ABCDEFGHIJKLMNOPQRSTUVWXYZAAABAC
1
540-Day Staking (Passive + Active) Return Projection Table
2
Total Personal Staking Investment (U)Team Performance (U)Current CA Price (U)PoS Yield Rate
(Token-Based / Daily)		Estimated Average Daily CA Price Growth RateTeam Differential Reward RateCurrent VIP Level DividendEstimated Dividend Dilution RateProjected Value After
540 Days of Auto-Compounding (USDT) →		1075025
3
205002000028.00 0.50%0.20%6%0.40 0.60%
4
Staking PeriodInitial Personal Staking AmountInitial Team Staking AmountDaily Personal Staking RewardsAccumulated Personal Auto-Compounded Staking RewardsAccumulated Team Performance Growth Through CompoundingDaily Team Differential Rewards Based on PerformanceVIP Level Dividend RewardsTotal Daily Active Rewards (Differential Rewards + Dividends)Full Auto-Compounding of Passive + Active RewardsTotal Value Based on Current Price (U)Current CA Price (U)Estimated Average Daily CA Price Growth RatePoS Yield Rate / DailyVIP Differential Reward RateEstimated Dividend Dilution RateVIP Level Dividend Rewards
Staking Investment (U)
5
1732.14 714.29 3.66 735.80 717.86 0.2154 0.4000 0.6154 736.42 20620 28.0000 0.0020 0.0050 0.0600 0.0060 0.4000 20000
34
30732.14 714.29 4.23 850.31 829.57 0.2489 0.3359 0.5848 869.75 25806 29.6703 0.0020 0.0050 0.0600 0.0060 0.3359 20000
64
60732.14 714.29 4.91 987.55 963.46 0.2890 0.2805 0.5695 1028.80 32410 31.5031 0.0020 0.0050 0.0600 0.0060 0.2805 20000
94
90732.14 714.29 5.71 1146.94 1118.97 0.3357 0.2341 0.5698 1213.29 40583 33.4492 0.0020 0.0050 0.0600 0.0060 0.2341 20000
124
120732.14 714.29 6.63 1332.06 1299.57 0.3899 0.1955 0.5853 1427.81 50709 35.5154 0.0020 0.0050 0.0600 0.0060 0.1955 20000
154
150732.14 714.29 7.70 1547.05 1509.32 0.4528 0.1632 0.6160 1677.71 63265 37.7093 0.0020 0.0050 0.0600 0.0060 0.1632 20000
184
180732.14 714.29 8.94 1796.75 1752.92 0.5259 0.1362 0.6621 1969.19 78844 40.0387 0.0020 0.0050 0.0600 0.0060 0.1362 20000
274
270732.14 714.29 14.00 2814.70 2746.05 0.8238 0.0792 0.9031 3171.53 152000 47.9264 0.0020 0.0050 0.0600 0.0060 0.0792 20000
364
360732.14 714.29 21.94 4409.39 4301.84 1.2906 0.0461 1.3367 5092.20 292130 57.3680 0.0020 0.0050 0.0600 0.0060 0.0461 20000
454
450732.14 714.29 34.37 6907.54 6739.07 2.0217 0.0268 2.0485 8164.20 560633 68.6697 0.0020 0.0050 0.0600 0.0060 0.0268 20000
544
540732.14 714.29 53.84 10821.04 10557.12 3.1671 0.0156 3.1827 13078.53 1075025 82.1978 0.0020 0.0050 0.0600 0.0060 0.0156 20000
545
Passive Token & Value Multiplier →14.78 43.39 Passive + Active Token & Value Multiplier →17.86 52.44
546
Special Notes
1. Please update the yellow-highlighted fields in the red header section according to your own requirements and the actual daily market data.
2. The daily staking yield rate can be viewed through the DApp backend.
3. All data provided in this table is for reference purposes only. Please refer to the actual daily data for final calculations.
4. Table Protection Requirement: BOT 1,000U
547
548
549
550
551
552
553
554
555
556
557
558
559
560
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
592
593
594
595
596
597
598
599
600
601
602
603
604
605
606
607
608
609
610
611
612
613
614
615
616
617
618
619
620
621
622
623
624
625
626
627
628
629