Rosetta Booster Display EV
Estimate the expected value (EV) of Rosetta booster displays using live TCGplayer market prices via TCGCSV. This calculator models product-specific slot composition, rarity weighting, and treatment pools to produce realistic EV and variance projections.
Each sealed display is simulated pack-by-pack using the configured slot behavior shown below. Simulations always draw full pack contents first, then apply optional Sift filtering afterward so EV follows true opening order.
Set theme: Rosetta is themed around signature heroes, class identities, and chase treatments that define this Flesh and Blood release.
24 packs / display
16 cards / pack
Slots: 11C (NF) • 1 Rare (NF) • 1 Rare+ (Rare/Majestic NF) • 1 RF • 1 Token • 1 Expansion | Token | CF
Selling Fees
Per-row shows combined pct + txn (txn = 2.5% processing). $0.30/order added only in the summary.
Value Threshold
Changing this can materially lower EV if Market/Mid are stale. “Min” is most conservative.
Sift is applied to the 15 drawn cards per pack (post-draw). The dedicated token slot is excluded; $0 cards (Basic/Expansion) only count when Sift = 0.
EV Range (Monte Carlo)
Runs per summary update; higher counts smooth the bands but take longer.
Purchase EV
Pack & Box EV
| Metric | Low | Mid | High |
|---|---|---|---|
| Pack EV (gross) | $0.00 | $0.00 | $0.00 |
| Box EV × 24 (gross) | $0.00 | $0.00 | $0.00 |
| Gross EV per box (Purchase ÷ Boxes) | — | — | — |
| Total fees per box (Purchase ÷ Boxes) | — | — | — |
| Net after fees per box (Purchase ÷ Boxes) | — | — | — |
| Profit after fees per box (Purchase ÷ Boxes) | — | — | — |
| Break-even price/box (mid) | $0.00 | ||
Auto-loading TCGCSV…
Basic/Expansion contributes $0 EV; CF ≈1/24; CF Legendary ≈1/220; RF Legendary ≈1/80; Majestic total ≈1/4 across RF+Rare+.
Purchase EV & Profit
| All boxes | Low | Mid | High |
|---|---|---|---|
| Gross EV | $0.00 | $0.00 | $0.00 |
| Total fees | $0.00 | $0.00 | $0.00 |
| Net after fees | $0.00 | $0.00 | $0.00 |
| Profit after expenses | $0.00 | $0.00 | $0.00 |
| ROI vs cost | — | — | — |
Boxes: 0 • Price/box: $0.00 • Total cost: $0.00
Simulation Results (after Sift)
Confidence band: —
Each bar groups simulated box totals after cards are drawn, then Sift is applied to pack hits. X-axis = box value, Y-axis = number of simulations in that range.
| Name | Card # | Rarity | Treatment | Value ($) | Seller fees | Boxes / copy |
|---|---|---|---|---|---|---|
| Expected cards / box (all rows) | 360.00 | |||||
| Expected cards / box (included in EV) | 0.00 | |||||