Edge Demonstration Environment — Synthetic data for presentation and certification.

Bonus Promotion Planner

Scenario-based settlement economics. Planning only; no execution or guaranteed profitability.

EDGE_BONUS_CALC_S2_2.0.0

Offer terms

Bonus structure

Real-money deposit ($)

Opening player funds, not revenue

Promotional credit issued ($)

Not an automatic cash expense

Rollover basis

Rollover multiplier

Game contribution %

Normal wagering margin assumption %

Maximum cashout ($)

0 = no contractual cap

Assumptions and settlement rules

Normal completion assumption %

0–100%; not behavioral evidence

Normal non-completer turnover ($)

Per non-completer; includes partial wagering

Assumed abuse share %

Scenario grouping only; no detection

Abuser wagering margin assumption %

Abuser completion assumption %

Abuser non-completer turnover ($)

Opening credited promotional winnings ($)

Explicit restricted winnings balance, not a generated forecast

Gaming loss allocation

Completed cohort withdrawal assumption %

Requested share of eligible remaining balances

Non-completer real-money refund %

Share of remaining real funds, never funds already lost

Non-completer promotional balances

Assume contractual promotional expiry has occurredSettlement termsThese are explicit planning assumptions, not verified player outcomes.

Completers are modeled at minimum required wagering. Average modeled losses are capped to opening funds; real paths and completion remain assumption-dependent. No additional deposits are inferred.

Financial result unavailable — settlement terms required. Each scenario also requires its completion and wagering assumptions.

Opening real-money deposit

$100

Deterministic, not revenue

Promotional credit issued

$100

Deterministic, not cash expense

Qualifying wagering

$1,000

Deterministic

Contribution-adjusted wagering

$1,000

Deterministic

Gaming margin at full required wagering

$50

Theoretical

Maximum contractual promotional exposure

Unavailable — Insufficient Financial Evidence

Unavailable

Normal · Abuser · Blended

Scenario economics, not guaranteed profitability. Contribution = real-money gaming losses − paid promotional principal and winnings. Forfeitures and outstanding funds are not revenue.

Cap basis: Uncapped or not sufficiently defined. Completion is an explicit assumption, never a behavioral prediction.

Financial definition	normal	abuser	blended
Opening real-money balanceDeterministic	Unavailable	Unavailable	Unavailable
Promotional credit issuedDeterministic	Unavailable	Unavailable	Unavailable
Gaming lossesModeled	Unavailable	Unavailable	Unavailable
Player withdrawalsModeled	Unavailable	Unavailable	Unavailable
Real-money refundsModeled	Unavailable	Unavailable	Unavailable
Contractual promotional forfeituresModeled	Unavailable	Unavailable	Unavailable
Outstanding player balancesModeled	Unavailable	Unavailable	Unavailable
Operator contribution, not net P&LModeled	Unavailable	Unavailable	Unavailable

Settlement and reconciliation breakdown

Settlement breakdown	normal	abuser	blended
Opening credited promotional winningsModeled	Unavailable	Unavailable	Unavailable
Real-money gaming lossesModeled	Unavailable	Unavailable	Unavailable
Promotional-principal gaming lossesModeled	Unavailable	Unavailable	Unavailable
Promotional-winnings gaming lossesModeled	Unavailable	Unavailable	Unavailable
Real-money withdrawalsModeled	Unavailable	Unavailable	Unavailable
Promotional-principal withdrawalsModeled	Unavailable	Unavailable	Unavailable
Promotional-winnings withdrawalsModeled	Unavailable	Unavailable	Unavailable
Outstanding real-money balanceModeled	Unavailable	Unavailable	Unavailable
Outstanding promotional principalModeled	Unavailable	Unavailable	Unavailable
Outstanding promotional winningsModeled	Unavailable	Unavailable	Unavailable
Reconciliation differenceModeled	Unavailable	Unavailable	Unavailable

NORMAL: Unavailable — assumptions or terms missing

ABUSER: Unavailable — assumptions or terms missing

BLENDED: Unavailable — assumptions or terms missing