Example

Illustration of the contract's mathematics

Base Assumptions

• Prize Pot = 5,000,000 USDC

• Tickets Sold = 1,000,000

• Jackpot Prize = 1,500,000 USDC

Scenario 1 - Non-Jackpot Winners Only (Bonus)

Further Assumptions

• BonusAllocation = 0.5m USDC

• BonusMultiplier = 1.5

Match	Number of winners
3 numbers	300,000
4 numbers	20,000
5 numbers	1,500
6 numbers	120
7 numbers	0

Calculation

• Ticket Sales = 1m * 2 = 2m USDC

• To Treasury= 2m * 20% = 0.4m USDC

• To Frontend Rewards = 2.0m * 10% = 0.2m USDC

• To Prize Pot = 2.0m * 0.7 = 1.4m USDC

• Jackpot Prize = 1.5m USDC + 0.5m USDC = 2m USDC

• Total Prizes to Players:

  • Match 3 Prizes = 300,000 * 2 * 1.5 USDC =900,000 USDC

  • Match 4 Prizes = 20,000 * 7 * 1.5 USDC = 210,000 USDC

  • Match 5 Prizes = 1,500 * 100 * 1.5 USDC = 225,000 USDC

  • Match 6 Prizes = 120 * 2,000 * 1.5 USDC = 360,000 USDC

• Final Balance:

  • Prize Pot: 5m + 1.4m - (0.9m + 0.21m + 0.225m + 0.36m) = 4.705m USDC

Scenario 2 - Non-Jackpot Winners Only (No Bonus)

Further Assumptions

• BonusAllocation = 0

• BonusMultiplier = 1

Match	Number of winners
3 numbers	300,000
4 numbers	20,000
5 numbers	1,500
6 numbers	120
7 numbers	0

Calculation

• Ticket Sales = 1m * 2 = 2m USDC

• To Treasury = 2m * 20% = 0.4m USDC

• To Frontend Rewards = 2m * 10% = 0.2m USDC

• To Prize Pot = 2m * 0.7 = 1.4m USDC

• Jackpot Prize = 2m USDC

• Total Prizes to Players:

  • Match 3 Prizes = 300,000 * 2 USDC = 600,000 USDC

  • Match 4 Prizes = 20,000 * 7 USDC = 140,000 USDC

  • Match 5 Prizes = 1,500 * 100 USDC = 150,000 USDC

  • Match 6 Prizes = 120 * 2,000 USDC = 240,000 USDC

• Final Balance:

  • Prize Pot: 5m + 1.4m - (0.6m + 0.14m + 0.15m + 0.24m) = 5.27m USDC

Scenario 3 - Single Jackpot Winner (Bonus)

Further Assumptions

• Jackpot winners = 1

• BonusAllocation = 0.5m USDC

• BonusMultiplier = 1.5

Calculation

• Ticket Sales = 1m * 2 = 2m USDC

• To Treasury = 2m * 20% = 0.4m USDC

• To Frontend Rewards = 2m * 10% = 0.2m USDC

• To Prize Pot = 2m * 0.7 = 1.4m USDC

• Total Prizes to Players

  • Jackpot Prizes = 1.5m + 0.5m = 2m USDC

• Final Balance:

  • Prize Pot: 5m + 1.4m - 2m = 4.4m USDC

Scenario 4 - Single Jackpot Winner (No Bonus)

Further Assumptions

• Jackpot winners = 1

• BonusMultiplier = 1

• BonusAllocation = 0

Calculation

• Ticket Sales = 1m * 2 = 2m USDC

• To Treasury = 2m * 20% = 0.4m USDC

• To Frontend Rewards = 2m * 10% = 0.2m USDC

• To Prize Pot = 2m * 0.7 = 1.4m USDC

• Total Prizes to Players

  • Jackpot Prizes = 1.5m

• Final Balance:

  • Prize Pot: 5m + 1.4m - 1.5m = 4.9m USDC