View Single Post
  #1  
Old 05-06-2005, 03:00 PM
UMTerp UMTerp is offline
Junior Member
 
Join Date: Oct 2003
Posts: 26
Default The true rake on the Party Steps - Spreadsheet Inside

Hopefully you guys don't mind the zillionth thread on Steps on the front page here, but I went ahead and crunched the numbers for the Party Steps. It's frustrating having 50 different people spout off opinions, but nobody do the work to really figure it out.

I used an iterative process in a spreadsheet that started any number of players at a given Step, and looked at Party's payout as the players bounce up and down through the Steps (after enough iterations, the players in Steps 1-4 converge to zero).

Here are my findings:

$100,000 invested in Step 1's will yield <font color="red">$70,532.61</font> back to the players.

$100,000 invested in Step 2's will yield <font color="red">$70,532.61</font> back to the players.

$100,000 invested in Step 3's will yield <font color="red">$78,692.52</font> back to the players.

$100,000 invested in Step 4's will yield <font color="red">$86,950.96</font> back to the players.

$100,000 invested in Step 5's will yield <font color="red">$93,896.71</font> back to the players.


Here is the spreadsheet in which I did my work - it's kind of scratch work (no labels, etc.), but it shouldn't be hard to figure out what everything means: http://home.comcast.net/~umterp/PartySteps.xls

Notice Steps 1 and 2 have the same yield, because they are both 10% rake on the inital level.

I'm 99% sure these numbers are correct. I'll be away from my computer for a little while, but I can answer any question about what the spreadsheet means in like an hour if anyone doesn't understand it.
Reply With Quote