Potential Scenarios

Bull Case (Optimistic but achievable)

• Assumptions: $500k on Day 1, then $200k/day through Day 7 → $51,000 total fees by Day 7.

• Lotry Pot growth: builds from $7,500 (D1) to $23,429.75 (D7).

• Daily Pot (10%): starts at $750 (D1) and scales to $2,342.98 (D7).

---

Bear Case (Worst Case Scenario)

• Assumptions: $250k on Day 1, then $0 volume → $7,500 total fees (flat after Day 1).

• Lotry Pot decay: $3,750 (D1) → $1,992.90 (D7) with no new inflows.

• Daily Pot (10%): $375 (D1) → $199.29 (D7).

---

PMF Case

• Assumptions: $2.5M/day for 7 days → $525,000 total fees by Day 7.

• Lotry Pot growth: $37,500 (D1) → $241,735.54 (D7).

• Daily Pot (10%): $3,750 (D1) → $24,173.55 (D7).