Fluid calculus

	A	B	C	D	E
1	Scenario	Base	Pessimistic	Optimistic	Comment
2	main parameters	value	value	value
3	oseth supply apy	0.00%	0.00%	0.20%
4	oseth apy	2.60%	2.70%	2.70%
5	eth supply apy	1.91%	1.91%	1.91%
6	oseth weight	50%	50%	50%
7	eth weight	50%	50%	50%
8	oseth-eth trading apy	0.10%	0.10%	0.30%
9	blended supply apy	2.26%	2.31%	2.41%
10	wsteth borrow cost	0.39%	2.12%	0.45%
11	wsteth apy	2.53%	2.70%	2.70%
12	eth borrow cost	2.59%	2.57%	2.57%
13	wsteth weight	50.00%	50.00%	50.00%
14	eth weight	50.00%	50.00%	50.00%
15	wsteth-eth trading apy	0.10%	0.30%	0.70%
16	blended borrow apy (gross)	2.76%	3.70%	2.86%
17	loops	20	20	20
18	Total APY	-3.34%	-16.41%	13.06%	where APY = 20 x (blended supply APY + oseth-eth trading APY) - 19 x (blended borrow APY - wsteth-eth trading APY)
19
20	Treasury assets deployed (ETH)	420	420	420
21	ETH liquidity to expect	4200	4200	4200
22	Income/loss per year (ETH)	-17.049	-71.901	51.852	includes an estimated 3 ETH slippage on swapping out of 5,000 wstETH into ETH
23	Income/loss per month (ETH)	-1.42	-5.99	4.32
24	Saved vs Balancer V3 per month (ETH)	12.27	7.66	17.98	includes foregone staking income on keeping osETH Treasury untouched
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