Delper capital simulation, running

Runs the summary's annual model forward one year at a time, without stopping, until you pause it. Each step applies the same equations as Sections 9a and 10.

Inputs

Year GMV reaches target share Target share of world GDP Solve turns to reach the target Cap GMV at target share of world GDP Turns per year from Year 2 (used when solve is off) Take rate on turnover Reinvested share of revenue CapEx repayment share of revenue World GDP growth per year Speed, years per second

Year 1 uses the summary's trading capital of $2.214M and 17.6 turns. Turns from Year 2 are solved so that GMV equals the target share of world GDP in the target year, capped at the summary's 26-turn limit. With the cap on, GMV in any year is limited to the target share of world GDP. Changing an input restarts the run from Year 1. The run stops at Year 15.

Turns applied from Year 2

26.0

Year

Opening capital

$2.21M

GMV this year

$39.0M

Revenue this year

$9.44M

Investor cumulative

$0.57M

GMV World GDP Target share of world GDP

Year	GMV	World GDP	Share	Investor cumulative