ABCDEFGHIJKLMNOPQRSTUVWX
1
Leveraged Proof of Stake MATIC Yield CollateralDebtSwap wMATIC to ProductCumulative Debt
2
Deposit APYBorrowing CostsLTVUtilisation RatioStep Desposit ProductwMATICwMATIC
3
Staked MATIC Product eMode Aave Strategy0.00%0.9250.951$5,000,000.00$4,393,750.00$4,349,812.50$4,393,750.00
4
wMATIC2.00%12$4,023,576.56$3,721,808.32$3,684,590.24$8,115,558.32
5
3$3,442,672.70$3,184,472.24$3,152,627.52$11,300,030.56
6
Deposit APY4$2,945,636.83$2,724,714.06$2,697,466.92$14,024,744.63
7
Collateral Deposit Incentives0%
Note: Adjust this if there is Liquidity Mining on deposits
5$2,520,360.51$2,331,333.47$2,308,020.14$16,356,078.10
8
Product Yield derived from PoS6%
Note: Assumption not validated recently
6$2,156,483.46$1,994,747.20$1,974,799.73$18,350,825.30
9
Product (stMATIC or MaticX)$0.8397$1,845,141.16$1,706,755.57$1,689,688.02$20,057,580.87
10
wMATIC$0.8058$1,578,748.91$1,460,342.74$1,445,739.31$21,517,923.61
11
Price Impact per Swap1.00%
Note: Deposit directly into staking contract no price impact
9$1,350,817.03$1,249,505.76$1,237,010.70$22,767,429.37
12
Principal Investment$5,000,000.0010$1,155,792.82$1,069,108.36$1,058,417.28$23,836,537.73
13
Total wMATIC$31,428,452.2711$988,925.23$914,755.84$905,608.28$24,751,293.57
14
Total Debt Exposure$28,840,068.3512$846,149.15$782,687.97$774,861.09$25,533,981.54
15
Product Leverage Exposure6.2913$723,986.37$669,687.39$662,990.52$26,203,668.93
16
LTV0.91814$619,460.84$573,001.27$567,271.26$26,776,670.20
17
Swap Fee ($5 per swap)$100.00
Note: Assumption here
15$530,026.18$490,274.22$485,371.47$27,266,944.42
18
Interest Product Deposits Per Annum$0.00
Note: Borrowing is disabled
16$453,503.65$419,490.88$415,295.97$27,686,435.30
19
Borrowing Interest per Annum$576,801.37
Note: Conservative estimate
17$388,029.06$358,926.88$355,337.61$28,045,362.18
20
Yield Estimation26.18%
Note: Likely to be higher given worse case assumptions above
18$332,007.36$307,106.81$304,035.74$28,352,468.99
21
Liquidity Mining Rewards$0.00
Note: Assumes 100% to Index Coop.
19$284,073.80$262,768.27$260,140.58$28,615,237.26
22
Annual Liquidity Mining Rewards / TVL0.00%20$243,060.65$224,831.10$222,582.79$28,840,068.35
23
Streaming Fee (bps)0
Note: Fee charged by Index Coop, Galleon DAO, InstaDapp etc...
24
25
TVL$5,000,000.00
26
Gross Yield$1,885,707.14
27
Net Yield$1,308,805.77
28
APY26.18%
29
30
TVL$5,000,000.00
31
Business Profit Margin0.00%
Note: Index Coop, Galleon DAO, InstaDapp etc...
32
Index Coop Profit$0.00
33
34
TVL$5,000,000.00
35
LM Duration (Years)0
36
Profit Margin Over 12 months0.00%
Note: Fee charged by Index Coop, Galleon DAO, InstaDapp etc...
37
Profit Over 12 months$0.00
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