Revenue Flow Calculator

Where every losing dollar goes.

Your game generated $100,000 in player losses this period. Here's exactly where every dollar goes.

For players · affiliates · creators · game card holders · bankroll providers · $WINR stakers.

Live on
How $100,000 flows onchain 7 recipients · Layer 1 variable · Layer 2 locked Player losses $100,000 Cashback $1,000 1% · 0–10% Affiliate $1,000 1% · 0–20% Creator $10,000 10% · fixed Game cards $1,000 1% · 0–20% NGR · to vault $87,000 Bankroll · LPs $34,800 40% · fixed · jUSDC $WINR stakers $17,400 20% · fixed · 24h USDC Treasury $34,800 40% · fixed · protocol Diagram updates live with sliders below
1 · INPUTS

Set the volume

the two numbers you change
$
2 · LAYER 1

Adjust the variable obligations

creator is fixed · others slide
VIP cashback
0% – 10% · returned to player · daily
1.0%
Affiliate
0% – 20% · if user has referrer · weekly
1.0%
Creator
10% · fixed · paid to game owner · weekly
🔒 10% locked in contract 10.0%
Game share cards
0% – 20% · if cards issued · weekly
1.0%
3 · PER-PERIOD FLOW

Where $100,000 of losses go

monthly

Every dollar a player loses runs through these splits, in this order. Layer 1 obligations come off first, then the remaining net gaming revenue (NGR) splits between bankroll providers, stakers, and treasury.

Layer 1 — Per-bet obligations (variable)
VIP cashback
returned to player
1%
$1,000
Affiliate
if user has a referrer
1%
$1,000
Creator
whoever owns the game line · fixed
10%
$10,000
Game share cards
if game cards are issued
1%
$1,000
Net gaming revenue (NGR) to vault $87,000 (87%)
Layer 2 — Vault split (fixed, above HWM)
Bankroll providers (LPs)
USDC suppliers · jUSDC accrues continuously
40%
$34,800
WINR stakers
paid in USDC every 24h · no lock-up
20%
$17,400
Treasury
protocol ops · audits · marketing
40%
$34,800
4 · ANNUALIZED

Yearly economy if monthly losses are constant

$1.20M total losses / year (12× monthly)
Players (cashback)
$12.0K
1% of losses
Affiliates
$12.0K
1% of losses
Creators
$120.0K
10% · fixed
Game share cards
$12.0K
1% of losses
Bankroll providers
$417.6K
40% of NGR
WINR stakers
$208.8K
20% of NGR
Treasury
$417.6K
40% of NGR