# Example

## 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