ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAH
1
Coin Staking Model Calculator
2
Please make a copy of the sheet by selecting File > Make a copy
3
Disclaimer: This calculator is a sample financial model. All content on this sheet is information of a general nature and does not represent the circumstances of any particular individual or entity. Nothing in the sheet constitutes professional and/or financial advice, nor does any information on the sheet constitute a comprehensive or complete statement of the matters discussed or the law relating thereto. This sheet does not guarantee any performance or returns.
A glossary is located on the second tab.
4
5
6
7
ForecastsEstimated Staking ReturnSupply VariablesSummary
8
Token Holder Inputs$COIN Balance
ie. 1594
Value Token Holder $COIN Balance$0.00Total $COIN Staked01. The higher the staking distribution %, the higher the return.
9
Coin Staking InputsTotal % of Staked $COIN
ie. 36%
Monthly Rewards #DIV/0!
Staking Reserve Supply
21,785,714.002. The higher the $COIN price, revenue, or volume on the platform, the higher the return.
10
Coin Performance Inputs$COIN Price
ie. .10
Value After 1 Year#DIV/0!
Staking Reserve Value
$03. Low $COIN price, revenue, volume, or utilization does not significantly impact the APY.
11
$COIN Price Growth Factor
ie. 1%
Potential APY#DIV/0!$COIN Total Supply100,000,0004. The returns in the Coin staking program are highly correlated to the performance of the network and incentivizes users to adopt and use the platform to maximize returns.
12
Weekly Volume
ie. 100,000
13
Volume Growth Factor
ie. 1%
14
% $COIN Stakers to Re-Stake
ie. 70%
15
16
Editable
17
18
19
20
21
22
Reward Schedule
23
PeriodAverage $COIN PriceTrading FeeAverage Weekly Volume on DEXWeekly Buyback in $COINReserve At End of WeekReserve Monthly DistrubutionWeekly $COIN RewardTotal $COIN Staked (After Re-Stake)Earned $COIN Per Week$COIN Wallet (Staked)Total USD Value InvestedRaw Interest Per WeekBurn7,142,857
24
Week 10.50%#DIV/0!#DIV/0!381,250.000.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!PercentageTokensUseLockedRelease %
25
Week 2$0.000.50%$0.00#DIV/0!#DIV/0!381,250.000.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!27%21,785,714$COIN™ Staking ReserveYesN/A
26
Week 3$0.000.50%$0.00#DIV/0!#DIV/0!381,250.000.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!10%10,714,286Uniswap PoolYes100% locked in Uniswap following offering
27
Week 4$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!12%12,857,143$COIN™ HoldersYes100% on 12/15
28
Week 5$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!2%2,142,857$COIN™ Holders BonusYes100% on 12/15
29
Week 6$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!2%2,142,857TrustSwap AirdropYes100% on 12/15
30
Week 7$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!10%10,714,286MarketingYes10% / Month
31
Week 8$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!12%12,857,143Employee and AdvisorsYes10% / Month
32
Week 9$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!25%26,785,714Token OfferingYes25% / Week
33
Week 10$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!100,000,000
34
Week 11$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
35
Week 12$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
36
Week 13$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
37
Week 14$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
38
Week 15$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
39
Week 16$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
40
Week 17$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
41
Week 18$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
42
Week 19$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
43
Week 20$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
44
Week 21$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
45
Week 22$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
46
Week 23$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
47
Week 24$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
48
Week 25$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
49
Week 26$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
50
Week 27$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
51
Week 28$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
52
Week 29$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
53
Week 30$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
54
Week 31$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
55
Week 32$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
56
Week 33$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
57
Week 34$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
58
Week 35$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
59
Week 36$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
60
Week 37$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
61
Week 38$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
62
Week 39$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
63
Week 40$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
64
Week 41$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
65
Week 42$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
66
Week 43$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
67
Week 44$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
68
Week 45$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
69
Week 46$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
70
Week 47$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
71
Week 48$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
72
Week 49$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
73
Week 50$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
74
Week 51$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
75
Week 52$0.000.50%$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100