2c:null 2d:["$","title",null,{"children":"Status Network Combined Utility Values | Barry G | Observable"}] 32:[] 30:{"id":"18a15dd5dd78531d","slug":"status-network-combined-utility-values","title":"Status Network Combined Utility Values","thumbnail":"7a4256e2e43a141a77ab9b7cc598a6ee59d1f0b4e8467faf8f313b51fd1d342c","access_level":"public","create_time":"$D2019-02-27T22:00:02.500Z","update_time":"$D2022-05-24T14:00:45.268Z","view_time":null,"first_public_time":"$D2019-02-27T22:24:58.254Z","has_unpublished_edits":null,"fork":false,"stars":1,"starred":false,"owner":{"type":"team","id":"705428abb61ef58b","login":"bgits","name":"Barry G","avatar_url":"https://avatars-next.observableusercontent.com/a1f0c9d5f548b5b8b4d9c3e3ea3adcdfff41379cb2ac2d2639836af4d86be890","tier":"starter_2024"},"version":341,"publish_version":341,"role":null,"authored":false,"authors":[{"type":"individual","id":"2064e39bab37a7e3","login":"bgits","name":"Barry G","avatar_url":"https://avatars-next.observableusercontent.com/a1f0c9d5f548b5b8b4d9c3e3ea3adcdfff41379cb2ac2d2639836af4d86be890","tier":null}],"members":[{"type":"individual","id":"2064e39bab37a7e3","login":"bgits","name":"Barry G","avatar_url":"https://avatars-next.observableusercontent.com/a1f0c9d5f548b5b8b4d9c3e3ea3adcdfff41379cb2ac2d2639836af4d86be890","tier":null,"role":"editor"}],"comments":[],"custom_thumbnail":false,"trashed":false,"lapsed":null,"subscribed":null,"forks":4,"collection":{"id":"7474c0a33380a23f","slug":"status","title":"status","owner":{"id":"705428abb61ef58b","login":"bgits","name":"Barry G"}},"type":"notebook","body":{"titling":"auto","title":"Status Network Combined Utility Values","cells":[{"id":0,"value":"md`# Status Network Combined Utility Values`","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":10,"value":"slide`Network Incentivisation - Pay for Forwarding\n\nNet Present Utility Value:\n**${formatCurrency(payForwarding)}**\n\nhttps://observablehq.com/@bgits/status-network-incentivisation-pay-for-forwarding`","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":27,"value":"slide`Network Incentivisation - Pay for Offline Messages\n\nNet Present Utility Value:\n**${formatCurrency(offlineMessages)}**\n\nhttps://observablehq.com/@bgits/status-network-incentivisation-pay-for-offline-messages`","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":302,"value":"viewof offlinePayDelay = slider({\n min: 0, \n max: 10, \n step: 1, \n value: 1, \n title: \"The cost of delaying network incentivisation\", \n description: \"Delay from 0 - 10 years\"\n})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":313,"value":"md`### The cost of delaying pay for forwarding network incentivization by ${offlinePayDelay} years is ${formatCurrency(offlineMessages - initDelayedOffline)}`","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":242,"value":"slide`DApp Store\n\nNet Present Utility Value:\n**${formatCurrency(dappStore)}**\n\nhttps://observablehq.com/@bgits/status-dapp-store-utility-value-exploration`","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":238,"value":"viewof dappLocalProbabilityOfFailure = slider({\n min: 0, \n max: 1, \n step: .01, \n value: initProbabilityOfFailure, \n title: \"Probability of failure for DApp Store\", \n description: \"The probabilty that this project in isolation will fail\"\n})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":38,"value":"slide`Tribute to Talk\n\nNet Present Utility Value:\n**${formatCurrency(tributeToTalk)}**\n\nhttps://observablehq.com/@bgits/status-tribute-to-talk-utility-value-exploration`","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":47,"value":"slide`Teller Network\n\nNet Present Utility Value:\n**${formatCurrency(tellerNetwork)}**\n\nhttps://observablehq.com/@bgits/status-teller-network-utility-value-exploration`","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":52,"value":"slide`Sticker Market\n\nNet Present Utility Value:\n**${formatCurrency(stickMarket)}**\n\nhttps://observablehq.com/@bgits/status-sticker-market-utility-value-exploration`","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":61,"value":"slide`ENS Usernames\n\nNet Present Utility Value:\n**${formatCurrency(ensUsernames)}**\n\nhttps://observablehq.com/@bgits/status-ens-usernames-utility-value-exploration`","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":65,"value":"slide`Combined Net Present Utility Value:\n\n**${formatCurrency(sumTotal)}**\n\nImplied price $${parseFloat(sumTotal/sntFloat).toFixed(4)}`","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":148,"value":"md`### The below variables are constant among use cases and will update the combinded Net Present Utility Value`","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":101,"value":"viewof numberStatusUsers = slider({\n min: 1000, \n max: 100000, \n step: 100, \n value: 5000, \n title: \"Number of current Status users\", \n description: \"Increments in 1000 users\"\n})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":131,"value":"viewof userGrowthRate = slider({\n min: .10, \n max: 10, \n step: .10, \n value: 3, \n title: \"User growth rate per annum (percent)\", \n description: \"percentages from 10% through 1000%\"\n})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":134,"value":"viewof userChurnRate = slider({\n min: .01, \n max: 1, \n step: .01, \n value: .10, \n title: \"User churn rate per annum (percent)\", \n description: \"percentages from 1% through 100%\"\n})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":136,"value":"viewof discountRate = slider({\n min: 0, \n max: 1, \n step: .01, \n value: statusCostOfEquity, \n title: \"Discount Rate\", \n description: \"The rate at which future utility needs to be discounted (higher discounts indicate more uncertainty) - Default is set to the cost of capital as computed here: https://beta.observablehq.com/@bgits/status-cost-of-capital\"\n})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":140,"value":"viewof terminalGrowthRate = slider({\n min: .01, \n max: 1, \n step: .01, \n value: 0.02, \n title: \"Terminal growth rate per annum (percent)\", \n description: \"percentages from 1% through 100%\"\n})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":194,"value":"viewof sntFloat = slider({\n min: 3000483788, \n max: 3470483788, \n step: 1000000, \n value: 3470483788, \n title: \"Total amount of SNT in circulation\", \n description: \"Changes in 1000000\"\n})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":335,"value":"users = {\n let usersArr = [numberStatusUsers];\n for(let i=1; i < 10; i++) {\n let newUsers = usersArr[i-1] * userGrowthRate;\n let lostUsers = usersArr[i-1] * userChurnRate;\n usersArr[i] = Math.round(usersArr[i-1] + (newUsers - lostUsers));\n }\n return usersArr;\n}","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":6,"value":"sumTotal = Math.round(payForwarding + offlineMessages + tributeToTalk + tellerNetwork + stickMarket + ensUsernames + dappStore)","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":281,"value":"sntExpectedReturn = sumTotal / sntMarketCap","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":176,"value":"md`### If we assume all use cases are live and accruing value`","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":152,"value":"oneYearForwardValue = forwardingMonetaryValue[0] + payOfflineMonetaryValue[0] + tributeMonetaryValue[0] + tellerMonetaryValue[0] + stickerMonetaryValue[0] + ensMonetaryValue[0] + dappMonetaryValue[0]","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":205,"value":"oneYearForwardSntValue = oneYearForwardValue * sntPrice","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":208,"value":"floatAfterBurn = sntFloat - oneYearForwardSntValue","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":215,"value":"md`### The choice to invest a project can be compared to it's impact on the implied price after burn`","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":213,"value":"impliedAfterBurn = (sumTotal/floatAfterBurn)","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":218,"value":"impliedDelta = ((sumTotal/floatAfterBurn) - (sumTotal/sntFloat) ).toFixed(18)","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":167,"value":"forwardYield = oneYearForwardValue / sntMarketCap","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":169,"value":"formatedForwardYield = forwardYield.toLocaleString('en-us', {\n style: 'percent', maximumSignificantDigits: 1\n})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":175,"value":"slide`The forward yield is the coming year value accrual divided by SNT marketcap\n\nForward Yield: **${formatedForwardYield}**`","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":82,"value":"formatCurrency = num => num.toLocaleString(undefined, { style: 'currency', currency: 'USD'}).split('.')[0]","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":4,"value":"import {currentUtilityValue as payForwarding, monetaryValue as forwardingMonetaryValue} with {numberStatusUsers as numberStatusUsers, userGrowthRate as userGrowthRate, userChurnRate as userChurnRate, discountRate as discountRate, terminalGrowthRate as terminalGrowthRate} from '@bgits/status-network-incentivisation-pay-for-forwarding'","pinned":true,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":283,"value":"import {currentUtilityValue as delayedPayForwarding} with {forwardingYearsDelay as yearsDelay} from '@bgits/status-network-incentivisation-pay-for-forwarding'","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":304,"value":"import {currentUtilityValue as initDelayedOffline} with {offlinePayDelay as yearsDelay} from '@bgits/status-network-incentivisation-pay-for-offline-messages'","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":30,"value":"import {currentUtilityValue as offlineMessages, monetaryValue as payOfflineMonetaryValue} with {numberStatusUsers as numberStatusUsers, userGrowthRate as userGrowthRate, userChurnRate as userChurnRate, discountRate as discountRate, terminalGrowthRate as terminalGrowthRate} from '@bgits/status-network-incentivisation-pay-for-offline-messages'","pinned":true,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":35,"value":"import {currentUtilityValue as tributeToTalk, monetaryValue as tributeMonetaryValue} with {numberStatusUsers as numberStatusUsers, userGrowthRate as userGrowthRate, userChurnRate as userChurnRate, discountRate as discountRate, terminalGrowthRate as terminalGrowthRate} from '@bgits/status-tribute-to-talk-utility-value-exploration'","pinned":true,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":43,"value":"import {currentUtilityValue as tellerNetwork, aggregateDollarDemandPerYear as tellerMonetaryValue} with {numberStatusUsers as numberStatusUsers, userGrowthRate as userGrowthRate, userChurnRate as userChurnRate, discountRate as discountRate, terminalGrowthRate as terminalGrowthRate} from '@bgits/status-teller-network-utility-value-exploration'","pinned":true,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":50,"value":"import {currentUtilityValue as stickMarket, aggregateDollarDemandPerYear as stickerMonetaryValue} with {numberStatusUsers as numberStatusUsers, userGrowthRate as userGrowthRate, userChurnRate as userChurnRate, discountRate as discountRate, terminalGrowthRate as terminalGrowthRate} from '@bgits/status-sticker-market-utility-value-exploration'","pinned":true,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":57,"value":"import {currentUtilityValue as ensUsernames, aggregateDollarDemandPerYear as ensMonetaryValue} with {numberStatusUsers as numberStatusUsers, userGrowthRate as userGrowthRate, userChurnRate as userChurnRate, discountRate as discountRate, terminalGrowthRate as terminalGrowthRate} from '@bgits/untitled'","pinned":true,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":229,"value":"import {currentUtilityValue as dappStore, aggregateRevenuePerYear as dappMonetaryValue, probabilityOfFailure as dappProbabilityOfFailure} with {numberStatusUsers as numberStatusUsers, userGrowthRate as userGrowthRate, userChurnRate as userChurnRate, discountRate as discountRate, terminalGrowthRate as terminalGrowthRate, dappLocalProbabilityOfFailure as probabilityOfFailure} from '@bgits/status-dapp-store-utility-value-exploration'","pinned":true,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":276,"value":"import {probabilityOfFailure as initProbabilityOfFailure} from '@bgits/status-dapp-store-utility-value-exploration'","pinned":true,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":98,"value":"import {slider} from \"@jashkenas/inputs\"","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":12,"value":"import {slide, slide_style} from \"@mbostock/slide\"\n","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":138,"value":"import {statusCostOfEquity, sntMarketCap, sntSupply, sntPrice} from '@bgits/status-cost-of-capital'","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"},{"id":14,"value":"slide_style","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","providerMetadata":"$undefined","attachments":"$undefined","output":"$undefined","database":"$undefined"}],"files":"$W32","stdlib":"1"}} 31:"$30:body"