XYK v CLP Impermanent Loss Analysis [PUBLIC]

	B	C	D	E	F	I	J	K	L	M
1
2
3
4	Starting					Starting
5	DAI	100				DAI	100
6	ETH	1				ETH	1
7						Target Price:	110	(+10%)
8	Price Change	Pure XYK	XYK + 30 BP	CLP	CLP/XYK
9	5%	-0.03%	-0.03%	-0.02%	65%	Trade Strategy	Profit	Pool Loss/Gain	Capital Required	Fee Paid (%)
10	10%	-0.11%	-0.11%	-0.08%	68%	XYK+30BP	0.2236	-0.11%	4.8900	0.30%
11	20%	-0.41%	-0.40%	-0.27%	66%	1x	0.0046	0.00%	4.8310	4.83%
12	50%	-2.02%	-1.99%	-1.24%	62%	2x (down)	0.0362	-0.02%	5.0300	0.56%
13	100%	-5.72%	-5.68%	-3.89%	69%	3x (down)	0.1329	-0.06%	4.9350	2.11%
14	200%	-20.00%	-19.94%	-14.25%	71%	4x (down)	0.1456	-0.07%	4.9256	1.86%
15						5x (down)	0.1513	-0.07%	4.9193	1.75%
16						6x (down)	0.1541	-0.07%	4.9160	1.69%
17						7x (down)	0.1554	-0.07%	4.9133	1.67%
18						7x (flat)	0.2044	-0.10%	4.8622	0.68%
19						7x (up)	0.1595	-0.08%	4.8514	1.58%
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
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
87
88
89
90
91
92
93
94
95
96
97
98
99
100