lenfiv2.xlsx

	A	B	D	E	F	G	H	I	J
1	optimalUtilizationRate	45%	Description		Ex1	Ex2	Ex3	Ex4	Ex5
2	baseInterestRate	3%	prospective loan amount	loan amount	100,000	100,000	100,000	100,000	100,000
3	rslope1BN	7.50%	currently lent out	lent out	-	-	-	-	-
4	rslope2BN	300%	current supply by Minswap DAO	balance	100,000	100,000	100,000	100,000	100,000
5			New Utilization post loan but also after user supplies ADA	Utilization	100.00%	50.00%	33.33%	25.00%	9.09%
6			user supplies additional ADA and removes immediately after loan rate is fixed	attack amount	-	100,000	200,000	300,000	1,000,000
7				int1	171.375%	21.375%	5.500%	4.875%	3.682%
8			New Utilization post loan but also after user removes supplied ADA	new Utilization	100.00%	100.00%	100.00%	100.00%	100.00%
9
10
11
12
13
14
15
16
17
18
19
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