Betoken simulator

	A	B	C	D	E	F	G	H	I	J
1	Assumptions	Values	Parameters	Values	Intermediates	Value	First month incomes		Long-term incomes	Values

2	AUM	$5,100.00	Commission rate	20.00%	New AUM before fees	$7,140.00	Betoken	$7.14	Betoken monthly growth rate	38.80%
3	Monthly ROI (%)	40.00%	Developer fee rate	0.10%	Total commissions	$571.20	Average manager	$115.67	Betoken first year income (discounting growth)	$85.68
4	Total managers	5	Exit fee rate	0.00%	Developer fee	$7.14	Best manager	$115.67	Betoken first year income (counting growth)	$922.58
5	Average KRO per manager	50	Management fee rate	0.10%	Management fee	$7.14	Investor ROI before withdraw	28.52%	Betoken 5 years income projection	$6,434,531,306.69
6	Total KRO Circulating Supply	1,567.00			New AUM after fees before withdraws	$6,554.52	Investor ROI after withdraw	28.52%	Average manager first year income (discounting growth)	$1,388.02
7	Investor withdraw ratio (%)	2.00%			Withdrawn funds	$131.09			Average manager first year income (counting growth)	$14,945.84
8	Investor deposit ratio (%)	10.00%			Withdrawal fee	$0.00			Best manager first year income (discounting growth)	$1,388.02
9	Best managers Kairo multiplier	1			Deposited funds	$655.45			Best manager first year income (counting growth)	$14,945.84
10					New AUM final	$7,078.88			AUM after first year	$260,797.75
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100