Bunny Supply_v1

	C	D	E	F	G	H	K	L	M	N	O	P
1
2	BUNNY Tokenomics
3
4	Presale
5
6	BNB Price	Amount	Price	Total
7	BNB Raising Amount	10,000	$30	$300,000
8	BUNNY Sale Amount	100,000	$3	$300,000
9	*Participants of Presale will get LP Tokens used in the Pancake Pool(2) and get Bunny staked(3)
10
11	BUNNY - BNB Pool	Amount	Price	TVL
12	BNB	5,000	$30	$150,000
13	BUNNY	50,000	$3	$150,000
14
15	BUNNY Pool (Reward BNB)	Amount	Price	TVL	APY
16	BNB	5,000	$30	$150,000	100%	52
17	BUNNY	50,000	$3	$150,000	100%
18	*Only those who stake continuosly for 1 year will recieve 100% of rewards
19
20	Week 1
21
22	Pools	Amount	Value	TVL	APY
23	BUNNY-BNB	1,500	$4,500	$300,000	78%		TVL excluding BUNNY-BNB	$1,200,000
24	CAKE-BNB	500	$1,500	$300,000	26%		Cake APY	40%
25	BUSD-BNB	500	$1,500	$300,000	26%		Performance Fee	30%
26	USDT-BNB	500	$1,500	$300,000	26%		Withdrawal Fee	0.5%	*10% of users withdraw within 72 hours
27	DAI-BNB	500	$1,500	$300,000	26%		Profit	$3,369
28
29
30
31	Case 1 - Worst	Everyone sells off Bunny after 1 week					Case 2 - Best	Everyone stakes Bunny after 1 week
32
33	BUNNY - BNB Pool	Amount	Price	Total			BUNNY - BNB Pool	Amount	Price	Total
34	BNB	4,386	$30	$131,579			BNB	5,000	$30	$150,000
35	BUNNY	57,000	$2.31	$131,579			BUNNY	50,000	$3	$150,000
36
37	BUNNY Pool (Reward BNB)	Amount	Price	Total	APY		BUNNY Pool (Reward BNB)	Amount	Price	Total	APY
38	BNB	4,904	$30	$147,115	137%	52	BNB	4,904	$30	$147,115	93%	51
39	BUNNY	46,500	$2.31	$107,341	137%		BUNNY	53,500	$3	$160,500	93%
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