RAI move simulation

	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	AB	AC	AD
1		Market Conditions				Change in Position				Position				Misc	Change in USD Balance Sheet			USD Balance Sheet				Exogenous Inputs	Net Balance		Strategy Benchmarks				Return Over Investment
2	Event	p_e	p_m	p_r	Slippage	ΔETH Free	ΔRAI Free	ΔETH Locked	ΔRAI Debt	ETH Free	RAI Free	ETH Locked	RAI Debt	Col. Ratio	Delta USD Assets	Delta USD Liabilities	Delta USD Balance	USD Assets	USD Liabilities	USD Balance	ETH Balance	ETH Allocation	ETH Eff. Balance	USD Eff Balance	ETH Hold Balance (USD)	ETH Hold Benchmark	USD Hold Balance (USD)	USD Hold Benchmark	ROI vs ETH Hold	ROI vs USD Hold

3	Initialize Position
4	Allocate ETH	1000	3.000	2.950		101.00	0.00	0.00	0.00	101.00	0.00	0.00	0.00		101,000.00	0.00	101,000.00	101,000.00	0.00	101,000.00	101.00	101.00	0.00	0.00	101,000.00	100.00%	101,000.00	100.00%	0.00%	0.00%
5	Lock ETH & Borrow RAI	1000	3.000	2.950		(100.00)	16,949.15	100.00	16,949.15	1.00	16,949.15	100.00	16,949.15	200.00%	50,847.46	50,000.00	847.46	151,847.46	50,000.00	101,847.46	101.85	0.00	0.85	847.46	101,000.00	100.84%	101,000.00	100.84%	0.84%	0.84%
6	Sell RAI for ETH	1000	3.000	2.950	0.19%	50.75	(16,949.15)	0.00	0.00	51.75	0.00	100.00	16,949.15	200.00%	(96.61)	0.00	(96.61)	151,750.85	50,000.00	101,750.85	101.75	0.00	0.75	750.85	101,000.00	100.74%	101,000.00	100.74%	0.74%	0.74%
7	Lock ETH & Borrow RAI	1000	3.000	2.950		(50.75)	8,601.84	50.75	8,601.84	1.00	8,601.84	150.75	25,550.99	200.00%	25,805.52	25,375.42	430.09	177,556.36	75,375.42	102,180.94	102.18	0.00	1.18	1,180.94	101,000.00	101.17%	101,000.00	101.17%	1.17%	1.17%
8	Sell RAI for ETH	1000	3.000	2.950	0.19%	25.76	(8,601.84)	0.00	0.00	26.76	0.00	150.75	25,550.99	200.00%	(49.03)	0.00	(49.03)	177,507.33	75,375.42	102,131.91	102.13	0.00	1.13	1,131.91	101,000.00	101.12%	101,000.00	101.12%	1.12%	1.12%
9	Lock ETH	1000	3.000	2.950		(25.76)	0.00	25.76	0.00	1.00	0.00	176.51	25,550.99	234.17%	0.00	0.00	0.00	177,507.33	75,375.42	102,131.91	102.13	0.00	1.13	1,131.91	101,000.00	101.12%	101,000.00	101.12%	1.12%	1.12%
10	Gas Costs	1000	3.000	2.950		(0.05)	0.00	0.00	0.00	0.95	0.00	176.51	25,550.99	234.17%	(50.00)	0.00	(50.00)	177,457.33	75,375.42	102,081.91	102.08	0.00	1.08	1,081.91	101,000.00	101.07%	101,000.00	101.07%	1.07%	1.07%
11	ETH Bear Market
12	Change Prices	600	2.800	2.800		0.00	0.00	0.00	0.00	0.95	0.00	176.51	25,550.99	148.03%	0.00	0.00	0.00	106,474.40	71,542.78	34,931.62	58.22	0.00	(42.78)	(25,668.38)	60,600.00	57.64%	101,000.00	34.59%	-42.36%	-65.41%
13	Allocate ETH	600	2.800	2.800	0.06%	119.31	0.00	0.00	0.00	120.26	0.00	176.51	25,550.99	148.03%	71,585.70	0.00	71,585.70	178,060.10	71,542.78	106,517.33	177.53	119.31	(42.78)	(25,668.38)	132,185.70	80.58%	172,585.70	61.72%	-19.42%	-38.28%
14	Swap ETH for RAI	600	2.800	2.800	0.06%	(119.31)	25,550.98	0.00	0.00	0.95	25,550.98	176.51	25,550.99	148.03%	(42.95)	0.00	(42.95)	178,017.15	71,542.78	106,474.37	177.46	0.00	(42.85)	(25,711.33)	132,185.70	80.55%	172,585.70	61.69%	-19.45%	-38.31%
15	Pay RAI debt	600	2.800	2.800		0.00	(25,550.98)	0.00	(25,550.98)	0.95	0.00	176.51	0.01	-	(71,542.75)	(71,542.75)	0.00	106,474.40	0.03	106,474.37	177.46	0.00	(42.85)	(25,711.33)	132,185.70	80.55%	172,585.70	61.69%	-19.45%	-38.31%
16	Gas Costs	600	2.800	2.800		(0.05)	0.00	0.00	0.00	0.90	0.00	176.51	0.01	-	(30.00)	0.00	(30.00)	106,444.40	0.03	106,444.37	177.41	0.00	(42.90)	(25,741.33)	132,185.70	80.53%	172,585.70	61.68%	-19.47%	-38.32%
17	ETH Bull Market
18	Change Prices	1400	2.800	2.800		0.00	0.00	0.00	0.00	0.95	0.00	176.51	25,550.99	345.40%	0.00	0.00	0.00	248,440.27	71,542.78	176,897.49	126.36	0.00	25.36	35,497.49	141,400.00	125.10%	101,000.00	175.15%	25.10%	75.15%
19	Allocate ETH	1400	2.800	2.800	0.06%	51.13	0.00	0.00	0.00	52.08	0.00	176.51	25,550.99	345.40%	71,585.70	0.00	71,585.70	320,025.97	71,542.78	248,483.19	177.49	51.13	25.36	35,497.49	212,985.70	116.67%	172,585.70	143.98%	16.67%	43.98%
20	Swap ETH for RAI	1400	2.800	2.800	0.06%	(51.13)	25,550.98	0.00	0.00	0.95	25,550.98	176.51	25,550.99	345.40%	(42.95)	0.00	(42.95)	319,983.01	71,542.78	248,440.24	177.46	0.00	25.32	35,454.54	212,985.70	116.65%	172,585.70	143.95%	16.65%	43.95%
21	Pay RAI debt	1400	2.800	2.800		0.00	(25,550.98)	0.00	(25,550.98)	0.95	0.00	176.51	0.01	-	(71,542.75)	(71,542.75)	0.00	248,440.27	0.03	248,440.24	177.46	0.00	25.32	35,454.54	212,985.70	116.65%	172,585.70	143.95%	16.65%	43.95%
22	Gas Costs	1400	2.800	2.800		(0.05)	0.00	0.00	0.00	0.90	0.00	176.51	0.01	-	(70.00)	0.00	(70.00)	248,370.27	0.03	248,370.24	177.41	0.00	25.27	35,384.54	212,985.70	116.61%	172,585.70	143.91%	16.61%	43.91%
23	ETH Neutral Market
24	Change Prices	1000	2.800	2.800		0.00	0.00	0.00	0.00	0.95	0.00	176.51	25,550.99	246.72%	0.00	0.00	0.00	177,457.33	71,542.78	105,914.56	105.91	0.00	(70.41)	(70,410.82)	101,000.00	104.87%	101,000.00	104.87%	4.87%	4.87%
25	Allocate ETH	1000	2.800	2.800	0.06%	71.59	0.00	0.00	0.00	72.54	0.00	176.51	25,550.99	246.72%	71,585.70	0.00	71,585.70	249,043.03	71,542.78	177,500.26	177.50	71.59	(70.41)	(70,410.82)	172,585.70	102.85%	172,585.70	102.85%	2.85%	2.85%
26	Swap ETH for RAI	1000	2.800	2.800	0.06%	(71.59)	25,550.98	0.00	0.00	0.95	25,550.98	176.51	25,550.99	246.72%	(42.95)	0.00	(42.95)	249,000.08	71,542.78	177,457.31	177.46	0.00	(70.45)	(70,453.77)	172,585.70	102.82%	172,585.70	102.82%	2.82%	2.82%
27	Pay RAI debt	1000	2.800	2.800		0.00	(25,550.98)	0.00	(25,550.98)	0.95	0.00	176.51	0.01	-	(71,542.75)	(71,542.75)	0.00	177,457.33	0.03	177,457.31	177.46	0.00	(70.45)	(70,453.77)	172,585.70	102.82%	172,585.70	102.82%	2.82%	2.82%
28	Gas Costs	1000	2.800	2.800		(0.05)	0.00	0.00	0.00	0.90	0.00	176.51	0.01	-	(50.00)	0.00	(50.00)	177,407.33	0.03	177,407.31	177.41	0.00	(70.50)	(70,503.77)	172,585.70	102.79%	172,585.70	102.79%	2.79%	2.79%
29
30	Lock & Draw Col Ratio	2
31
32
33
34
35
36
37
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