SPOOZ Inc (SPZI)

[Gbathat]

swarm revenue estimates (all my opinion and estimation, please do calcs yourself to check, thanks)

assumed 20% per month or 1% per day, which are pretty conservative based on last nights insightful discussion

variables defined in previous post linked above

Year n I x Y Y annual
compounding monthly
1 12 250000 20 2.2E+06 2.2E+06
2 24 250000 20 2.0E+07 1.8E+07
3 36 250000 20 1.8E+08 1.6E+08
4 48 250000 20 1.6E+09 1.4E+09
5 60 250000 20 1.4E+10 1.3E+10
6 72 250000 20 1.3E+11 1.1E+11

1 12 1000000 20 8.9E+06 8.9E+06
2 24 1000000 20 7.9E+07 7.1E+07
3 36 1000000 20 7.1E+08 6.3E+08
4 48 1000000 20 6.3E+09 5.6E+09
5 60 1000000 20 5.6E+10 5.0E+10
6 72 1000000 20 5.0E+11 4.5E+11
compounding each trading day
1 260 250000 1 3.3E+06 3.3E+06
2 520 250000 1 4.4E+07 4.1E+07
3 780 250000 1 5.9E+08 5.4E+08
4 1040 250000 1 7.8E+09 7.2E+09
5 1300 250000 1 1.0E+11 9.6E+10
6 1560 250000 1 1.4E+12 1.3E+12

1 260 1000000 1 1.3E+07 1.3E+07
2 520 1000000 1 1.8E+08 1.6E+08
3 780 1000000 1 2.3E+09 2.2E+09
4 1040 1000000 1 3.1E+10 2.9E+10
5 1300 1000000 1 4.1E+11 3.8E+11
6 1560 1000000 1 5.5E+12 5.1E+12

more reason to hold long i guess, these rates of return are unbelievable... esentially providing an order of magnitude increase in revenue each year

perhaps i did something wrong, please check and let me know, thanks