Retailism Financial Modeling

	A	B	C	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V
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	Premint amount	1	$TOKENs
5	Generation duration	28	days
6	Generational issuance reduction rate	2.5%
7	Exit tax rate	2%
8	Boost rate	10.0%
9	Boost period	730	days
10
11	Projections
12	Generation-over-generation growth rate	10.0%
13	Exit rate	5%
14	Initial intake in 1st Generation	1	ETH
15
16
17
18
19
20
21	Calculations
22	Fixed			Projections
23	Generation	Days since launch	$TOKEN issuance rate	New ETH intake	Total ETH intake	New $TOKEN issuance	Total $TOKEN issuance	Total ETH balance	ETH value per $TOKEN	Value of last $TOKEN	New $TOKEN Exit	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 %
24	Premint	0	0.000	0.000	0.000	1.000	1.000	0.000	0	0	0	1.000	0.000	0.000	0.000	0.000	0.000	0	0.000	0.000	0.0000000%
25	1	28	1.000	1.000	1.000	1.000	2.000	1.000	0.495	-1.000	0.1	2.000	0.050	0.050	0.100	0.100	0.050	0.0495	0.900	0.446	44.5500000%
26	2	56	0.975	1.100	2.100	1.073	3.073	2.051	0.6806682818		0.148625	2.973	0.101	0.151	0.107	0.207	0.073	0.1410685014	0.965	0.657	59.7286417%
27	3	84	0.951	1.210	3.310	1.150	4.223	3.159	0.7830764187		0.1987065625	3.974	0.156	0.306	0.115	0.322	0.090	0.2523664422	1.035	0.811	66.9970818%
28	4	112	0.927	1.331	4.641	1.234	5.456	4.335	0.8515237888		0.2504537258	5.009	0.213	0.520	0.123	0.446	0.105	0.3794735788	1.110	0.945	71.0318526%
29	5	140	0.904	1.464	6.105	1.323	6.779	5.586	0.9030721337		0.3040855115	6.082	0.275	0.794	0.132	0.578	0.119	0.521930135	1.191	1.075	73.4485816%
30	6	168	0.881	1.611	7.716	1.419	8.199	6.921	0.9452011671		0.3598319072	7.197	0.340	1.134	0.142	0.720	0.134	0.6804039055	1.277	1.207	74.9531410%
31	7	196	0.859	1.772	9.487	1.522	9.720	8.353	0.9817127064		0.4179349068	8.359	0.410	1.545	0.152	0.872	0.149	0.8560928312	1.370	1.345	75.9022440%
32	8	224	0.838	1.949	11.436	1.632	11.353	9.891	1.014748095		0.4786496145	9.573	0.486	2.030	0.163	1.035	0.166	1.050531148	1.469	1.491	76.4950027%
33	9	252	0.817	2.144	13.579	1.751	13.103	11.549	1.045608828		0.5422454172	10.845	0.567	2.597	0.175	1.210	0.183	1.265520814	1.576	1.647	76.8508502%
34	10	280	0.796	2.358	15.937	1.877	14.981	13.340	1.075134158		0.6090072302	12.180	0.655	3.252	0.188	1.398	0.202	1.503110366	1.690	1.817	77.0453994%
35	11	308	0.776	2.594	18.531	2.014	16.994	15.279	1.103891692		0.6792368238	13.585	0.750	4.002	0.201	1.599	0.222	1.765594878	1.812	2.001	77.1285437%
36	12	336	0.757	2.853	21.384	2.160	19.154	17.382	1.132280804		0.7532542343	15.065	0.853	4.855	0.216	1.815	0.245	2.055526876	1.944	2.201	77.1342794%
37	13	364	0.738	3.138	24.523	2.316	21.470	19.668	1.160592107		0.8313992702	16.628	0.965	5.820	0.232	2.047	0.269	2.375733939	2.085	2.419	77.0863550%
38	14	392	0.720	3.452	27.975	2.484	23.954	22.155	1.189043346		0.9140331159	18.281	1.087	6.906	0.248	2.295	0.295	2.729341098	2.236	2.658	77.0016800%
39	15	420	0.702	3.797	31.772	2.664	26.618	24.866	1.217801952		1.001540045	20.031	1.220	8.126	0.266	2.562	0.324	3.119797218	2.398	2.920	76.8924670%
40	16	448	0.684	4.177	35.950	2.857	29.476	27.824	1.246999713		1.094329251	21.887	1.365	9.491	0.286	2.848	0.356	3.550905054	2.572	3.207	76.7676239%
41	17	476	0.667	4.595	40.545	3.064	32.540	31.054	1.276742619		1.192836796	23.857	1.523	11.014	0.306	3.154	0.391	4.02685497	2.758	3.521	76.6336862%
42	18	504	0.650	5.054	45.599	3.287	35.827	34.585	1.307117636		1.297527705	25.951	1.696	12.710	0.329	3.483	0.430	4.55226245	2.958	3.866	76.4954582%
43	19	532	0.634	5.560	51.159	3.525	39.352	38.449	1.338197488		1.408898193	28.178	1.885	14.595	0.352	3.835	0.472	5.132209638	3.172	4.245	76.3564630%
44	20	560	0.618	6.116	57.275	3.780	43.132	42.680	1.370044103		1.527478054	30.550	2.093	16.688	0.378	4.213	0.518	5.77229124	3.402	4.662	76.2192648%
45	21	588	0.603	6.727	64.002	4.055	47.187	47.315	1.40271114		1.653833218	33.077	2.320	19.008	0.405	4.619	0.569	6.478665155	3.649	5.119	76.0857051%
46	22	616	0.588	7.400	71.403	4.349	51.535	52.395	1.436245889		1.788568481	35.771	2.569	21.576	0.435	5.054	0.625	7.258108272	3.914	5.621	75.9570760%
47	23	644	0.573	8.140	79.543	4.664	56.199	57.967	1.470690706		1.932330434	38.647	2.842	24.418	0.466	5.520	0.686	8.118077944	4.197	6.173	75.8342512%
48	24	672	0.559	8.954	88.497	5.002	61.201	64.079	1.506084129		2.085810591	41.716	3.141	27.560	0.500	6.020	0.753	9.066779669	4.502	6.780	75.7177853%
49	25	700	0.545	9.850	98.347	5.365	66.566	70.787	1.542461744		2.249748749	44.995	3.470	31.030	0.536	6.557	0.827	10.1132416	4.828	7.447	75.6079891%
50	26	728	0.531	10.835	109.182	5.754	72.319	78.152	1.579856884		2.424936579	48.499	3.831	34.861	0.575	7.132	0.909	11.26739654	5.178	8.181	75.5049890%
51	27	756	0.518	11.918	121.100	6.171	78.490	86.239	1.618301172		2.612221474	52.244	4.227	39.088	0	7.132	0.000	11.54157773	6.171	9.986	83.7875240%
52	28	784	0.505	13.110	134.210	6.618	85.108	95.122	1.657824982		2.812510675	56.250	4.663	43.751	0	7.132	0.000	11.82345797	6.618	10.971	83.6880221%
53	29	812	0.492	14.421	148.631	7.098	92.206	104.880	1.698457798		3.026775686	60.536	5.141	48.892	0	7.132	0.000	12.11324754	7.098	12.055	83.5957117%
54	30	840	0.480	15.863	164.494	7.612	99.818	115.602	1.740228524		3.256057011	65.121	5.666	54.558	0	7.132	0.000	12.41115259	7.612	13.247	83.5103181%
55	31	868	0.468	17.449	181.943	8.164	107.982	127.385	1.783165737		3.501469227	70.029	6.244	60.802	0	7.132	0.000	12.71737691	8.164	14.558	83.4315250%
56	32	896	0.456	19.194	201.138	8.756	116.738	140.336	1.8272979		3.764206425	75.284	6.878	67.680	0	7.132	0.000	13.03212351	8.756	16.000	83.3589896%
57	33	924	0.445	21.114	222.252	9.391	126.130	154.571	1.872653543		4.045548035	80.911	7.576	75.256	0	7.132	0.000	13.35559586	9.391	17.586	83.2923545%
58	34	952	0.434	23.225	245.477	10.072	136.201	170.221	1.919261416		4.346865081	86.937	8.343	83.599	0	7.132	0.000	13.68799899	10.072	19.331	83.2312564%
59	35	980	0.423	25.548	271.024	10.802	147.003	187.426	1.967150619		4.669626871	93.393	9.186	92.785	0	7.132	0.000	14.02954046	10.802	21.249	83.1753329%
60	36	1008	0.412	28.102	299.127	11.585	158.589	206.342	2.01635072		5.015408187	100.308	10.113	102.897	0	7.132	0.000	14.38043114	11.585	23.360	83.1242278%
61	37	1036	0.402	30.913	330.039	12.425	171.014	227.142	2.066891849		5.385896981	107.718	11.132	114.030	0	7.132	0.000	14.74088591	12.425	25.682	83.0775954%
62	38	1064	0.392	34.004	364.043	13.326	184.340	250.014	2.118804789		5.782902627	115.658	12.253	126.282	0	7.132	0.000	15.1111243	13.326	28.235	83.0351026%
63	39	1092	0.382	37.404	401.448	14.292	198.632	275.165	2.172121044		6.208364777	124.167	13.485	139.768	0	7.132	0.000	15.49137102	14.292	31.044	82.9964315%
64	40	1120	0.373	41.145	442.593	15.328	213.960	302.825	2.226872914		6.664362847	133.287	14.841	154.608	0	7.132	0.000	15.8818564	15.328	34.134	82.9612802%
65	41	1148	0.363	45.259	487.852	16.440	230.400	333.243	2.283093546		7.153126196	143.063	16.331	170.940	0	7.132	0.000	16.28281687	16.440	37.533	82.9293639%
66	42	1176	0.354	49.785	537.637	17.632	248.032	366.697	2.340816994		7.677045036	153.541	17.971	188.910	0	7.132	0.000	16.69449529	17.632	41.272	82.9004152%
67	43	1204	0.345	54.764	592.401	18.910	266.941	403.490	2.400078265		8.238682132	164.774	19.773	208.684	0	7.132	0.000	17.11714132	18.910	45.385	82.8741836%
68	44	1232	0.337	60.240	652.641	20.281	287.222	443.957	2.46091336		8.840785351	176.816	21.756	230.440	0	7.132	0.000	17.55101172	20.281	49.909	82.8504362%
69	45	1260	0.328	66.264	718.905	21.751	308.973	488.465	2.523359318		9.486301115	189.726	23.937	254.377	0	7.132	0.000	17.99637065	21.751	54.886	82.8289561%
70	46	1288	0.320	72.890	791.795	23.328	332.301	537.418	2.587454252		10.17838883	203.568	26.336	280.714	0	7.132	0.000	18.45348993	23.328	60.360	82.8095427%
71	47	1316	0.312	80.180	871.975	25.019	357.321	591.261	2.653237384		10.92043636	218.409	28.975	309.688	0	7.132	0.000	18.92264928	25.019	66.382	82.7920107%
72	48	1344	0.304	88.197	960.172	26.833	384.154	650.484	2.720749081		11.71607662	234.322	31.877	341.565	0	7.132	0.000	19.4041366	26.833	73.007	82.7761892%
73	49	1372	0.297	97.017	1,057.190	28.779	412.932	715.625	2.790030881		12.56920537	251.384	35.068	376.633	0	7.132	0.000	19.89824814	28.779	80.293	82.7619212%
74	50	1400	0.289	106.719	1,163.909	30.865	443.798	787.275	2.861125532		13.48400029	269.680	38.579	415.212	0	7.132	0.000	20.40528876	30.865	88.309	82.7490625%
75	51	1428	0.282	117.391	1,281.299	33.103	476.900	866.087	2.934077015		14.46494147	289.299	42.441	457.654	0	7.132	0.000	20.92557215	33.103	97.126	82.7374810%
76	52	1456	0.275	129.130	1,410.429	35.503	512.403	952.776	3.008930579		15.51683332	310.337	46.689	504.343	0	7.132	0.000	21.45942101	35.503	106.825	82.7270559%
77	53	1484	0.268	142.043	1,552.472	38.077	550.480	1,048.129	3.08573277		16.64482816	332.897	51.361	555.704	0	7.132	0.000	22.00716729	38.077	117.495	82.7176769%
78	54	1512	0.261	156.247	1,708.719	40.837	591.317	1,153.015	3.164531454		17.8544514	357.089	56.501	612.205	0	7.132	0.000	22.56915239	40.837	129.231	82.7092435%
79	55	1540	0.255	171.872	1,880.591	43.798	635.115	1,268.386	3.245375859		19.15162866	383.033	62.154	674.359	0	7.132	0.000	23.14572738	43.798	142.141	82.7016642%
80	56	1568	0.248	189.059	2,069.651	46.973	682.089	1,395.291	3.328316591		20.5427148	410.854	68.373	742.732	0	7.132	0.000	23.73725319	46.973	156.342	82.6948556%
81	57	1596	0.242	207.965	2,277.616	50.379	732.467	1,534.883	3.413405678		22.03452503	440.691	75.213	817.945	0	7.132	0.000	24.34410086	50.379	171.964	82.6887422%
82	58	1624	0.236	228.762	2,506.377	54.031	786.499	1,688.432	3.500696589		23.63436833	472.687	82.737	900.682	0	7.132	0.000	24.96665176	54.031	189.148	82.6832552%
83	59	1652	0.230	251.638	2,758.015	57.949	844.448	1,857.333	3.590244276		25.35008326	507.002	91.013	991.695	0	7.132	0.000	25.60529777	57.949	208.050	82.6783325%
84	60	1680	0.225	276.801	3,034.816	62.150	906.597	2,043.122	3.682105199		27.19007636	543.802	100.117	1,091.811	0	7.132	0.000	26.26044157	62.150	228.843	82.6739178%
85	61	1708	0.219	304.482	3,339.298	66.656	973.253	2,247.487	3.776337363		29.16336336	583.267	110.131	1,201.942	0	7.132	0.000	26.93249685	66.656	251.715	82.6699600%
86	62	1736	0.213	334.930	3,674.228	71.488	1,044.742	2,472.286	3.873000351		31.27961334	625.592	121.146	1,323.088	0	7.132	0.000	27.62188855	71.488	276.874	82.6664131%
87	63	1764	0.208	368.423	4,042.651	76.671	1,121.413	2,719.563	3.972155362		33.54919614	670.984	133.263	1,456.351	0	7.132	0.000	28.32905312	76.671	304.550	82.6632355%
88	64	1792	0.203	405.265	4,447.916	82.230	1,203.643	2,991.565	4.073865242		35.98323315	719.665	146.591	1,602.942	0	7.132	0.000	29.0544388	82.230	334.994	82.6603896%
89	65	1820	0.198	445.792	4,893.707	88.192	1,291.834	3,290.766	4.178194527		38.59365183	771.873	161.252	1,764.193	0	7.132	0.000	29.79850583	88.192	368.482	82.6578416%
90	66	1848	0.193	490.371	5,384.078	94.585	1,386.420	3,619.885	4.285209478		41.39324414	827.865	177.379	1,941.572	0	7.132	0.000	30.56172679	94.585	405.319	82.6555609%
91	67	1876	0.188	539.408	5,923.486	101.443	1,487.863	3,981.914	4.394978121		44.39572928	887.915	195.118	2,136.690	0	7.132	0.000	31.34458684	101.443	445.840	82.6535200%
92	68	1904	0.183	593.349	6,516.834	108.798	1,596.660	4,380.144	4.50757029		47.61582084	952.316	214.632	2,351.322	0	7.132	0.000	32.14758401	108.798	490.413	82.6516941%
93	69	1932	0.179	652.683	7,169.518	116.685	1,713.346	4,818.196	4.623057668		51.06929897	1,021.386	236.096	2,587.418	0	7.132	0.000	32.97122956	116.685	539.443	82.6500610%
94	70	1960	0.174	717.952	7,887.470	125.145	1,838.491	5,300.051	4.741513829		54.77308772	1,095.462	259.707	2,847.126	0	7.132	0.000	33.81604819	125.145	593.377	82.6486006%
95	71	1988	0.170	789.747	8,677.217	134.218	1,972.709	5,830.091	4.863014284		58.74533792	1,174.907	285.679	3,132.805	0	7.132	0.000	34.68257846	134.218	652.704	82.6472950%
96	72	2016	0.166	868.722	9,545.938	143.949	2,116.658	6,413.133	4.987636529		63.0055162	1,260.110	314.249	3,447.054	0	7.132	0.000	35.57137305	143.949	717.965	82.6461280%
97	73	2044	0.162	955.594	10,501.532	154.385	2,271.043	7,054.478	5.11546009		67.57450033	1,351.490	345.675	3,792.728	0	7.132	0.000	36.48299914	154.385	789.751	82.6450851%
98	74	2072	0.158	1,051.153	11,552.685	165.578	2,436.621	7,759.957	5.246566571		72.47468161	1,449.494	380.243	4,172.972	0	7.132	0.000	37.41803871	165.578	868.717	82.6441531%
99	75	2100	0.154	1,156.269	12,708.954	177.583	2,614.204	8,535.982	5.381039709		77.73007453	1,554.601	418.269	4,591.240	0	7.132	0.000	38.37708898	177.583	955.579	82.6433206%
100	76	2128	0.150	1,271.895	13,980.849	190.457	2,804.661	9,389.609	5.518965421		83.36643451	1,667.329	460.096	5,051.337	0	7.132	0.000	39.3607627	190.457	1,051.127	82.6425769%