{
  "dataset": "bonus-cost-worked-scenarios",
  "version": "1.0.0",
  "checked_date": "2026-08-29",
  "metadata": {
    "scope": "Worked arithmetic examples, not promotion rankings.",
    "methodology_url": "/research/promotion-value-methodology/",
    "excluded": "Variance, expiry, max-bet restrictions, excluded games, cashout caps and behavior."
  },
  "rows": [
    {
      "scenario": "bonus-only-20x-100pct",
      "deposit": 100,
      "bonus": 100,
      "requirement_base": "bonus",
      "multiplier": 20,
      "game_contribution_percent": 100,
      "assumed_house_edge_percent": 4.0,
      "credited_wagering_required": 2000,
      "estimated_actual_wagering_action": 2000.0,
      "theoretical_game_cost": 80.0,
      "bonus_minus_theoretical_game_cost": 20.0
    },
    {
      "scenario": "deposit-plus-bonus-20x-100pct",
      "deposit": 100,
      "bonus": 100,
      "requirement_base": "deposit+bonus",
      "multiplier": 20,
      "game_contribution_percent": 100,
      "assumed_house_edge_percent": 4.0,
      "credited_wagering_required": 4000,
      "estimated_actual_wagering_action": 4000.0,
      "theoretical_game_cost": 160.0,
      "bonus_minus_theoretical_game_cost": -60.0
    },
    {
      "scenario": "bonus-only-20x-25pct",
      "deposit": 100,
      "bonus": 100,
      "requirement_base": "bonus",
      "multiplier": 20,
      "game_contribution_percent": 25,
      "assumed_house_edge_percent": 1.0,
      "credited_wagering_required": 2000,
      "estimated_actual_wagering_action": 8000.0,
      "theoretical_game_cost": 80.0,
      "bonus_minus_theoretical_game_cost": 20.0
    },
    {
      "scenario": "bonus-only-30x-10pct",
      "deposit": 100,
      "bonus": 100,
      "requirement_base": "bonus",
      "multiplier": 30,
      "game_contribution_percent": 10,
      "assumed_house_edge_percent": 0.7,
      "credited_wagering_required": 3000,
      "estimated_actual_wagering_action": 30000.0,
      "theoretical_game_cost": 210.0,
      "bonus_minus_theoretical_game_cost": -110.0
    },
    {
      "scenario": "bonus-only-40x-100pct",
      "deposit": 200,
      "bonus": 100,
      "requirement_base": "bonus",
      "multiplier": 40,
      "game_contribution_percent": 100,
      "assumed_house_edge_percent": 3.5,
      "credited_wagering_required": 4000,
      "estimated_actual_wagering_action": 4000.0,
      "theoretical_game_cost": 140.0,
      "bonus_minus_theoretical_game_cost": -40.0
    }
  ]
}