Unorg-CubDefi Optimal Weekly

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S
1	Instructions:			Inputs:			Important: this fee may change over time as BNB value increases
2	1. Do your own copy of the sheet			Value Locked (in $):	3,185.47	Avg TX fee:	0.001612	The purpose of this sheet is to help people determining when it's best to compound. It's based on the original "Optimal Defi Compounding" from Tradewatch (from LeoFinance Discord)
3	2. Modify the green cells for your purposes			Daily Return:	1.17	TX factor:	4	For small cubs, looking to become leo, and needing to know when going back to their dens
4	Cub/Usd 3day tuesday 8pm		4day	Den (0) or Farm (1)?	1
5	Cub/BnB	tues 8	48hrs	Mode:	2	0 = Default, 1 = Day, 2 = Week, 3 = 30d <- To compare different hourly rate, you can change the mode to have the all cases with respect to 1 compound "per Day" or "per Week"
6	Cub den									Detailed computation here:
7	Comp. Rate	Unit (H/D)	Hourly Comp.	Results:						Simple Period Return	TX	Base	Base	Base	Comp. Return	Performance Gain %	Performance Gain $	TX Burden	Net Gain/Loss $
8	1	H	1	If compound every 1 hours -> 168 TX per Week net gain is 9434515.09 $ Compared to 1 compound per Week						4.88%	167.00	7	168	Week	296992.44%	296173.44%	9,434,516.17	1.077	9,434,515.09
9	4	H	4	If compound every 4 hours -> 42 TX per Week net gain is 5628238.02 $ Compared to 1 compound per Week						19.50%	41.00	7	168	Week	177503.71%	176684.71%	5,628,238.28	0.264	5,628,238.02
10	12	H	12	If compound every 12 hours -> 14 TX per Week net gain is 1982518.25 $ Compared to 1 compound per Week						58.50%	13.00	7	168	Week	63055.29%	62236.29%	1,982,518.34	0.084	1,982,518.25
11	1	D	24	If compound every 24 hours (every 1 days)-> 7 TX per Week net gain is 692483.58 $ Compared to 1 compound per Week						117.00%	6.00	7	168	Week	22557.82%	21738.82%	692,483.61	0.039	692,483.58
12	2	D	48	If compound every 48 hours (every 2 days)-> 3.5 TX per Week net gain is 187638.8 $ Compared to 1 compound per Week						234.00%	2.50	7	168	Week	6709.46%	5890.46%	187,638.82	0.016	187,638.80
13	3	D	72	If compound every 72 hours (every 3 days)-> 2.33 TX per Week net gain is 77775.22 $ Compared to 1 compound per Week						351.00%	1.33	7	168	Week	3260.56%	2441.56%	77,775.23	0.009	77,775.22
14	4	D	96	If compound every 96 hours (every 4 days)-> 1.75 TX per Week net gain is 37296.22 $ Compared to 1 compound per Week						468.00%	0.75	7	168	Week	1989.82%	1170.82%	37,296.23	0.005	37,296.22
15	5	D	120	If compound every 120 hours (every 5 days)-> 1.4 TX per Week net gain is 17838.48 $ Compared to 1 compound per Week						585.00%	0.40	7	168	Week	1379.00%	560.00%	17,838.48	0.003	17,838.48
16	6	D	144	If compound every 144 hours (every 6 days)-> 1.17 TX per Week net gain is 6870.15 $ Compared to 1 compound per Week						702.00%	0.17	7	168	Week	1034.67%	215.67%	6,870.15	0.001	6,870.15
17	7	D	168	If compound every 168 hours (every 7 days)-> 1 TX per Week net gain is 0 $ Compared to 1 compound per Week						819.00%	0.00	7	168	Week	819.00%	0.00%	0.00	0.000	0.00
18	10	D	240	If compound every 240 hours (every 10 days)-> 0.7 TX per Week net gain is -10401.68 $ Compared to 1 compound per Week						1170.00%	-0.30	7	168	Week	492.46%	-326.54%	(10,401.68)	-0.002	(10,401.68)
19
20		March 27th 10am					4-1 5:00 AM
21		CUB/BUSD					CUB/BUSD		1670.96 CUB
22		288.75 CUB / 825.03 BUSD					242.83 CUB / 983.61 BUSD		7,654.63 USD
23		1,650.05 USD					1,967.23 USD		TOTAL WORTH
24		CUB/WBNB					CUB/WBNB		7,654.63 USD
25		165.82 CUB / 1.80 WBNB					394.28 CUB / 5.10 WBNB
26		948.44 USD					3,185.47 USD
27		TOTAL WORTH					CUB
28		2,598.49 USD					223.94 CUB
29							907.11 USD
30							TOTAL WORTH
31							6,059.81 USD
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49		March 26th 5pm		March 27th 10am
50		CUB/BUSD		CUB/BUSD
51		281.23 CUB / 846.88 BUSD		288.75 CUB / 825.03 BUSD	<--Harvest Monday evening
52		1,693.75 USD		1,650.05 USD
53		CUB/WBNB		CUB/WBNB
54		158.78 CUB / 1.88 WBNB		165.82 CUB / 1.80 WBNB
55		959.66 USD		948.44 USD
56		TOTAL WORTH		TOTAL WORTH
57		2,653.41 USD		2,598.49 USD
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