Alright, here we go again, because the answer including wrong calculations such as:

DAU = 16,000 / ((0.50 x 10000 / 0.05) x (( 12 x 6 / 50 ) + (25 x 1 / 20)))

DAU = 60,000

This calculation gives you "269000" not "60000"

I need an answer for the question below:

w/o wrong calculations

Create a 30 day forecast for DAU-Rev-Cost for Game X

- Retention D1/7/14/30 : 50/20/10/5

- Inter Impression/DAU: 6 . Inter cpm: 12$

- Rewarded Impression/DAU: 1 . Rewarded cpm 25$ - CPI: 0,50 - Org/Paid install: 5% - Paid Install Daily: 10000

- Outputs: Daily Break even Point, DAU, Rev, Cost