gs-percent-v0.3

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q
1	BAL Rewards	Period
2	7,500,000	Year
3	625,000	Month
4	144,231	Week
5	20,548	Day
6	BAL usd	15
7
185			PCT	2,725,222.00
186	***********************************************************************************************************************************************************************************************************************
205	Incentivization MM
206
214	PCT	TVL	Price	39_wk_distri	39_wk_usd	apy
215	2,725,222.00	10,000,000.00	0.1	69,877.49	6,987.75	3.63%
216	2,725,222.00	10,000,000.00	1	69,877.49	69,877.49	36.34%
217	2,725,222.00	10,000,000.00	2	69,877.49	139,754.97	72.67%		Fixed distribution 39 weeks (9 months)
218	2,725,222.00	10,000,000.00	5	69,877.49	349,387.44	181.68%		Fixed TVL
219	2,725,222.00	10,000,000.00	10	69,877.49	698,774.87	363.36%
220
221	PCT	TVL	Price	39_wk_distri	39_wk_usd	apy
222	2,725,222.00	10,000,000.00	0.1	69,877.49	6,987.75	3.63%
223	2,725,222.00	20,000,000.00	1	69,877.49	69,877.49	18.17%		Change TVL
224	2,725,222.00	30,000,000.00	2	69,877.49	139,754.97	24.22%		Change price
225	2,725,222.00	40,000,000.00	5	69,877.49	349,387.44	45.42%
226	2,725,222.00	50,000,000.00	10	69,877.49	698,774.87	72.67%
227
228		******************************************************************************************************************************************************************************************************************************
229	This table shows a distribution pattern per week, with a fixed apy							Fixed distribution 39 weeks (9 months)
230
231								PCT 100%	2,725,222
232	PCT	TVL	Price	39_wk_distri	39_wk_usd	apy
233	2,725,222.00	10,000,000.00	0.1	69,807.69	6,980.77	3.63%		Fix apy
234	2,725,222.00	20,000,000.00	1	13,961.54	13,961.54	3.63%
235	2,725,222.00	30,000,000.00	2	10,471.15	20,942.31	3.63%		APY	3.63000%
236	2,725,222.00	40,000,000.00	5	5,584.62	27,923.08	3.63%		APY/wk	0.06981%
237	2,725,222.00	50,000,000.00	10	3,490.38	34,903.85	3.63%
238
239		******************************************************************************************************************************************************************************************************************************
240	This table shows a distribution patterm per week, with a fixed apy, and reduced PCT tokens to 2M
241								PCT +/- 80%	2,000,000
242	PCT	TVL	Price	39_wk_distri	39_wk_usd	apy
243	2,000,000.00	10,000,000.00	0.1	69,807.69	6,980.77	3.63%		Fix apy
244	2,000,000.00	20,000,000.00	1	13,961.54	13,961.54	3.63%
245	2,000,000.00	30,000,000.00	2	10,471.15	20,942.31	3.63%		APY	3.63000%
246	2,000,000.00	40,000,000.00	5	5,584.62	27,923.08	3.63%		APY/wk	0.06981%
247	2,000,000.00	50,000,000.00	10	3,490.38	34,903.85	3.63%
248
249									58,018		19,339	77,357
250								PCT +/- 20%	725,222		52
251									0.75		0.25
252
253
260
261	This table shows the income from a 75/25 pool with 1% fee, and 725k PCT
262
263	Pool	Multiplier	Liquidity	pool_eth	pool_pct	adjLiquidity	readjustedLiquidity	readjusted_ratioLiq	rewardsBAL_wk	rewardsBAL_wk_usd	trades_day	trades_wk	tradeFee_wk	tradeFee_year_usd	incomeTotal_usd	value_hodl	divergence_loss
264	75/25	1	96,696	65	725222	68,128	68,128	0.0002096	30	454	2000	14000	140	7280	30,863	96,696	0.00%
265	75/25	10	543,763	367	407822	383,114	383,114	0.0011788	170	2550	2000	14000	140	7280	132,839	749,396	27.44%
266	75/25	25	1,081,097	730	324329	761,698	761,698	0.0023437	338	5070	2000	14000	140	7280	262,447	1,837,229	41.16%
267	75/25	50	1,818,181	1229	272727	1,281,018	1,281,018	0.0039416	568	8527	2000	14000	140	7280	440,236	3,650,284	50.19%
268	75/25	100	3,057,804	2066	229335	2,154,406	2,154,406	0.0066289	956	14341	2000	14000	140	7280	739,241	7,276,394	57.98%
269
270
271
272
273
274									72,522		29,009	101,531
275								PCT +/- 20%	725,222		78
276									0.7		0.3
277
278
279	Pool	Multiplier	Liquidity	pool_eth	pool_pct	adjLiquidity	readjustedLiquidity	readjusted_ratioLiq	rewardsBAL_wk	rewardsBAL_wk_usd	trades_day	trades_wk	tradeFee_wk	tradeFee_year_usd	incomeTotal_usd	value_hodl	divergence_loss
280	70/30	1	101,531	82	710718	80,119	80,119	0.0002465	36	533	2000	14000	140	7280	29,109	101,531	0.00%
281	70/30	10	508,861	413	356203	401,546	401,546	0.0012355	178	2673	2000	14000	600	7200	144,669	741,177	31.34%
282	70/30	25	966,400	784	270592	762,593	762,593	0.0023464	338	5076	2000	14000	600	7200	268,274	1,807,253	46.53%
283	70/30	50	1,569,922	1273	219789	1,238,836	1,238,836	0.0038118	550	8247	2000	14000	600	7200	431,316	3,584,047	56.20%
284	70/30	100	2,550,345	2068	178524	2,012,495	2,012,495	0.0061923	893	13397	2000	14000	600	7200	696,178	7,137,635	64.27%
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308