ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
2
Global values (date 09.12)Price assumption
3
Total voting power1,064,526,518ICP2.5USD/ICP
4
Average voting participation60.00%OGY0.0015USD/OGY
5
GOLDAO locked for 2 years213,072,073GOLDAO0.006USD/GOLDAO
6
Average voting power participation638,715,911GLDT1.55USD/GLDT
7
WTN0.07USD/WTN
8
Individual stakeGOLDAO/ICP416.7
9
GOLDAO staked100,000GOLDAO/OGY0.250
10
USD value staked600
If locked for 2 years
11
Dissolve delay2Total yearly rewardsICPGOLDAOOGYWTNWTN (ICP)Total annuallyGLDT
12
Dissolve delay bonus100%Rewards7018,633130.1616.9
13
Voting power200,000Ratio (token/GOLDAO)0.0000700.0000000.1863280.0001270.0000020.000169
14
Voting power share0.03%USD value17028104726
15
APY2.91%0.00%4.66%0.15%0.07%7.78%4.36%
16
ICP rewards
17
ICP staked550,000ICP
18
USD value1,375,000USD
19
APY12.3%taken 21/11/25
20
ICP per year67,650ICP
21
GOLDAO voter part33%
22
GOLDAO voter part (ICP)22,325ICP
23
Share of ICP yearly7ICP
24
25
GOLDAO rewards
26
Yearly GOLDAO distributed0GOLDAO
27
Share of GOLDAO rewards yearly0GOLDAO
28
APY0.00%
29
30
OGY rewards
31
OGY yearly total distribution250,000,000OGY
32
OGY total VP4,200,000,000
33
Gold DAO OGY neuron VP1,000,000,000
34
Gold DAO OGY neuron VP share23.81%
35
Gold DAO OGY rewards yearly59,523,810OGY
36
Individual share of OGY rewards yearly18,633OGY
37
38
WTN rewards
https://dashboard.internetcomputer.org/sns/jmod6-4iaaa-aaaaq-aadkq-cai/neuron/cdeea7c0fcb8ded7c04ad21fbfdcd64347abfd6593e40d7e8e18f0e2b984f7ba
39
WTN staked1,350,000WTN
40
USD value94,500USD
41
APY WTN3.0%
42
WTN per year40,500WTN
43
Share of WTN yearly13WTN
https://dashboard.waterneuron.fi/
44
ICP from WTN500ICP
45
APY estimation1.32%
46
Share of ICP yearly0.1565151192ICP
47
48
GLDT distribution
49
ICP share for GLDT purchase33%
50
ICP for GLDT purchase22,324.5ICP
51
GLDT purchased annually36,007.3GLDT
52
Share of GLDT if staked for 2 years16.9GLDT
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