shares based approach

	B	C	D	E	F	G	H	I	J	K	L
1
2
3
4
5
6	1 token = 1 share
7
8		Staked Tokens	Shares	Staked Ratio	Updated tokens	updated shares	remaining shares
9	Staker 1	500	500	1
10	staker 2	1000	1000	1
11	staker 3	500	500	1	750	670.9799862	223.6599954	223.6599954
12	staker 4	500	476.1904762	1.05
13
14	Actions	Reward deposited	Total reward deposited	withdraw amount (stake tokens + Rewards)	Total tokens	Total share	Ratio	Claim rewards	Total tokens	Total shares	Ratio
15		0	0	0	2000	2000	1
16	reward 100	100	100	0	2100	2000	1.05
17	staker1 withdraw 500	0	0	525	1575	1500	1.05	25	2075	2000	1.0375
18	staker2 withdraw 1000	0	0	1050	525	500	1.05	37.5	2037.5	2000	1.01875
19	staker4 stake 500	0	0	0	1025	976.1904762	1.05	0	2537.5	2490.797546	1.01875
20	staker4 withdraw 500	0	0	500	525	500	1.05	0	2537.5	2490.797546	1.01875
21	staker3 withdraw 250			262.5	262.5	250	1.05	18.75	2518.75	2490.797546	1.011222291
22	staker 4 stake 500	0	0	0	762.5	726.1904762	1.05	8.928571429
23	reward 100	100	200	0	862.5	726.1904762	1.187704918
24	staker3 stake 500	0	0	0	1362.5	1147.170462	1.187704918
25	staker4 withdraw 500	0	0	565.5737705	796.9262295	670.9799862	1.187704918
26	staker3 withdraw 500	0	0	531.284153	265.6420765	223.6599954	1.187704918
27	staker 3 withdraws 250	0	0	265.6420765	0	0
28								100
29								Unable to distribute all rewards
30			Total rewards distributed	200
31						0.9523809524
32				25
33	105		5.65574E+20
34				1059.42623
35
36
37
38
39
40
41
42
43
44
45
46
47	1 token = 1 share
48	0th			1st				2nd
49		Staked Tokens	Shares	Staked Ratio	Updated tokens	updated shares	remaining shares	updated tokens	updated shares
50	Staker 1	500	500	1	500	476.1904762
51	staker 2	1000	1000	1	1000	952.3809524
52	staker 3	500	500	1	500	488.0952381		1000	948.9864219	921.7823676
53	staker 4	500	476.1904762	1.05						460.8911838
54
55	Actions	Reward deposited	Total reward deposited	withdraw amount (stake tokens + Rewards)	Total tokens	Total share	Ratio	Claim rewards	Total tokens	Total shares	Ratio
56		0	0	0	2000	2000	1
57	reward 100	100	100	0	2100	2000	1.05
58	staker1 withdraw 500	0	0	525	1575	1500	1.05	25	2075	1976.190476	1.05
59	staker2 withdraw 1000	0	0	1050	525	500	1.05	50	2025	1928.571429	1.05
60	staker4 stake 500	0	0	0	1025	976.1904762	1.05		2525	2404.761905	1.05
61	staker4 withdraw 500	0	0	500	525	500	1.05	0	2525	2404.761905	1.05
62	staker3 withdraw 250			262.5	262.5	250	1.05	12.5	2512.5	2392.857143	1.05
63	staker 4 stake 500	0	0	0	762.5	726.1904762	1.05		3012.5	2869.047619	1.05
64	reward 100	100	200	0	862.5	726.1904762	1.187704918		3112.5	2869.047619	1.084854772
65	staker3 stake 500	0	0	0	1362.5	1147.170462	1.187704918		3612.5	3329.938803	1.084854772
66	staker4 withdraw 500	0	0	565.5737705	796.9262295	670.9799862	1.187704918	16.59751037	3595.90249	3314.63951	1.084854772
67	staker3 withdraw 500	0	0	386.4754098	410.4508197	345.5831608	1.187704918	42.42738589	3553.475104	3287.435456	1.080926196
68	staker 3 withdraws 250	0	0	0	410.4508197	345.5831608
69								87.5
70								Unable to distribute all rewards
71			Total rewards distributed	-210.4508197
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