Financial performance

Financial model (Daily rate)

Players per day:	10	50	100	1000
Tier 1	Daily earnings $560	Daily earnings $2800	Daily earnings $5600	Daily earnings $56,000
Tier 2	Daily earnings $280	Daily earnings $1400	Daily earnings $2800	Daily earnings $28,000
Tier 3	Daily earnings $140	Daily earnings $700	Daily earnings $1400	Daily earnings $140,000

Financial model (Monthly rate)

Players per day:	10	50	100	1000
Tier 1	Monthly earnings $16,240	Monthly earnings $81,200	Monthly earnings $162,400	Monthly earnings $1,624,000
Tier 2	Monthly earnings $8,120	Monthly earnings $40,600	Monthly earnings $81,200	Monthly earnings $812,000
Tier 3	Monthly earnings $4,060	Monthly earnings $20,300	Monthly earnings $40,600	Monthly earnings $406,000

ARPU (Average Revenue Per User)

Tier 1	$1200
Tier 2	$500
Tier 3	$120

Total rotation

Total players:	100	300	500	1000
Tier 1	$120,000	$360,000	$600,000	$1,200,000
Tier 2	$50,000	$150,000	$250,000	$500,000

Partnership fee

Total players:	100	300	500	1000
Tier 1	$7200	$21,600	$36,000	$72,000
Tier 2	$3000	$9000	$15,000	$30,000