| A | B | C | D | E | F | G | H | I | J | K | |
|---|---|---|---|---|---|---|---|---|---|---|---|
1 | APRs LPs expect to earn given total leverage and 6% daily volatility for ETH | ||||||||||
2 | Leverage / Utilization | 10% | 20% | 30% | 40% | 50% | 60% | 70% | 80% | 90% | 100% |
3 | 20 | 10,80% | 21,60% | 32,40% | 43,20% | 54,00% | 64,80% | 75,60% | 86,40% | 97,20% | 108,00% |
4 | 19 | 10,26% | 20,52% | 30,78% | 41,04% | 51,30% | 61,56% | 71,82% | 82,08% | 92,34% | 102,60% |
5 | 18 | 9,72% | 19,44% | 29,16% | 38,88% | 48,60% | 58,32% | 68,04% | 77,76% | 87,48% | 97,20% |
6 | 17 | 9,18% | 18,36% | 27,54% | 36,72% | 45,90% | 55,08% | 64,26% | 73,44% | 82,62% | 91,80% |
7 | 16 | 8,64% | 17,28% | 25,92% | 34,56% | 43,20% | 51,84% | 60,48% | 69,12% | 77,76% | 86,40% |
8 | 15 | 8,10% | 16,20% | 24,30% | 32,40% | 40,50% | 48,60% | 56,70% | 64,80% | 72,90% | 81,00% |
9 | 14 | 7,56% | 15,12% | 22,68% | 30,24% | 37,80% | 45,36% | 52,92% | 60,48% | 68,04% | 75,60% |
10 | 13 | 7,02% | 14,04% | 21,06% | 28,08% | 35,10% | 42,12% | 49,14% | 56,16% | 63,18% | 70,20% |
11 | 12 | 6,48% | 12,96% | 19,44% | 25,92% | 32,40% | 38,88% | 45,36% | 51,84% | 58,32% | 64,80% |
12 | 11 | 5,94% | 11,88% | 17,82% | 23,76% | 29,70% | 35,64% | 41,58% | 47,52% | 53,46% | 59,40% |
13 | 10 | 5,40% | 10,80% | 16,20% | 21,60% | 27,00% | 32,40% | 37,80% | 43,20% | 48,60% | 54,00% |
14 | 9 | 4,86% | 9,72% | 14,58% | 19,44% | 24,30% | 29,16% | 34,02% | 38,88% | 43,74% | 48,60% |
15 | 8 | 4,32% | 8,64% | 12,96% | 17,28% | 21,60% | 25,92% | 30,24% | 34,56% | 38,88% | 43,20% |
16 | 7 | 3,78% | 7,56% | 11,34% | 15,12% | 18,90% | 22,68% | 26,46% | 30,24% | 34,02% | 37,80% |
17 | 6 | 3,24% | 6,48% | 9,72% | 12,96% | 16,20% | 19,44% | 22,68% | 25,92% | 29,16% | 32,40% |
18 | 5 | 2,70% | 5,40% | 8,10% | 10,80% | 13,50% | 16,20% | 18,90% | 21,60% | 24,30% | 27,00% |
19 | 4 | 2,16% | 4,32% | 6,48% | 8,64% | 10,80% | 12,96% | 15,12% | 17,28% | 19,44% | 21,60% |
20 | 3 | 1,62% | 3,24% | 4,86% | 6,48% | 8,10% | 9,72% | 11,34% | 12,96% | 14,58% | 16,20% |
21 | 2 | 1,08% | 2,16% | 3,24% | 4,32% | 5,40% | 6,48% | 7,56% | 8,64% | 9,72% | 10,80% |
22 | 1 | 0,54% | 1,08% | 1,62% | 2,16% | 2,70% | 3,24% | 3,78% | 4,32% | 4,86% | 5,40% |
23 | |||||||||||
24 | APRs on base protocol fee = 2% given total leverage and 6% daily volatility for WETH | ||||||||||
25 | Leverage / Utilization | 10% | 20% | 30% | 40% | 50% | 60% | 70% | 80% | 90% | 100% |
26 | 20 | 0,42% | 0,83% | 1,25% | 1,66% | 2,08% | 2,50% | 2,91% | 3,33% | 3,74% | 4,16% |
27 | 19 | 0,41% | 0,81% | 1,22% | 1,62% | 2,03% | 2,43% | 2,84% | 3,24% | 3,65% | 4,05% |
28 | 18 | 0,39% | 0,79% | 1,18% | 1,58% | 1,97% | 2,37% | 2,76% | 3,16% | 3,55% | 3,94% |
29 | 17 | 0,38% | 0,77% | 1,15% | 1,53% | 1,92% | 2,30% | 2,69% | 3,07% | 3,45% | 3,84% |
30 | 16 | 0,37% | 0,75% | 1,12% | 1,49% | 1,86% | 2,24% | 2,61% | 2,98% | 3,36% | 3,73% |
31 | 15 | 0,36% | 0,72% | 1,09% | 1,45% | 1,81% | 2,17% | 2,53% | 2,90% | 3,26% | 3,62% |
32 | 14 | 0,35% | 0,70% | 1,05% | 1,40% | 1,76% | 2,11% | 2,46% | 2,81% | 3,16% | 3,51% |
33 | 13 | 0,34% | 0,68% | 1,02% | 1,36% | 1,70% | 2,04% | 2,38% | 2,72% | 3,06% | 3,40% |
34 | 12 | 0,33% | 0,66% | 0,99% | 1,32% | 1,65% | 1,98% | 2,31% | 2,64% | 2,97% | 3,30% |
35 | 11 | 0,32% | 0,64% | 0,96% | 1,28% | 1,59% | 1,91% | 2,23% | 2,55% | 2,87% | 3,19% |
36 | 10 | 0,31% | 0,62% | 0,92% | 1,23% | 1,54% | 1,85% | 2,16% | 2,46% | 2,77% | 3,08% |
37 | 9 | 0,30% | 0,59% | 0,89% | 1,19% | 1,49% | 1,78% | 2,08% | 2,38% | 2,67% | 2,97% |
38 | 8 | 0,29% | 0,57% | 0,86% | 1,15% | 1,43% | 1,72% | 2,00% | 2,29% | 2,58% | 2,86% |
39 | 7 | 0,28% | 0,55% | 0,83% | 1,10% | 1,38% | 1,65% | 1,93% | 2,20% | 2,48% | 2,76% |
40 | 6 | 0,26% | 0,53% | 0,79% | 1,06% | 1,32% | 1,59% | 1,85% | 2,12% | 2,38% | 2,65% |
41 | 5 | 0,25% | 0,51% | 0,76% | 1,02% | 1,27% | 1,52% | 1,78% | 2,03% | 2,29% | 2,54% |
42 | 4 | 0,24% | 0,49% | 0,73% | 0,97% | 1,22% | 1,46% | 1,70% | 1,95% | 2,19% | 2,43% |
43 | 3 | 0,23% | 0,46% | 0,70% | 0,93% | 1,16% | 1,39% | 1,63% | 1,86% | 2,09% | 2,32% |
44 | 2 | 0,22% | 0,44% | 0,66% | 0,89% | 1,11% | 1,33% | 1,55% | 1,77% | 1,99% | 2,22% |
45 | 1 | 0,21% | 0,42% | 0,63% | 0,84% | 1,05% | 1,26% | 1,48% | 1,69% | 1,90% | 2,11% |
46 | |||||||||||
47 | APRs LPs expect to get from Liquidations given 5% penalty | ||||||||||
48 | (Liq. / TVL) / Utilisation | 10% | 20% | 30% | 40% | 50% | 60% | 70% | 80% | 90% | 100% |
49 | 100% | 0,50% | 1,00% | 1,50% | 2,00% | 2,50% | 3,00% | 3,50% | 4,00% | 4,50% | 5,00% |
50 | 90% | 0,45% | 0,90% | 1,35% | 1,80% | 2,25% | 2,70% | 3,15% | 3,60% | 4,05% | 4,50% |
51 | 80% | 0,40% | 0,80% | 1,20% | 1,60% | 2,00% | 2,40% | 2,80% | 3,20% | 3,60% | 4,00% |
52 | 70% | 0,35% | 0,70% | 1,05% | 1,40% | 1,75% | 2,10% | 2,45% | 2,80% | 3,15% | 3,50% |
53 | 60% | 0,30% | 0,60% | 0,90% | 1,20% | 1,50% | 1,80% | 2,10% | 2,40% | 2,70% | 3,00% |
54 | 50% | 0,25% | 0,50% | 0,75% | 1,00% | 1,25% | 1,50% | 1,75% | 2,00% | 2,25% | 2,50% |
55 | 40% | 0,20% | 0,40% | 0,60% | 0,80% | 1,00% | 1,20% | 1,40% | 1,60% | 1,80% | 2,00% |
56 | 30% | 0,15% | 0,30% | 0,45% | 0,60% | 0,75% | 0,90% | 1,05% | 1,20% | 1,35% | 1,50% |
57 | 20% | 0,10% | 0,20% | 0,30% | 0,40% | 0,50% | 0,60% | 0,70% | 0,80% | 0,90% | 1,00% |
58 | 10% | 0,05% | 0,10% | 0,15% | 0,20% | 0,25% | 0,30% | 0,35% | 0,40% | 0,45% | 0,50% |
59 | |||||||||||
60 | Fees APR given 0.1% swap fee and different Ann. volume / TVL ratios | ||||||||||
61 | Low range | Mid range | High range | ||||||||
62 | Ann. vol. / TVL ratio | 50 | 100 | 150 | 200 | 250 | 300 | 350 | 400 | 450 | 500 |
63 | Total APR | 5,00% | 10,00% | 15,00% | 20,00% | 25,00% | 30,00% | 35,00% | 40,00% | 45,00% | 50,00% |
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 | |||||||||||