You're preparing to launch Game $x,$ and you have the following data to assess the game's

potential. Can you create a $30-$day forecast for DAU, Revenue, and Costs for Game X$?$

Retention D$1/7/14/30$ : $50/20/10/5$

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

I need Daily Break even Point, DAU, Rev, Cost data with mathematically correct calculations. $($you can make the table according to the dates $1/7/14/30)$