ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
2
Legend
3
Cells with Assumptions
4
5
Unibot
6
7
Trading and Tax Revenue
8
MonthTotal VolumeVolume Growth% Fees taken per tradeTrading Revenue% to token holders
Trading revenue to token holder
Tax fees as % of total revenue
Tax RevenueTax Fees to holders (2%)Tax fees for buybacks (1%)Total holder revenueUnibot PriceNo. of tokens bought backToken trading volume
9
June-23$22,914,3760.90%$207,34426.13%$54,18479.0%$779,043$389,522$443,705$21,618,052
10
July-23$85,591,5180.99%$847,05240.00%$338,82183.6%$4,331,742$2,165,871$2,504,692$146,312,364
11
August-23$165,736,2730.95%$1,581,27240.00%$632,50972.1%$4,083,520$2,041,760$2,674,269$303,085,216
12
September-23$69,930,6050.77%$536,45940.00%$214,58378.8%$1,988,574$994,287$1,208,870$265,741,071
13
October-23$55,032,2100.58%$316,53340.00%$126,61379.8%$1,253,542$626,771$753,384$221,371,564
14
November-23$56,683,1763%0.70%$396,78240%$158,71380%$1,587,129$793,564$396,782$952,277$606613
15
December-23$58,383,6723%0.70%$408,68640%$163,47480%$1,634,743$817,371$408,686$980,846$606811
16
January-23$60,135,1823%0.70%$420,94640%$168,37980%$1,683,785$841,893$420,946$1,010,271$607016
17
February-23$61,939,2373%0.70%$433,57540%$173,43080%$1,734,299$867,149$433,575$1,040,579$607226
18
March-23$63,797,4143%0.70%$446,58240%$178,63380%$1,786,328$893,164$446,582$1,071,797$607443
19
April-23$65,711,3373%0.70%$459,97940%$183,99280%$1,839,917$919,959$459,979$1,103,950$607666
20
May-23$67,682,6773%0.70%$473,77940%$189,51180%$1,895,115$947,557$473,779$1,137,069$607896
21
22
Total revenue$7,296,789
23
Unibot supply Eligible for Rev share869328<- After accounting for token buybacks
24
APR (annualized)24.0%
25
Total tokens bought back50672
26
Total Supply1000000
27
Current cirulating supply %100.00%
28
% Disinflation forecast5.07%
29
30
Trading Metrics
31
MonthUsersNew UsersReturning Users% New UsersTradesVolume / TradeTrades / User
32
June-2372161131608515.7%36049$6365.00
33
July-232554450592048519.8%127006$6744.97
34
August-235454869424760612.7%239535$6924.39
35
September-23353532982323718.4%143717$4874.07
36
October-23283842018263667.1%106108$5193.74
37
November-2313176868123086.6%44752$8013.40
38
39
Banana Gun
40
41
Trading and Tax Revenue
42
MonthTotal VolumeVolume Growth% Fees taken per tradeTrading Revenue% to token holders
Trading revenue to token holder
Tax fees as % of total revenue
Tax RevenueTax Fees to holders (2%)Tax fees for buybacks (1%)Total holder revenueBanana PriceNo. of tokens bought backBanana Cashback %$ value of cashbackNo. of tokens issuedToken trading volume
43
June-23$1,870,2120.51%$9,555100.0%$9,5550.0%$0$0$9,555No Data
44
July-23$41,421,9682114.83%0.71%$292,397100.0%$292,3970.0%$0$0$292,397No Data
45
August-23$119,258,917187.91%0.74%$887,293100.0%$887,2930.0%$0$0$887,293No Data
46
September-23$115,280,805-3.34%0.70%$811,58288.1%$714,67165.7%$1,556,211$778,106$1,492,777$35,432,634
47
October-23$143,203,23124.22%0.67%$962,24440.0%$384,84341.5%$681,374$340,687$725,530$24,507,750
48
November-23$157,523,55410%0.70%$1,102,66540%$441,06650%$1,102,665$551,332$275,666$992,398$13212050.2$220,53316964
49
December-23$173,275,91010%0.70%$1,212,93140%$485,17350%$1,212,931$606,466$303,233$1,091,638$13233260.2$242,58618660
50
January-23$190,603,50010%0.70%$1,334,22540%$533,69050%$1,334,225$667,112$333,556$1,200,802$13256580.2$266,84520527
51
February-23$200,133,6755%0.70%$1,400,93640%$560,37450%$1,400,936$700,468$350,234$1,260,842$13269410.2$280,18721553
52
March-23$210,140,3595%0.70%$1,470,98340%$588,39350%$1,470,983$735,491$367,746$1,323,884$13282880.2$294,19722631
53
April-23$220,647,3775%0.70%$1,544,53240%$617,81350%$1,544,532$772,266$386,133$1,390,078$13297030.2$308,90623762
54
May-23$231,679,7465%0.70%$1,621,75840%$648,70350%$1,621,758$810,879$405,440$1,459,582$13311880.2$324,35224950
55
56
Total revenue$8,719,226Current Supply2477346
57
Banana supply Eligible for Rev share2593088
<- After accounting for token buybacks and issuance for cashback
Burned144976
https://dune.com/whale_hunter/banana-gun-supply-tracker
58
APR (annualized)25.87%Total2622322
59
Total tokens bought back186308Holders 2220000
60
Total tokens issued149047Airdrop120000
61
Emissions282322
62
Total Supply10000000Emission / Burn1.95
63
Current cirulating supply %26.30%
64
% Disinflation forecast0.37%
65
66
Does not take into account potential 250K tokens released per month from locked treasury which is around 2.5% inflation each month (Capped at 6.38M)
60.98%
67
Most day Bonus is emitted is greater than burned
68
69
Trading Metrics
70
MonthUsersNew UsersReturning Users% New UsersTradesVolume / TradeTrades / User
71
June-2381019861224.4%5082$3686.27
72
July-231331528081050721.1%87247$4756.55
73
August-235117688894228717.4%289640$4125.66
74
September-2370381111495923215.8%353085$3265.02
75
October-2384484128957158915.3%419788$3414.97
76
November-235669282814841114.6%179453$7753.17
77
78
MaestroBot
79
80
Trading and Tax Revenue
81
MonthTotal VolumeVolume GrowthFees (1%)
82
June-23$297,608,119$2,976,081
83
July-23$447,387,57550.33%$4,473,876
84
August-23$446,843,177-0.12%$4,468,432
85
September-23$274,624,692-38.54%$2,746,247
86
October-23$223,177,409-18.73%$2,231,774
87
November-23$234,336,2795%$2,343,363
88
December-23$246,053,0935%$2,460,531
89
January-23$258,355,7485%$2,583,557
90
February-23$271,273,5355%$2,712,735
91
March-23$284,837,2125%$2,848,372
92
April-23$299,079,0735%$2,990,791
93
May-23$314,033,0275%$3,140,330
94
95
Trading Metrics
96
MonthUsersNew UsersReturning Users% New UsersTradesVolume / TradeTrades / User
97
June-231833941871216468210.2%1030259$2895.625.70
98
July-232388312411721471410.1%1551978$2886.50
99
August-23247414245782228369.9%1446875$3095.85
100
September-23205632188491867839.2%1138228$2415.54