474 3, 501 90,684 685 1, 275, 280.00 $ 1, 406,980. 00 $ 1, 360,740. 00 $ 1, 491, 220. 00 1602 20 5, 888,300 ONE MILLION CASH 8/4/ 14 27 51. 95% 13, 782 6, 935 89,598 63 2, 147,640.00 $ 2, 019,980. 00 $ 1, 778,420. 00 $ 1, 729,900. 00 1394 50 3, 830,860 7,500,000 FORTUNE 11/ 19/ 12 116 88. 43% 2, 705 1, 538 16, 957 45 612, 750.00 $ 609,950.00 $ 523,450. 00 $ 506.250.00 1492 50 3,670,000 MILLIONAIRES CLUB 4/28/14 41 55. 18% 13, 183 5,632 61, 459 42 2, 854,500.00 $ 2, 597,400. 00 $ 2,311, 050. 00 $ 2,369, 050.00 Sold/Closing 1639 1 20,545,800 5X THE CASH 5/2114 2/15/ 15 411/ 15 40 94.77% 1, 314 1, 500 3 2,475 283,444. 00 $ 251, 503.00 $ 280,296.00 $ 387,678.00 1589 1 12, 393,600 DOUBLE BLACKJACK 911/ 14 2/15/ 15 4/ 1/ 15 23 92. 57% 1, 047 1, 623 0 2, 097 248,659. 00 $ 247,696.00 $ 260, 481. 00 $ 331, 426.00 1655 1 11, 525, 250 HAPPY HOLIDAYS 10/ 20/ 14 16 92. 17% 1, 707 1, 485 0 1, 793 463,972. 00 $ 391, 639.00 $ 354, 514.00 $ 389, 883.00 1512 1 9,301, 350 LINE EM UP 7/21/ 14 1/ 4/15 2/ 18/ 15 29 89. 89% 61 58 0 5, 342 18, 309. 00 $ 16, 823.00 $ 31, 441. 00 $ 55, 064.00 1594 1 20,286, 900 MATCH 3 DOUBLER 6/ 9/ 14 1/ 4/15 2/ 18/ 15 35 57.21% 57 49 52, 158 4, 972 14,482. 00 $ 23, 577.00 $ 32, 788.00 $ 52, 892.00 1640 2 20,560, 000 10X THE CASH 4/9/ 14 2/ 15/15 4/ 1/ 15 43 65.04% 2,084 1, 559 46,922 4, 418 229,758. 00 $ 274, 864.00 $ 290, 350.00 $ 316,788.00 1542 2 50,632, 250 BREAK THE BANK 6/ 17/13 86 91. 05% 17,000 8,748 1, 768 224 1, 217, 168.00 $ 1, 110,722.00 $ 1, 018, 858.00 $ 1, 047,060.00 1605 2 9,230, 625 CHERRY TRIPLER 6/23/ 14 1/ 4/ 15 2/ 18/ 15 33 77.54% 104 47 8, 776 6, 590 12,722. 00 $ 21, 438.00 $ 44,904.00 $ 74,988.00 1647 2 7,335, 625 LUCKY 13 9/ 15/ 14 2/ 15/ 15 4/1/ 15 21 87.38% 494 389 0 5, 834 45,742.00 $ 55, 254.00 $ 63,634.00 $ 72, 146.00 1618 2 9.295,375 TRIPLE DYNAMITE 8/ 18/ 14 2115/ 15 4/ 1/ 15 25 82.42% 1, 351 1, 560 5,679 2, 886 226, 290.00 $ 238, 814.00 $ 271, 274.00 $ 279, 178. 00 1584 2 7, 333,875 VIP CASH CLUB 7/ 21/ 14 1/ 4/15 2/ 18/ 15 29 74. 13% 97 80 7,890 6, 028 8, 812.00 $ 6,252.00 $ 25, 354.00 $ 43,828. 00 1634 3 30,542,000 BONUS CASHWORD 2/17/ 14 51 97.01% 3,917 1, 056 54 1, 284 278, 037.00 $ 345, 399.00 $ 444,618.00 $ 586,071. 00 1635 3 20, 132,625 LOTERIA 4/25/ 14 2/ 15/ 15 4/ 1/ 15 41 98.41% 623 210 0 2, 533 41, 457.00 $ 50, 361. 00 $ 59,988.00 $ 77,031. 00 Da Vinci 2/ 3

ESIPS Page 1 of 1 Liability for 1580/ for Life to Date Product Status: Active SmartCash Enabled: N/ A Outstanding Prizes Tier Ref SmartCash Tier Value Count Amount Validation Range: 12/ 22/ 2013-12/ 31/ 2037 Tickets Paid Life to Amount Paid Life to Date Paid Est. Tickets 1 1 N/ A 10. 00 837538 8, 375, 380. 00 1630072 16,300, 720. 00 66. 06% 13581973 2 2 N/ A 15. 00 556000 8, 340, 000. 00 1088502 16, 327, 530. 00 66. 19% 13609038 3 3 N/ A 20.00 231214 4,624,280. 00 488207 9, 764, 140. 00 67. 86% 13952547 4 4 N/ A 20.00 242519 4,850,380. 00 477364 9, 547, 280. 00 66. 31% 13633908 5 0 N/ A 25.00 131968 3, 299,200. 00 279241 6, 981, 025.00 67. 91% 13962050 6 0 N/ A 30. 00 51879 1, 556,370. 00 110748 3, 322, 440.00 68. 10% 14001541 7 0 N/ A 30.00 52133 1, 563,990. 00 110742 3, 322, 260.00 67. 99% 13979464 8 0 N/ A 30.00 2875 86, 250. 00 5685 170, 550.00 66. 41% 13654925 9 0 N/ A 75. 00 33031 2, 477,325. 00 69844 5,238, 300.00 67. 89% 13958921 10 0 N/ A 75. 00 46250 3, 468, 750. 00 99281 7, 446, 075. 00 68. 22% 14026303 11 0 N/ A 75. 00 46266 3, 469,950. 00 99502 7, 462, 650.00 68. 26% 14034670 12 0 N/ A 75. 00 3803 285,225. 00 7493 561, 975.00 66. 33% 13638407 13 0 N/ A 100. 00 1136 113,600. 00 2308 230,800.00 67. 02% 13778605 14 0 N/ A 100. 00 1108 110, 800. 00 2326 232, 600.00 67. 73% 13926501 15 0 N/ A 100. 00 550 55, 000. 00 1146 114, 600.00 67. 57% 13892851 16 0 N/ A 100. 00 548 54, 800. 00 1172 117,200.00 68. 14% 14009794 17 0 N/ A 100.00 236 23, 600. 00 446 44,600. 00 65. 40% 13445690 18 0 N/ A 200. 00 109 21, 800. 00 233 46,600. 00 68. 13% 14007558 19 0 N/ A 200. 00 212 42, 400. 00 473 94, 600. 00 69. 05% 14197215 20 0 N/ A 200. 00 218 43, 600.00 462 92,400.00 67. 94% 13969011 21 0 N/ A 200. 00 220 44, 000.00 472 94,400.00 68. 21% 14023890 22 0 N/ A 200. 00 218 43, 600.00 467 93,400.00 68. 18% 14017124 23 0 N/ A 200. 00 109 21, 800.00 240 48, 000. 00 68. 77% 14138991 24 0 N/ A 200. 00 59 11, 800.00 107 21, 400.00 64. 46% 13252820 25 0 N/ A 500. 00 54 27, 000.00 112 56, 000. 00 67. 47% 13872110 26 0 N/ A 500. 00 109 54, 500.00 228 114, 000.00 67. 66% 13910334 27 0 N/ A 500. 00 108 54, 000.00 237 118, 500.00 68. 70% 14124135 28 0 N/ A 500. 00 109 54, 500.00 229 114, 500.00 67. 75% 13930009 29 0 N/ A 500. 00 64 32, 000. 00 113 56,500. 00 63. 84% 13126162 30 0 N/ A 1, 000. 00 119 119, 000.00 227 227,000.00 65. 61% 13489081 31 0 N/ A 1, 000. 00 110 110, 000.00 236 236,000. 00 68. 21% 14023890 32 0 N/ A 1, 000. 00 164 164, 000.00 343 343,000. 00 67. 65% 13909732 33 0 N/ A 1, 000. 00 58 58, 000.00 114 114,000.00 66. 28% 13627274 34 0 N/ A 10, 000. 00 6 60, 000.00 15 150,000. 00 71. 43% 14686036 35 0 N/ A 10, 000. 00 2 20, 000.00 8 80,000. 00 80. 00% 16448359 36 0 N/ A 50, 000. 00 4 200, 000. 00 8 400,000. 00 66. 67% 13706966 37 0 N/ A 50, 000. 00 1 50, 000. 00 1 50,000. 00 50. 00% 10280228 38 0 N/ A 1, 000, 000. 00 3 3, 000, 000.00 7 7, 000, 000.00 70. 00% 14392314 Date Totals: 2241110 46, 986, 900.00 4,478, 411 96, 735, 045. 00 Sold http:// 10. 1. 8. 99/ ips/ gameliabilitylnquiryutility. do? ipsaction=gameliabilitylnquiryform.d... 2/ 9/ 2015

NO. OF TICKETS: 20,560,450 MIN: 19,756, 800 NO. POOLS: 171. 34 MAX: 20,563, 200 PACK SIZE: 50.00 PACKSIPOOL: 2,400.00 PACKS/GAME: 411, 209 PRIZE k OF TIER TIER WINS. CODE GET: 1 1 L 10 2 1 L 15 3 2 L 10x2 4 1 L 20 5 2 M 15+$ 10 6 3 M 10x3 7 2 M 15x2 8 1 M 30 9 1 M S15 ( SX) 10 3 M 10( 5X)+$ 10+ 515 11 5 M 10 x 2) + ($ 20 x 2) + $ 15 12 1 M 75 13 1 M 20( 5X) 14 1 M 10 ( LOX) 15 6 M 10( 5X)+($ 10x5) 16 3 M 15( 5X)+$ 10+$ 15 17 1 M 100 18 6 M 30( 5X)+( SIO x S) 19 5 M 10( 5X)+$ 10( 10X)+($ 20x2)+$ 10 20 20 M 10 x 20 21 14 M 10x10)+($ 30 x 2)+($ 20 x 2) 22 12 M 10( SX) x2)+($ I0x 10) 23 1 M 10( 20X) 24 1 M 200 25 1 M 10 ( 50X) 26 8 M 15( 10X)+$ 20( 5X)+$ 10( 20X)+($ 10x5) 27 5 M 15( SX) x2)+$ 10( 10X)+ SIO ( 20X)+$ 10( 5X) 28 25 M 10 x 10) + ( S20 x 10)+($ I0( 5X) x 2)+$ 10+$ 15+$ 75 29 1 M 500 30 5 H 10( 50X)+$ 10( 20X)+$ 15( 10X)+$ 20( 5X)+$ 10( 5X) 31 1 H 20 ( 50X) 32 25 H 100( 5X)+($ 10x20)+($ 15( SX) x4) 33 1 H 1, 000 34 15 H 1, 000( 5X)+( S20( 50X) x 2)+$ 100( 10X)+$ 200( 5X)+($ 100x10) 35 1 H 10, 000 36 25 H 100 ( 50X) x 4) + ($ 1000 ( 5X) x 4) +( $ 500 x 10) +$ 200 ( 10X) + ($ 100 ( 5X) x 6) 37 1 H 550,000 38 1 H 1, 000,000 5X = win x 5 20X = wiin x 20 I OX = win x 10 50X = win x 50 20,560, 450 $ 10 TICKETS $ 205,604,500 TEXAS LOTTERY COMMISSION 50X THE CASH" - INSTANT GAME NO. 1580 PRIZE STRUCTURE REVENUE PRIZE FUND - $ 143,721, 945 WINNERS IN ODDS OF 168 WIN: IIN: POOLS 10 8. 33 2,467,610 15 12.50 1, 644,502 20 28.58 719, 421 20 28. 56 719, 883 25 50.00 411, 209 30 126.43 162,627 30 126. 23 162, 875 30 2,401. 92 8, 560 75 199. 86 102,875 75 141. 28 145,531 75 141. 05 145,768 S75 1, 820. 15 11, 296 100 5, 969.93 3,444 100 5, 987.32 3,434 100 12, 122.91 1, 696 100 11, 953.75 1, 720 100 30,147. 29 682 200 60, 118. 27 342 200 30,015. 26 685 200 30,235. 96 680 200 29,711. 63 692 200 30, 015. 26 685 200 58,912.46 349 200 123, 858. 13 166 500 123, 858. 13 166 500 61, 010.24 337 500 59,595. 51 345 500 60,829. 73 338 5500 116, 160.73 177 1, 000 59,423. 27 346 SI, 000 59,423. 27 346 1, 000 40,553. 16 507 1, 000 119, 537.50 172 10,000 979, 069.05 21 10,000 2,056,045.00 10 50,000 1, 713, 370. 83 12 " " 50,000 10, 280, 225. 00 2 "'" 1, 000, 000 2, 056,045.00 10 """ 3. 0598 6,719, 521 There will be no more than 18 winners per pack for this game. October 16, 2013 ( VERSION 4) WINNERS WINNERS IN IN PER PER 50 50 PACK*) PACK*) 6. 6. 00 00 1. 1. 75 75 1. 1. 75 75 13. 13. 50 50 WINNERS WINNERS IN IN 120, 120, 000 000 PER PER POOL) POOL) 14, 14, 400. 400. 00 00 9, 9, 600. 600. 00 00 4, 4, 200. 200. 00 00 4, 4, 200. 200. 00 00 2, 2, 400. 400. 00 00 950. 950. 00 00 950. 950. 00 00 50. 50. 00 00 600. 600. 00 00 850. 850. 00 00 850. 850. 00 00 66. 66. 00 00 20. 20. 00 00 20. 20. 00 00 10. 10. 00 00 10. 10. 00 00 1. 1. 00 00 1. 1. 00 00 1. 1. 00 00 3. 3. 00 00 1. 1. 00 00 39, 39, 217 217 PAYOUT PAYOUT % - 69. 69. 9021% 9021% % - PERCENT PERCENT VALIDATION VALIDATION OF PRIZE PRIZE TIER COST FUND** LEVELS" 24,676, 100 17. 17% S 24,667, 530 17. 16% 14,388, 420 10.01% LOW TIER S 14, 397, 660 10. 029/6 54. 36% 10, 280, 225 7. 15% 4, 878,810 3. 39% 4,886,250 3. 401/6 256,800 0. 18% 7, 715, 625 5. 37% S 10,914, 825 7.59% S 10,932,600 7.61% 847, 200 0.59% 344, 400 0.24% 343, 400 0.241A 169, 600 0. 12% 172,000 0. 121/6 68, 200 0.05% S 68,400 0. 05% 137,000 0. 10% 136,000 0.09% 138,400 0. 10% S 137,000 0. 101/6 69, 800 0.05% MID TIER 33, 200 0.021/6 37. 02% 83, 000 0.06% 168, 500 0. 12% 172,500 0. 12% 169,000 0. 12% 88, 500 0. 06% 346,000 0.24% 346,000 0.241/a 507, 000 0.35% 172,000 0. 12% 210, 000 0. 15% S 100,000 0.07% 600,000 0.42% 100, 000 0. 07% HIGH TIER 10, 000,000 6.96% 8. 61% S 143, 721, 945 100. 100. 00% 00% 100. 00%

TEXAS LOTTERY COMMISSION 50X THE CASH" - INSTANT GAME NO. 1580 PRIZE STRUCTURE October 16, 2013 ( VERSION 4) Consolidated odds are 1 in: 10 8. 33 2,467, 610 15 12.50 1, 644, 502 * Each of the following GLEPS will be used in approximately 25% of each pack of 50 tickets. 20 14.28 1, 439, 304 *' Numbers are rounded. 25 50.00 411, 209 ** Low Tier $ I-$ 24.99, Mid Tier $ 25-$ 599, High Tier --$600+ ( Used for Validation Purposes) 30 61. 55 334,062 * ** This enact number of prizes is guaranteed delivery to the TLC. 75 50. 71 405, 470 100 1, 873. 22 10, 976 200 5, 712. 82 3, 599 500 15, 084. 70 1, 363 1, 000 14,996. 68 1, 371 10,000 663, 240. 32 31 50,000 1, 468,603. 57 14 1, 000,000 2,056,045. 00 10 6, 719,521 AA EE CC D 10 10 88 = = $ $ 80 80 4 40 40 6 = = $ $ 60 66 60 6 60 15 2 = $ 30 6 90 2 = $ 30 6 90 20 I = $ 20 3 60 1 = $ 20 2 40 20 A = 60 0 S0 4 = $ 80 0 14 $ 190 13 190 13 $ 190 14 190 APPROVED: TEXAS LOTTERY COMMISSION DATE DATE

No. 02/04/ 15 Game Name Game No Inv No. Vendor TLC PO # 50X The Cash 1580 90073138 GPC 362-14- 9203 RL012 Truck # Description/ Tickets Delivered Qty Units per 1000 Unit Price Amount 1 2, 976,750 2, 976.75 33. 13 98,619. 73 3, 016,600 2 3, 016.60 33. 13 99,939.96 3 3, 016,300 3, 016.30 33. 13 99,930.02 4 2, 924,950 2, 924. 95 33. 13 96, 903. 59 5 3, 012,300 3, 012.30 33. 13 99, 797. 50 6 2, 989, 350 2, 98935 33. 13 99,037. 17 7 2, 624,200 2, 624.20 33. 13 86, 939.75 681, 167. 71 Delivered 20,560,450 Ordered 20, 160,000 2% under 19, 756, 800 2% over 20,563, 200 Accetable Range Total $ 681, 167. 71

Average Number of Weeks for 85% Average Sell Through Price Point Print Quantities 10 20 25 30 50 2M None Week 17 None None None 3M None Week 15 None None None 4M Week 19 None None None None 5M None Week 53* None None None 6M Week 24* Week 42* None None None 7M None None None None None 8M None None None None None 9M Week 46* None None None None Average Average Weekly Weekly Dollar Dollar Sales Sales at at 85% 85% Average Average Sell Sell Through Through Price Point Print Quantities 10 20 25 30 50 2M None 2, 563,210 None None None 3M None 3, 612, 769 None None None 4M 2, 139, 533 None None None None 5M None 1, 645,408 None None None 6M 2, 175, 325 2, 454, 311 None None None 7M None None None None None 8M None None None None None 9M 2, 249, 003 None None None None None None = = no no games games at at this this level level only only one one game game at at this this level level Notes: Notes: Excludes Excludes Promotional Promotional Tickets Tickets Unaudited Unaudited - - For For Internal Internal Use Use Only Only Instant Instant Ticket Ticket Sales Sales Analysis Analysis thru thru 083014 083014 BY BY AVERAGE AVERAGE WEEK WEEK Exhibits Exhibits B+ B+ CC Page Page 22 of of 22