A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | AA | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | |||||||||||||||||||||||||||
2 | Legend | ||||||||||||||||||||||||||
3 | Cells with Assumptions | ||||||||||||||||||||||||||
4 | |||||||||||||||||||||||||||
5 | Unibot | ||||||||||||||||||||||||||
6 | |||||||||||||||||||||||||||
7 | Trading and Tax Revenue | ||||||||||||||||||||||||||
8 | Month | Total Volume | Volume Growth | % Fees taken per trade | Trading Revenue | % to token holders | Trading revenue to token holder | Tax fees as % of total revenue | Tax Revenue | Tax Fees to holders (2%) | Tax fees for buybacks (1%) | Total holder revenue | Unibot Price | No. of tokens bought back | Token trading volume | ||||||||||||
9 | June-23 | $22,914,376 | 0.90% | $207,344 | 26.13% | $54,184 | 79.0% | $779,043 | $389,522 | $443,705 | $21,618,052 | ||||||||||||||||
10 | July-23 | $85,591,518 | 0.99% | $847,052 | 40.00% | $338,821 | 83.6% | $4,331,742 | $2,165,871 | $2,504,692 | $146,312,364 | ||||||||||||||||
11 | August-23 | $165,736,273 | 0.95% | $1,581,272 | 40.00% | $632,509 | 72.1% | $4,083,520 | $2,041,760 | $2,674,269 | $303,085,216 | ||||||||||||||||
12 | September-23 | $69,930,605 | 0.77% | $536,459 | 40.00% | $214,583 | 78.8% | $1,988,574 | $994,287 | $1,208,870 | $265,741,071 | ||||||||||||||||
13 | October-23 | $55,032,210 | 0.58% | $316,533 | 40.00% | $126,613 | 79.8% | $1,253,542 | $626,771 | $753,384 | $221,371,564 | ||||||||||||||||
14 | November-23 | $56,683,176 | 3% | 0.70% | $396,782 | 40% | $158,713 | 80% | $1,587,129 | $793,564 | $396,782 | $952,277 | $60 | 6613 | |||||||||||||
15 | December-23 | $58,383,672 | 3% | 0.70% | $408,686 | 40% | $163,474 | 80% | $1,634,743 | $817,371 | $408,686 | $980,846 | $60 | 6811 | |||||||||||||
16 | January-23 | $60,135,182 | 3% | 0.70% | $420,946 | 40% | $168,379 | 80% | $1,683,785 | $841,893 | $420,946 | $1,010,271 | $60 | 7016 | |||||||||||||
17 | February-23 | $61,939,237 | 3% | 0.70% | $433,575 | 40% | $173,430 | 80% | $1,734,299 | $867,149 | $433,575 | $1,040,579 | $60 | 7226 | |||||||||||||
18 | March-23 | $63,797,414 | 3% | 0.70% | $446,582 | 40% | $178,633 | 80% | $1,786,328 | $893,164 | $446,582 | $1,071,797 | $60 | 7443 | |||||||||||||
19 | April-23 | $65,711,337 | 3% | 0.70% | $459,979 | 40% | $183,992 | 80% | $1,839,917 | $919,959 | $459,979 | $1,103,950 | $60 | 7666 | |||||||||||||
20 | May-23 | $67,682,677 | 3% | 0.70% | $473,779 | 40% | $189,511 | 80% | $1,895,115 | $947,557 | $473,779 | $1,137,069 | $60 | 7896 | |||||||||||||
21 | |||||||||||||||||||||||||||
22 | Total revenue | $7,296,789 | |||||||||||||||||||||||||
23 | Unibot supply Eligible for Rev share | 869328 | <- After accounting for token buybacks | ||||||||||||||||||||||||
24 | APR (annualized) | 24.0% | |||||||||||||||||||||||||
25 | Total tokens bought back | 50672 | |||||||||||||||||||||||||
26 | Total Supply | 1000000 | |||||||||||||||||||||||||
27 | Current cirulating supply % | 100.00% | |||||||||||||||||||||||||
28 | % Disinflation forecast | 5.07% | |||||||||||||||||||||||||
29 | |||||||||||||||||||||||||||
30 | Trading Metrics | ||||||||||||||||||||||||||
31 | Month | Users | New Users | Returning Users | % New Users | Trades | Volume / Trade | Trades / User | |||||||||||||||||||
32 | June-23 | 7216 | 1131 | 6085 | 15.7% | 36049 | $636 | 5.00 | |||||||||||||||||||
33 | July-23 | 25544 | 5059 | 20485 | 19.8% | 127006 | $674 | 4.97 | |||||||||||||||||||
34 | August-23 | 54548 | 6942 | 47606 | 12.7% | 239535 | $692 | 4.39 | |||||||||||||||||||
35 | September-23 | 35353 | 2982 | 32371 | 8.4% | 143717 | $487 | 4.07 | |||||||||||||||||||
36 | October-23 | 28384 | 2018 | 26366 | 7.1% | 106108 | $519 | 3.74 | |||||||||||||||||||
37 | November-23 | 13176 | 868 | 12308 | 6.6% | 44752 | $801 | 3.40 | |||||||||||||||||||
38 | |||||||||||||||||||||||||||
39 | Banana Gun | ||||||||||||||||||||||||||
40 | |||||||||||||||||||||||||||
41 | Trading and Tax Revenue | ||||||||||||||||||||||||||
42 | Month | Total Volume | Volume Growth | % Fees taken per trade | Trading Revenue | % to token holders | Trading revenue to token holder | Tax fees as % of total revenue | Tax Revenue | Tax Fees to holders (2%) | Tax fees for buybacks (1%) | Total holder revenue | Banana Price | No. of tokens bought back | Banana Cashback % | $ value of cashback | No. of tokens issued | Token trading volume | |||||||||
43 | June-23 | $1,870,212 | 0.51% | $9,555 | 100.0% | $9,555 | 0.0% | $0 | $0 | $9,555 | No Data | ||||||||||||||||
44 | July-23 | $41,421,968 | 2114.83% | 0.71% | $292,397 | 100.0% | $292,397 | 0.0% | $0 | $0 | $292,397 | No Data | |||||||||||||||
45 | August-23 | $119,258,917 | 187.91% | 0.74% | $887,293 | 100.0% | $887,293 | 0.0% | $0 | $0 | $887,293 | No Data | |||||||||||||||
46 | September-23 | $115,280,805 | -3.34% | 0.70% | $811,582 | 88.1% | $714,671 | 65.7% | $1,556,211 | $778,106 | $1,492,777 | $35,432,634 | |||||||||||||||
47 | October-23 | $143,203,231 | 24.22% | 0.67% | $962,244 | 40.0% | $384,843 | 41.5% | $681,374 | $340,687 | $725,530 | $24,507,750 | |||||||||||||||
48 | November-23 | $157,523,554 | 10% | 0.70% | $1,102,665 | 40% | $441,066 | 50% | $1,102,665 | $551,332 | $275,666 | $992,398 | $13 | 21205 | 0.2 | $220,533 | 16964 | ||||||||||
49 | December-23 | $173,275,910 | 10% | 0.70% | $1,212,931 | 40% | $485,173 | 50% | $1,212,931 | $606,466 | $303,233 | $1,091,638 | $13 | 23326 | 0.2 | $242,586 | 18660 | ||||||||||
50 | January-23 | $190,603,500 | 10% | 0.70% | $1,334,225 | 40% | $533,690 | 50% | $1,334,225 | $667,112 | $333,556 | $1,200,802 | $13 | 25658 | 0.2 | $266,845 | 20527 | ||||||||||
51 | February-23 | $200,133,675 | 5% | 0.70% | $1,400,936 | 40% | $560,374 | 50% | $1,400,936 | $700,468 | $350,234 | $1,260,842 | $13 | 26941 | 0.2 | $280,187 | 21553 | ||||||||||
52 | March-23 | $210,140,359 | 5% | 0.70% | $1,470,983 | 40% | $588,393 | 50% | $1,470,983 | $735,491 | $367,746 | $1,323,884 | $13 | 28288 | 0.2 | $294,197 | 22631 | ||||||||||
53 | April-23 | $220,647,377 | 5% | 0.70% | $1,544,532 | 40% | $617,813 | 50% | $1,544,532 | $772,266 | $386,133 | $1,390,078 | $13 | 29703 | 0.2 | $308,906 | 23762 | ||||||||||
54 | May-23 | $231,679,746 | 5% | 0.70% | $1,621,758 | 40% | $648,703 | 50% | $1,621,758 | $810,879 | $405,440 | $1,459,582 | $13 | 31188 | 0.2 | $324,352 | 24950 | ||||||||||
55 | |||||||||||||||||||||||||||
56 | Total revenue | $8,719,226 | Current Supply | 2477346 | |||||||||||||||||||||||
57 | Banana supply Eligible for Rev share | 2593088 | <- After accounting for token buybacks and issuance for cashback | Burned | 144976 | https://dune.com/whale_hunter/banana-gun-supply-tracker | |||||||||||||||||||||
58 | APR (annualized) | 25.87% | Total | 2622322 | |||||||||||||||||||||||
59 | Total tokens bought back | 186308 | Holders | 2220000 | |||||||||||||||||||||||
60 | Total tokens issued | 149047 | Airdrop | 120000 | |||||||||||||||||||||||
61 | Emissions | 282322 | |||||||||||||||||||||||||
62 | Total Supply | 10000000 | Emission / Burn | 1.95 | |||||||||||||||||||||||
63 | Current cirulating supply % | 26.30% | |||||||||||||||||||||||||
64 | % Disinflation forecast | 0.37% | |||||||||||||||||||||||||
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 | Month | Users | New Users | Returning Users | % New Users | Trades | Volume / Trade | Trades / User | |||||||||||||||||||
71 | June-23 | 810 | 198 | 612 | 24.4% | 5082 | $368 | 6.27 | |||||||||||||||||||
72 | July-23 | 13315 | 2808 | 10507 | 21.1% | 87247 | $475 | 6.55 | |||||||||||||||||||
73 | August-23 | 51176 | 8889 | 42287 | 17.4% | 289640 | $412 | 5.66 | |||||||||||||||||||
74 | September-23 | 70381 | 11149 | 59232 | 15.8% | 353085 | $326 | 5.02 | |||||||||||||||||||
75 | October-23 | 84484 | 12895 | 71589 | 15.3% | 419788 | $341 | 4.97 | |||||||||||||||||||
76 | November-23 | 56692 | 8281 | 48411 | 14.6% | 179453 | $775 | 3.17 | |||||||||||||||||||
77 | |||||||||||||||||||||||||||
78 | MaestroBot | ||||||||||||||||||||||||||
79 | |||||||||||||||||||||||||||
80 | Trading and Tax Revenue | ||||||||||||||||||||||||||
81 | Month | Total Volume | Volume Growth | Fees (1%) | |||||||||||||||||||||||
82 | June-23 | $297,608,119 | $2,976,081 | ||||||||||||||||||||||||
83 | July-23 | $447,387,575 | 50.33% | $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 | $234,336,279 | 5% | $2,343,363 | |||||||||||||||||||||||
88 | December-23 | $246,053,093 | 5% | $2,460,531 | |||||||||||||||||||||||
89 | January-23 | $258,355,748 | 5% | $2,583,557 | |||||||||||||||||||||||
90 | February-23 | $271,273,535 | 5% | $2,712,735 | |||||||||||||||||||||||
91 | March-23 | $284,837,212 | 5% | $2,848,372 | |||||||||||||||||||||||
92 | April-23 | $299,079,073 | 5% | $2,990,791 | |||||||||||||||||||||||
93 | May-23 | $314,033,027 | 5% | $3,140,330 | |||||||||||||||||||||||
94 | |||||||||||||||||||||||||||
95 | Trading Metrics | ||||||||||||||||||||||||||
96 | Month | Users | New Users | Returning Users | % New Users | Trades | Volume / Trade | Trades / User | |||||||||||||||||||
97 | June-23 | 183394 | 18712 | 164682 | 10.2% | 1030259 | $289 | 5.62 | 5.70 | ||||||||||||||||||
98 | July-23 | 238831 | 24117 | 214714 | 10.1% | 1551978 | $288 | 6.50 | |||||||||||||||||||
99 | August-23 | 247414 | 24578 | 222836 | 9.9% | 1446875 | $309 | 5.85 | |||||||||||||||||||
100 | September-23 | 205632 | 18849 | 186783 | 9.2% | 1138228 | $241 | 5.54 |