Economics simulator

Model LTV, break-even CPI, and projected prize pool. Purely client-side.

Inputs

Rewarded video eCPM ($)

US rewarded video: $10–15; web display: $1–3

Ads / active user / day

D1 retention (0–1)

D7 retention (0–1)

D30 retention (0–1)

CPI ($)

Operator cut (0–1)

DAU

Revenue / user / day

$0.06

Est. active days (30d)

5.9

Gross LTV (30d)

$0.35

Operator LTV (30d)

$0.14

your share after prize pool

Break-even CPI

$0.14

❌ current CPI loses money

Payback

63d

ROAS (30d)

0.09×

Weekly gross @ 1,000 DAU

$420.00

Weekly prize pool

$252.00

under $5k registration threshold