RocketPool Backtest (live)

	B	C	D	E	G	H	J	K	L	M	O	P	R	S	T	U	W	X
1	Rocket Pool Protocol Backtest
2
3	10% Collateral Results						12% Collateral Results						No Collateral (Borrow RPL) Results
4
5	Change in total ETH	Start	End	%	4 RPL Validators	ETH	Change in total ETH	Start	End	%	4 RPL Validators	ETH	Change in total ETH	Start	End	%	4 RPL Validators	ETH
6	Vanilla Validator	42.048	46.771	11.23%	Invest	32.000	Vanilla Validator	43.982	48.922	11.23%	Invest	32.000	Vanilla Validator	32.257	35.880	11.23%	Invest	32.000
7	RP Inc. Collateral	42.048	45.210	7.52%	Borrow	96.000	RP Inc. Collateral	43.982	46.831	6.48%	Borrow	96.000	Rocket Pool	32.257	37.104	15.03%	Borrow	96.000
8	RP Inc. Rewards	42.048	47.088	11.99%	RPL Collateral	9.600	RP Inc. Rewards	43.982	49.287	12.06%	RPL Collateral	11.520					RPL Collateral	0.000
9					Setup Cost	0.15663					Setup Cost	0.15663					Setup Cost	0.15663
10	RPL				Claim/Stake Costs	0.19116	RPL				Claim/Stake Costs	0.20532					Claim/Stake Costs	0.000
11	Price (RPLETH)	0.01110	0.00937	-15.57%	Distribute Balance	0.07164	Price (RPLETH)	0.01110	0.00937	-15.57%	Distribute Balance	0.07164					Distribute Balance	0.07164
12	Number of RPL Tokens	864.74	1065.08	23.17%	Claim From Fee R	0.02826	Number of RPL Tokens	1037.69	1299.72	25.25%	Claim From Fee R	0.02826					Claim From Fee R	0.02826
13	Value in ETH	9.60	9.98	4.00%	Total Investment	42.04769	Value in ETH	11.52	12.18	5.76%	Total Investment	43.98185					Total Investment	32.25653
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38													Questions, concerns, comments:
39													chris.longden@attestant.io
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86	RPLETH Performance
87
88
89													RPLETH Life of Test	0.01110	0.00937	-15.57%
90
91													RPLETH 2021 Dec	0.01110	0.01103	-0.64%
92													RPLETH 2022	0.01132	0.01649	45.67%
93													RPLETH 2023	0.01660	0.01327	-20.07%
94													RPLETH 2024 TYD	0.01319	0.00937	-28.95%
95
96													RPLETH Last 6m	0.01364	0.00937	-31.26%
97
98
99
100