Retailism Financial Modeling

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U
1	Inputs	For context see:	https://jango.eth.limo/B762F3CC-AEFE-4DE0-B08C-7C16400AF718/
2	Fixed
3	Initial issuance rate	1	$TOKENs per ETH
4	Generation duration	7	days
5	Entry curve	2.00%
6	Exit curve	10%
7	Boost	20.0%
8	Boost period	365	days
9	Premint amount	1	$TOKENs
10
11	Growth rate projection
12	Growth rate determines the amount of new ETH intake during a generation compared to the average intake during past generations. i.e. there is a X% likelihood of the amount of ETH intake during a generation being between -100%-Y% over the average generational intake thus far. -100% means 0 received during the generation, 0% means the same as average, 100% means twice the average, etc.	Likelihood	Value range from -100%
13		10.00%	-100.00%
14		50.00%	0.00%
15		85.00%	100.00%
16		99.99%	300.00%
17		100.00%	1000.00%
18
19	Exit rate projection
20	Exit rate determines the percentage of token holder who burn to reclaim from the network's ETH during a generation. i.e. there is a X% likelihood that the percentage of token holders who exit during a generation is between 0-Y%.	Likelihood	Value range from 0%
21		10.00%	0.00%
22		80.00%	5.00%
23		100.00%	30.00%
24
25
26	Initial intake in 1st Generation	1	ETH
27	Change random numbers	Seed for Growth	Seed for Exit
28	Any whole number but unique from each other	1111	2222
29	Calculations
30	Generation	Days since launch	$TOKEN issuance rate	New ETH intake	Total ETH intake	New $TOKEN issuance	Total $TOKEN issuance	Total ETH balance	Exit ETH value per $TOKEN	Value of last $TOKEN	New $TOKEN Exits	Total $TOKEN supply	New Exited ETH Value	Total Exited ETH Value	New boost $TOKENs	Total boost $TOKENs	New ETH boost potential	Total ETH boost potential	New $TOKEN rebate	New $TOKEN rebate ETH value	$TOKEN rebate %
31	Premint	0	0.000	0.000	0	1.000	1.000	0	0	0	0	1.000	0	0	0	0	0	0	0	0	0.0000000%
32	1	7	1.000	1.000	1.000	1.000	2.000	1.000	0.4750	0.525	0.097	2.000	0.044	0.044	0.200	0.200	0.091	0.091	0.800	0.376	37.6000000%
33	2	14	0.980	1.890	2.890	1.852	3.852	2.846	0.7023	0.814	0.136	3.756	0.093	0.137	0.370	0.570	0.255	0.3957096648	1.482	1.055	55.8229906%
34	3	21	0.960	3.229	6.119	3.101	6.953	5.982	0.8143	0.966	1.573	6.721	1.293	1.429	0.620	1.191	0.502	0.9725859611	2.481	2.069	64.0741157%
35	4	28	0.941	0.763	6.882	0.718	7.671	5.452	0.8524	1.007	0.000	5.866	0.000	1.429	0.144	1.334	0.120	1.144384564	0.575	0.486	63.6732830%
36	5	35	0.922	1.969	8.851	1.816	9.487	7.421	0.8820	1.050	0.874	7.682	0.769	2.199	0.363	1.697	0.317	1.51209196	1.453	1.290	65.5043079%
37	6	42	0.904	0.993	9.844	0.898	10.385	7.645	0.9058	1.078	0.231	7.706	0.207	2.406	0.180	1.877	0.161	1.721349292	0.718	0.648	65.2371866%
38	7	49	0.886	2.809	12.653	2.489	12.874	10.247	0.9360	1.121	0.295	9.963	0.274	2.680	0.498	2.375	0.463	2.256387622	1.991	1.884	67.0545806%
39	8	56	0.868	0.414	13.067	0.359	13.233	10.387	0.9426	1.129	0.000	10.028	0.000	2.680	0.072	2.447	0.067	2.342753485	0.288	0.269	64.9525174%
40	9	63	0.851	2.027	15.094	1.724	14.957	12.414	0.9597	1.153	0.139	11.752	0.133	2.813	0.345	2.791	0.329	2.723912132	1.379	1.329	65.5495923%
41	10	70	0.834	0.877	15.971	0.731	15.688	13.158	0.9680	1.164	0.301	12.344	0.290	3.103	0.146	2.938	0.140	2.892907143	0.585	0.564	64.3277203%
42	11	77	0.817	0.906	16.877	0.741	16.429	13.775	0.9783	1.177	0.494	12.783	0.481	3.584	0.148	3.086	0.144	3.072972489	0.592	0.578	63.7199805%
43	12	84	0.801	0.608	17.485	0.487	16.916	13.901	0.9878	1.188	0.762	12.775	0.751	4.335	0.097	3.183	0.095	3.203559068	0.389	0.383	62.9452088%
44	13	91	0.785	0.000	17.485	0.000	16.916	13.150	0.9943	1.195	0.116	12.014	0.115	4.450	0.000	3.183	0.000	3.228161052	0.000	0.000	62.9452088%
45	14	98	0.769	1.796	19.281	1.381	18.297	14.831	1.0137	1.220	0.465	13.278	0.470	4.919	0.276	3.459	0.278	3.578244983	1.105	1.121	62.4172648%
46	15	105	0.754	0.000	19.281	0.000	18.297	14.362	1.0175	1.224	0.416	12.813	0.421	5.340	0.000	3.459	0.000	3.594452276	0.000	0.000	62.4172648%
47	16	112	0.739	0.772	20.053	0.570	18.867	14.713	1.0299	1.239	0.094	12.968	0.097	5.436	0.114	3.573	0.117	3.760707507	0.456	0.468	60.5703163%
48	17	119	0.724	0.000	20.053	0.000	18.867	14.617	1.0307	1.240	1.226	12.873	1.266	6.702	0.000	3.573	0.000	3.764267687	0.000	0.000	60.5703163%
49	18	126	0.709	2.145	22.198	1.521	20.389	15.496	1.0680	1.285	0.299	13.169	0.318	7.020	0.304	3.878	0.323	4.240949956	1.217	1.302	60.7118567%
50	19	133	0.695	0.900	23.099	0.626	21.015	16.079	1.0811	1.302	0.346	13.496	0.372	7.392	0.125	4.003	0.134	4.433535614	0.501	0.539	59.8740097%
51	20	140	0.681	0.601	23.700	0.410	21.424	16.308	1.0913	1.314	2.135	13.559	2.351	9.744	0.082	4.085	0.089	4.56956608	0.328	0.356	59.1493448%
52	21	147	0.668	0.521	24.221	0.348	21.772	14.477	1.1173	1.342	0.675	11.772	0.752	10.496	0.070	4.154	0.077	4.778449376	0.278	0.309	59.2687816%
53	22	154	0.654	0.717	24.938	0.469	22.241	14.442	1.1346	1.363	0.000	11.566	0.000	10.496	0.094	4.248	0.106	4.969045543	0.375	0.423	59.0328493%
54	23	161	0.641	0.000	24.938	0.000	22.241	14.442	1.1346	1.363	0.428	11.566	0.483	10.978	0.000	4.248	0.000	4.969045543	0.000	0.000	59.0328493%
55	24	168	0.628	0.223	25.161	0.140	22.381	14.183	1.1429	1.372	0.529	11.278	0.602	11.580	0.028	4.276	0.032	5.043544602	0.112	0.127	56.9533766%
56	25	175	0.616	2.017	27.178	1.242	23.623	15.598	1.1815	1.420	3.288	11.991	3.966	15.547	0.248	4.525	0.291	5.51900832	0.994	1.174	58.2012031%
57	26	182	0.603	0.329	27.507	0.198	23.822	11.960	1.2243	1.463	0.805	8.902	0.983	16.530	0.040	4.564	0.048	5.83370739	0.159	0.192	58.4926894%
58	27	189	0.591	1.362	28.869	0.806	24.627	12.339	1.2630	1.509	0.733	8.903	0.923	17.452	0.1611069904	4.725	0.201	6.242385622	0.644	0.810	59.4928485%
59	28	196	0.580	0.983	29.852	0.570	25.197	12.400	1.2932	1.544	0.271	8.740	0.347	17.799	0.1139871872	4.839	0.146	6.560011294	0.456	0.586	59.5497545%
60	29	203	0.568	0.000	29.852	0.000	25.197	12.053	1.2977	1.549	0.290	8.469	0.373	18.172	0	4.839	0.000	6.592532349	0.000	0.000	59.5497545%
61	30	210	0.557	0.242	30.095	0.135	25.332	11.923	1.3079	1.560	0.138	8.314	0.179	18.351	0.02698357353	4.866	0.035	6.689534069	0.108	0.140	57.5559392%
62	31	217	0.545	0.072	30.167	0.039	25.372	11.816	1.3120	1.565	0.194	8.215	0.251	18.602	0.007881857134	4.874	0.010	6.726024585	0.032	0.041	56.5161323%
63	32	224	0.535	0.152	30.319	0.081	25.453	11.717	1.3193	1.573	0.208	8.103	0.271	18.873	0.01625753948	4.891	0.021	6.791781657	0.065	0.085	55.7078994%
64	33	231	0.524	1.703	32.022	0.892	26.345	13.148	1.3638	1.629	0.265	8.787	0.358	19.231	0.1784042019	5.069	0.241	7.264202982	0.714	0.970	56.9521158%
65	34	238	0.513	0.896	32.918	0.460	26.805	13.686	1.3884	1.659	0.418	8.982	0.577	19.808	0.09197223472	5.161	0.126	7.529598594	0.368	0.507	56.5828227%
66	35	245	0.503	1.789	34.706	0.900	27.705	14.898	1.4335	1.715	0.401	9.463	0.570	20.378	0.1799859894	5.341	0.256	8.041976617	0.720	1.029	57.5123823%
67	36	252	0.493	0.417	35.123	0.206	27.910	14.745	1.4490	1.733	0.417	9.268	0.600	20.979	0.04114471671	5.382	0.059	8.203278673	0.165	0.236	56.5900290%
68	37	259	0.483	0.111	35.235	0.054	27.964	14.256	1.4588	1.743	0.048	8.905	0.069	21.048	0.01077308805	5.393	0.016	8.29294159	0.043	0.062	55.7273694%
69	38	266	0.474	0.173	35.408	0.082	28.046	14.360	1.4638	1.749	0.040	8.939	0.059	21.107	0.01638022677	5.409	0.024	8.346482335	0.066	0.095	54.8167875%
70	39	273	0.464	0.314	35.722	0.146	28.192	14.615	1.4723	1.760	0.442	9.044	0.646	21.752	0.0291658439	5.438	0.042	8.438052969	0.117	0.170	54.0734910%
71	40	280	0.455	0.000	35.722	0.000	28.192	13.970	1.4804	1.767	0.000	8.603	0.000	21.752	0	5.438	0.000	8.50649986	0.000	0.000	54.0734910%
72	41	287	0.446	0.000	35.722	0.000	28.192	13.970	1.4804	1.767	0.081	8.603	0.119	21.871	0	5.438	0.000	8.50649986	0.000	0.000	54.0734910%
73	42	294	0.437	0.212	35.934	0.093	28.285	14.063	1.4882	1.777	1.340	8.614	2.003	23.874	0.01851537177	5.457	0.027	8.582184325	0.074	0.109	51.3904200%
74	43	301	0.428	1.550	37.484	0.663	28.948	13.610	1.5648	1.864	0.228	7.938	0.353	24.226	0.1326543835	5.590	0.205	9.300489562	0.531	0.825	53.2363275%
75	44	308	0.419	0.000	37.484	0.000	28.948	13.257	1.5699	1.869	1.835	7.710	2.916	27.142	0	5.590	0.000	9.347187843	0.000	0.000	53.2363275%
76	45	315	0.411	0.393	37.876	0.162	29.109	10.735	1.6301	1.927	0.172	6.036	0.276	27.418	0.03230663649	5.622	0.052	9.929719809	0.129	0.207	52.7661013%
77	46	322	0.403	0.538	38.415	0.217	29.326	10.997	1.6573	1.960	0.079	6.081	0.129	27.547	0.04338019122	5.665	0.071	10.17536533	0.174	0.283	52.6243527%
78	47	329	0.395	0.745	39.159	0.294	29.620	11.612	1.6894	2.000	0.258	6.296	0.430	27.977	0.05878927497	5.724	0.098	10.4621977	0.235	0.392	52.6514653%
79	48	336	0.387	0.046	39.205	0.018	29.638	11.228	1.6994	2.009	1.550	6.056	2.660	30.637	0.003538438628	5.728	0.006	10.56257327	0.014	0.024	51.6685933%
80	49	343	0.379	0.738	39.943	0.280	29.918	9.306	1.7908	2.098	0.203	4.785	0.357	30.994	0.05595410965	5.784	0.098	11.48174339	0.224	0.394	53.3679733%
81	50	350	0.372	0.234	40.177	0.087	30.005	9.183	1.8121	2.121	0.137	4.669	0.244	31.238	0.01741683176	5.801	0.031	11.68526979	0.070	0.124	52.7066739%
82	51	357	0.364	0.510	40.687	0.186	30.190	9.449	1.8451	2.161	0.144	4.718	0.260	31.498	0.03711166713	5.838	0.067	11.97081811	0.148	0.269	52.6999386%
83	52	364	0.357	0.388	41.075	0.138	30.329	9.577	1.8722	2.192	0.053	4.712	0.096	31.594	0.02768090338	5.866	0.051	12.21268252	0.111	0.203	52.3574837%
84	53	371	0.350	1.161	42.236	0.406	30.735	10.642	1.9321	2.269	0.089	5.066	0.169	31.763	0	5.866	0.000	12.51657604	0.406	0.775	66.7127072%
85	54	378	0.343	0.571	42.807	0.196	30.931	11.044	1.9629	2.307	0.148	5.172	0.286	32.049	0	5.866	0.000	12.69224645	0.196	0.378	66.1420634%
86	55	385	0.336	0.765	43.572	0.257	31.188	11.523	2.0051	2.359	0.238	5.281	0.470	32.520	0	5.866	0.000	12.94055059	0.257	0.507	66.3189017%
87	56	392	0.329	0.510	44.082	0.168	31.356	11.562	2.0397	2.398	0.390	5.210	0.785	33.305	0	5.866	0.000	13.18014282	0.168	0.336	65.9773988%
88	57	399	0.323	0.354	44.436	0.114	31.470	11.132	2.0758	2.436	0.000	4.935	0.000	33.305	0	5.866	0.000	13.48073503	0.114	0.233	65.6588427%
89	58	406	0.316	0.075	44.512	0.024	31.494	11.207	2.0796	2.440	1.427	4.959	2.996	36.300	0	5.866	0.000	13.4992442	0.024	0.049	64.3390784%
90	59	413	0.310	0.554	45.066	0.172	31.665	8.765	2.1941	2.540	0.793	3.703	1.729	38.029	0	5.866	0.000	14.69434763	0.172	0.367	66.3383026%
91	60	420	0.304	0.487	45.553	0.148	31.813	7.524	2.2943	2.625	0.598	3.059	1.353	39.382	0	5.866	0.000	15.7536079	0.148	0.329	67.5811250%
92	61	427	0.298	0.192	45.745	0.057	31.870	6.363	2.3751	2.680	0.003	2.517	0.007	39.389	0	5.866	0.000	16.79712734	0.057	0.131	67.8546327%
93	62	434	0.292	0.275	46.020	0.080	31.951	6.631	2.3985	2.713	0.106	2.595	0.244	39.633	0	5.866	0.000	16.88024586	0.080	0.185	67.3004218%
94	63	441	0.286	0.553	46.574	0.158	32.109	6.941	2.4586	2.785	0.094	2.647	0.223	39.856	0	5.866	0.000	17.24816028	0.158	0.376	67.8772023%
95	64	448	0.280	0.246	46.819	0.069	32.178	6.964	2.4914	2.820	0.085	2.622	0.203	40.059	0	5.866	0.000	17.50473474	0.069	0.165	67.1319017%
96	65	455	0.274	0.407	47.226	0.112	32.289	7.167	2.5371	2.874	0.000	2.649	0.000	40.059	0	5.866	0.000	17.79736573	0.112	0.273	67.1418962%
97	66	462	0.269	1.387	48.613	0.373	32.662	8.554	2.6412	3.020	0.291	3.022	0.749	40.808	0	5.866	0.000	18.16573063	0.373	0.964	69.4588914%
98	67	469	0.264	0.000	48.613	0.000	32.662	7.805	2.6767	3.039	0.081	2.731	0.210	41.018	0	5.866	0.000	18.68739682	0.000	0.000	69.4588914%
99	68	476	0.258	0.466	49.079	0.120	32.783	8.061	2.7240	3.096	0.099	2.770	0.259	41.277	0	5.866	0.000	18.97700242	0.120	0.317	67.9787407%
100	69	483	0.253	0.413	49.492	0.105	32.887	8.215	2.7698	3.148	0.003	2.776	0.007	41.285	0	5.866	0.000	19.28943653	0.105	0.280	67.7003985%