ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
You will need to make a copy of this sheet to use it (File>Make a copy), open your own copy and change the Green/White cells as required.
3
4
Pool ConfigUser Stake SimulationTotal Expected Participation
5
6
Multiplier Floor1Staking Token Amount1,000,000.00Staking Token Amount1,000,000.00
7
Multiplier Ceiling10Staking Duration Days10APY Calc Share Amount50.00%
8
Multiplier Duration Days60
9
STATISTICS - DO NOT EDIT BELOWSTATISTICS - DO NOT EDIT BELOW
10
Funding Token Amount500,000.00User Pool Percentage100.00%Pool Staked USD Value$3,000.00
11
Funding Duration Days30User Stake Value$3,000.00Pool Rewards USD Value$1,500.00
12
User Reward Amount27,777.78Stake/Rewards Ratio2:1
13
Staking Token USD Value$0.0030000000User Reward USD$83.33Program Lifetime Days30
14
Reward Token USD Value$0.0030000000Users APY101.39%Program APY304.17%
15
Users Multiplier16.67%Max Multiplier Reachable50.00%
16
17
18
19
Notes
20
This sheet is to be used for guidance purposes only, we assume no liability on the accuracy of the calculations presented.
21
22
The calculations displayed are made based on several assumptions, please read them below
23
24
If you need to calculate based on several funding events, you can just average the token amounts over the full duration and specify this as a single entry.
25
26
Please edit the fields in the Green areas in this sheet only
27
28
Assumptions
29
- User enters at start of program
30
- Pool only has 1 funding event
31
- No new users enter or exit pool
32
- There is only 1 reward token
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