Multi-Facility Raffle Projection

10 Casino, 30 Day, $1 Million Prize Raffle

Each Casino ( out of a 10 casino group )   $1 Million Prize

2500 player club cardholders per day  X  $0.05  fee per card   = $125.00  per day

Prize Pool  2500  X  $1.34  per card    =  $3,350 per day
$3,350  X  30  days  =  $100,000  toward $ 1,000,000  Prize

Total per day cost per player card      $1.39

Total per day cost  for each casino     $ 3,475  
                                                           

10 Casino Group  $1,000,000   Raffle

25,000  Player Club Cards  per day  X   $0.05 fee per card = $1250.00 per day

Prize Pool    25000  X $1.34 per card = $ 33,500 per day
$33,500  X  30 Days =  $1,000,000 +

Total cost of Prize Pool and Fee      $1, 037,500

Cost for each casino                        $103,750