Core Framework - Ratios and Calculations.xlsx

	A	B	C	D	E	H	I	J	K	L	N	O	P	R	S	T	U	V	W
1									Rarity Share of Total			Slot Share of Rarity				Baazaar Price
2	Wearable Slot	Rarity	Slot - Rarity	Type Count	Supply	Cores to Add (Unrounded)	Cores to Add (Rounded)	New Supply	Current	Target	New	Current	Target	New	RF Equip Rate	12 Mo Median	Median for Rarity	Difference	# Sales

3	Body	Common	Common - Body	7	7,000	605	600	7,600	47.21%	47.21%	47.42%	18%	22.5%	18.9%	30%	19	25	-23.69%	3001
4	Eyes	Common	Common - Eyes	3	3,000	302	300	3,300	47.21%	47.21%	47.42%	8%	10.0%	8.2%	61%	43	25	72.69%	1176
5	Pet	Common	Common - Pet	1	1,000	299	300	1,300	47.21%	47.21%	47.42%	3%	5.0%	3.2%	53%	110	25	341.37%	383
6	Face	Rare	Rare - Face	2	558	279	300	858	15.83%	15.83%	15.84%	4%	10.0%	6.4%	84%	465	220	111.14%	227
7	Face	Uncommon	Uncommon - Face	2	1,000	254	250	1,250	27.84%	27.84%	27.72%	4%	10.0%	5.3%	87%	145	41	253.66%	562
8	Eyes	Uncommon	Uncommon - Eyes	2	1,000	254	250	1,250	27.84%	27.84%	27.72%	4%	10.0%	5.3%	86%	90	41	119.51%	662
9	Pet	Rare	Rare - Pet	2	500	61	50	550	15.83%	15.83%	15.84%	4%	5.0%	4.1%	88%	600	220	172.73%	258
10	Eyes	Legendary	Legendary - Eyes	2	200	64	50	250	6.75%	6.75%	6.69%	4%	10.0%	4.4%	93%	1333	800	66.63%	99
11	Face	Legendary	Legendary - Face	2	200	64	50	250	6.75%	6.75%	6.69%	4%	10.0%	4.4%	89%	1250	800	56.25%	86
12	Hands	Godlike	Godlike - Hands	4	20	2	2	22	0.13%	0.13%	0.14%	18%	30.0%	18.6%	80%	40000	46544	-14.06%	5
13	Face	Godlike	Godlike - Face	1	5	1	2	7	0.13%	0.13%	0.14%	5%	10.0%	5.9%	100%	106000	46544	127.74%	2
14	Head	Godlike	Godlike - Head	6	30	0	1	31	0.13%	0.13%	0.14%	27%	22.5%	26.3%	97%	38999	46544	-16.21%	7
15	Body	Godlike	Godlike - Body	5	25	0	1	26	0.13%	0.13%	0.14%	23%	22.5%	22.0%	64%	39500	46544	-15.14%	6
16	Eyes	Godlike	Godlike - Eyes	3	15	0	1	16	0.13%	0.13%	0.14%	14%	10.0%	13.6%	93%	69345	46544	48.99%	4
17	Pet	Godlike	Godlike - Pet	3	15	0	1	16	0.13%	0.13%	0.14%	14%	5.0%	13.6%	93%	67500	46544	45.02%	2
18	Head	Mythical	Mythical - Head	7	330	31	0	330	2.24%	2.24%	2.18%	18%	22.5%	17.8%	82%	5000	6000	-16.67%	61
19	Pet	Legendary	Legendary - Pet	2	200	15	0	200	6.75%	6.75%	6.69%	4%	5.0%	3.5%	94%	1799	800	124.88%	51
20	Face	Mythical	Mythical - Face	3	150	13	0	150	2.24%	2.24%	2.18%	8%	10.0%	8.1%	91%	8666	6000	44.43%	51
21	Pet	Uncommon	Uncommon - Pet	3	1,500	0	0	1,500	27.84%	27.84%	27.72%	7%	5.0%	6.4%	73%	166	41	305.24%	835
22	Hands	Uncommon	Uncommon - Hands	12	6,000	206	0	6,000	27.84%	27.84%	27.72%	26%	30.0%	25.5%	63%	72	41	75.61%	2877
23	Hands	Rare	Rare - Hands	15	3,858	66	0	3,858	15.83%	15.83%	15.84%	29%	30.0%	28.7%	71%	349	220	58.64%	1066
24	Hands	Legendary	Legendary - Hands	13	1,550	30	0	1,550	6.75%	6.75%	6.69%	28%	30.0%	27.3%	80%	979	800	22.38%	465
25	Hands	Mythical	Mythical - Hands	11	540	10	0	540	2.24%	2.24%	2.18%	29%	30.0%	29.2%	80%	5998	6000	-0.03%	124
26	Pet	Mythical	Mythical - Pet	3	150	0	0	150	2.24%	2.24%	2.18%	8%	5.0%	8.1%	95%	7700	6000	28.33%	47
27	Body	Rare	Rare - Body	12	3,108	0	0	3,108	15.83%	15.83%	15.84%	24%	22.5%	23.1%	71%	149	220	-32.27%	1384
28	Body	Mythical	Mythical - Body	9	420	3	0	420	2.24%	2.24%	2.18%	23%	22.5%	22.7%	86%	4775	6000	-20.43%	107
29	Head	Uncommon	Uncommon - Head	12	6,000	0	0	6,000	27.84%	27.84%	27.72%	26%	22.5%	25.5%	47%	37	41	-10.73%	2620
30	Head	Rare	Rare - Head	13	3,497	0	0	3,497	15.83%	15.83%	15.84%	27%	22.5%	26.0%	61%	164	220	-25.45%	1369
31	Head	Common	Common - Head	11	11,000	0	0	11,000	47.21%	47.21%	47.42%	28%	22.5%	27.4%	30%	20	25	-21.69%	5844
32	Head	Legendary	Legendary - Head	15	1,700	0	0	1,700	6.75%	6.75%	6.69%	30%	22.5%	30.0%	81%	799	800	-0.19%	492
33	Face	Common	Common - Face	4	4,000	6	0	4,000	47.21%	47.21%	47.42%	10%	10.0%	10.0%	58%	49	25	96.39%	1256
34	Body	Legendary	Legendary - Body	15	1,725	0	0	1,725	6.75%	6.75%	6.69%	31%	22.5%	30.4%	83%	667	800	-16.63%	556
35	Body	Uncommon	Uncommon - Body	15	7,500	0	0	7,500	27.84%	27.84%	27.72%	33%	22.5%	31.9%	49%	28	41	-31.71%	4275
36	Hands	Common	Common - Hands	13	13,000	0	0	13,000	47.21%	47.21%	47.42%	33%	30.0%	32.3%	40%	30	25	21.69%	4201
37	Eyes	Rare	Rare - Eyes	6	1,558	0	0	1,558	15.83%	15.83%	15.84%	12%	10.0%	11.6%	84%	320	220	45.45%	703
38	Eyes	Mythical	Mythical - Eyes	6	260	0	0	260	2.24%	2.24%	2.18%	14%	10.0%	14.1%	92%	6744	6000	12.40%	52
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