Stack Builder
Define the value tiers. Each card is represented by a placeholder with an assigned dollar value.
| Value ($) | Quantity | Chase? | Market Value | |
|---|---|---|---|---|
| $26.00 | ||||
| $14.00 | ||||
| $24.00 | ||||
| $20.00 | ||||
| $14.00 | ||||
| $12.00 | ||||
| $25.00 | ||||
| $35.00 |
Total Cards
50
Total Market Value
$170.00
Avg Card Value
$3.40
Chase Count
2
Chase %
4.0%
Customer Pricing & Inventory Cost
%
Model Testing — Purchase Mix & Behavior
%
%
%
$500 Inventory Lifecycle Mode
Live Economic Forecast
Stack Market Value
$170.00
Operator Cost (full stack)
$153.00
Avg Value / Card
$3.40
All Singles
Revenue$250.00
Profit$97.00
Gross Margin38.8%
Player RTP68.0%
All 3-Packs
Revenue$216.67
Profit$63.67
Gross Margin29.4%
Player RTP78.5%
All 5-Packs · Floor
Revenue$200.00
Profit$47.00
Gross Margin23.5%
Player RTP85.0%
$500 Lifecycle Model
Starting Cash Investment
$500.00
Inventory Purchased (market)
$170.00
Est. Revenue / Cycle
$200.00
Est. Gross Profit / Cycle
$47.00
Est. ROI on Bankroll
30.7%
Pulls Supported
163
Inventory Cycles
3.3
Operator Cost / Cycle
$153.00