| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Red text are inputs. Orange text requires updates occasionally. | Created by Josh Franks | |||||||||||||||||||||||||
2 | Calculated values are Black | https://medium.com/@joshfranks | |||||||||||||||||||||||||
3 | https://twitter.com/flumius | ||||||||||||||||||||||||||
4 | |||||||||||||||||||||||||||
5 | Current Status of Network | Day | New USTC Price | LUNC Market Cap | Amount of USTC Liquidated on this Day | Total Combined USTC Liquidated | |||||||||||||||||||||
6 | LUNC Mkt Cap = | $650.0 | Million | 1 | $0.03312 | $651,299,999.35 | $651,300.00 | $651,300.00 | |||||||||||||||||||
7 | Number of LUNC tokens in circulation = | $6.56 | Trillion | 2 | $0.03382 | $651,949,996.75 | $651,950.00 | $1,303,250.00 | |||||||||||||||||||
8 | USTC Mkt Cap = | $335.0 | Million | 3 | $0.03452 | $652,600,642.84 | $652,600.64 | $1,955,850.64 | |||||||||||||||||||
9 | Number of USTC tokens in circulation = | $9.82 | Billion | 4 | $0.03522 | $653,251,938.29 | $653,251.94 | $2,609,102.58 | |||||||||||||||||||
10 | Initial PEG = | 2 | 5 | $0.03592 | $653,903,883.72 | $653,903.88 | $3,263,006.46 | ||||||||||||||||||||
11 | 6 | $0.03662 | $654,556,479.80 | $654,556.48 | $3,917,562.94 | ||||||||||||||||||||||
12 | PTSC = MKTCAPLUNC / (PEG * NSC) | 7 | $0.03732 | $655,209,727.16 | $655,209.73 | $4,572,772.67 | |||||||||||||||||||||
13 | Initial Price Target of SC (PTSC) = | $0.03309572 | 8 | $0.03802 | $655,863,626.47 | $655,863.63 | $5,228,636.29 | ||||||||||||||||||||
14 | Maximum amount of USTC to burn per day (MAXBURN) | 0.00100 | Percent of LUNC Mkt CAP | 9 | $0.03872 | $656,518,178.37 | $656,518.18 | $5,885,154.47 | |||||||||||||||||||
15 | Fixed amount to increase Δ = | $0.0007 | 10 | $0.03942 | $657,173,383.51 | $657,173.38 | $6,542,327.86 | ||||||||||||||||||||
16 | Daily LUNC Market Cap Increase | 0.002 | Percent | 11 | $0.04012 | $657,829,242.55 | $657,829.24 | $7,200,157.10 | |||||||||||||||||||
17 | 12 | $0.04082 | $658,485,756.13 | $658,485.76 | $7,858,642.85 | ||||||||||||||||||||||
18 | 13 | $0.04152 | $659,142,924.92 | $659,142.92 | $8,517,785.78 | ||||||||||||||||||||||
19 | Notes: | 14 | $0.04222 | $659,800,749.56 | $659,800.75 | $9,177,586.53 | |||||||||||||||||||||
20 | 1. Assumes a steady constant LUNC Market Cap Growth | 15 | $0.04292 | $660,459,230.71 | $660,459.23 | $9,838,045.76 | |||||||||||||||||||||
21 | 2. Assumes just short of the maximum allowable amount of USTC is burned per day | 16 | $0.04362 | $661,118,369.02 | $661,118.37 | $10,499,164.13 | |||||||||||||||||||||
22 | (If max is reached, peg stays at same level for an additional day. This is good as more USTC is burned off cheaply) | 17 | $0.04432 | $661,778,165.15 | $661,778.17 | $11,160,942.29 | |||||||||||||||||||||
23 | (If max is not reached, less total burn than what is shown will be achieved) | 18 | $0.04502 | $662,438,619.76 | $662,438.62 | $11,823,380.91 | |||||||||||||||||||||
24 | 3. Assumes Market Price of USTC does not outpace PEG value. (Possibility #1) | 19 | $0.04572 | $663,099,733.50 | $663,099.73 | $12,486,480.65 | |||||||||||||||||||||
25 | 4. Assumes LUNC Market Cap does not decrease below target (ex. $600M) (Possibility #2) | 20 | $0.04642 | $663,761,507.03 | $663,761.51 | $13,150,242.15 | |||||||||||||||||||||
26 | 21 | $0.04712 | $664,423,941.02 | $664,423.94 | $13,814,666.10 | ||||||||||||||||||||||
27 | 22 | $0.04782 | $665,087,036.11 | $665,087.04 | $14,479,753.13 | ||||||||||||||||||||||
28 | 23 | $0.04852 | $665,750,792.97 | $665,750.79 | $15,145,503.92 | ||||||||||||||||||||||
29 | Day | New USTC Price | LUNC Market Cap | Amount of USTC Liquidated on this Day (USD) | Total Combined USTC Liquidated to this Day (USD) | Average USTC Price From Day 1 to This Day | Cumulative USTC tokens Burned | 24 | $0.04922 | $666,415,212.27 | $666,415.21 | $15,811,919.14 | |||||||||||||||
30 | 1 | $0.03312 | $651,299,999 | $651,300 | $651,300 | 25 | $0.04992 | $667,080,294.65 | $667,080.29 | $16,478,999.43 | |||||||||||||||||
31 | 30 | $0.05342 | $670,415,676 | $670,416 | $19,824,400 | $0.04327 | 458,167,357 | 26 | $0.05062 | $667,746,040.78 | $667,746.04 | $17,146,745.47 | |||||||||||||||
32 | 60 | $0.07442 | $690,781,111 | $690,781 | $40,251,013 | $0.05377 | 748,592,743 | 27 | $0.05132 | $668,412,451.33 | $668,412.45 | $17,815,157.92 | |||||||||||||||
33 | 90 | $0.09542 | $711,765,193 | $711,765 | $61,298,132 | $0.06427 | 953,775,863 | 28 | $0.05202 | $669,079,526.96 | $669,079.53 | $18,484,237.45 | |||||||||||||||
34 | 200 | $0.17242 | $794,309,615 | $794,310 | $144,090,517 | $0.10277 | 1,402,082,814 | 29 | $0.05272 | $669,747,268.32 | $669,747.27 | $19,153,984.72 | |||||||||||||||
35 | 250 | $0.20742 | $834,930,464 | $834,930 | $184,833,392 | $0.12027 | 1,536,834,396 | 30 | $0.05342 | $670,415,676.10 | $670,415.68 | $19,824,400.40 | |||||||||||||||
36 | 365 | $0.28792 | $936,417,302 | $936,417 | $286,625,097 | $0.16052 | 1,785,615,812 | 31 | $0.05412 | $671,084,750.94 | $671,084.75 | $20,495,485.15 | |||||||||||||||
37 | 32 | $0.05482 | $671,754,493.52 | $671,754.49 | $21,167,239.64 | ||||||||||||||||||||||
38 | 33 | $0.05552 | $672,424,904.51 | $672,424.90 | $21,839,664.54 | ||||||||||||||||||||||
39 | 34 | $0.05622 | $673,095,984.56 | $673,095.98 | $22,512,760.53 | ||||||||||||||||||||||
40 | 35 | $0.05692 | $673,767,734.36 | $673,767.73 | $23,186,528.26 | ||||||||||||||||||||||
41 | 36 | $0.05762 | $674,440,154.56 | $674,440.15 | $23,860,968.42 | ||||||||||||||||||||||
42 | 37 | $0.05832 | $675,113,245.83 | $675,113.25 | $24,536,081.66 | ||||||||||||||||||||||
43 | 38 | $0.05902 | $675,787,008.85 | $675,787.01 | $25,211,868.67 | ||||||||||||||||||||||
44 | 39 | $0.05972 | $676,461,444.28 | $676,461.44 | $25,888,330.12 | ||||||||||||||||||||||
45 | 40 | $0.06042 | $677,136,552.80 | $677,136.55 | $26,565,466.67 | ||||||||||||||||||||||
46 | 41 | $0.06112 | $677,812,335.08 | $677,812.34 | $27,243,279.00 | ||||||||||||||||||||||
47 | 42 | $0.06182 | $678,488,791.80 | $678,488.79 | $27,921,767.80 | ||||||||||||||||||||||
48 | 43 | $0.06252 | $679,165,923.61 | $679,165.92 | $28,600,933.72 | ||||||||||||||||||||||
49 | 44 | $0.06322 | $679,843,731.20 | $679,843.73 | $29,280,777.45 | ||||||||||||||||||||||
50 | 45 | $0.06392 | $680,522,215.24 | $680,522.22 | $29,961,299.67 | ||||||||||||||||||||||
51 | 46 | $0.06462 | $681,201,376.42 | $681,201.38 | $30,642,501.04 | ||||||||||||||||||||||
52 | 47 | $0.06532 | $681,881,215.39 | $681,881.22 | $31,324,382.26 | ||||||||||||||||||||||
53 | 48 | $0.06602 | $682,561,732.84 | $682,561.73 | $32,006,943.99 | ||||||||||||||||||||||
54 | 49 | $0.06672 | $683,242,929.45 | $683,242.93 | $32,690,186.92 | ||||||||||||||||||||||
55 | 50 | $0.06742 | $683,924,805.90 | $683,924.81 | $33,374,111.73 | ||||||||||||||||||||||
56 | 51 | $0.06812 | $684,607,362.85 | $684,607.36 | $34,058,719.09 | ||||||||||||||||||||||
57 | 52 | $0.06882 | $685,290,601.00 | $685,290.60 | $34,744,009.69 | ||||||||||||||||||||||
58 | 53 | $0.06952 | $685,974,521.02 | $685,974.52 | $35,429,984.21 | ||||||||||||||||||||||
59 | 54 | $0.07022 | $686,659,123.59 | $686,659.12 | $36,116,643.33 | ||||||||||||||||||||||
60 | 55 | $0.07092 | $687,344,409.40 | $687,344.41 | $36,803,987.74 | ||||||||||||||||||||||
61 | 56 | $0.07162 | $688,030,379.12 | $688,030.38 | $37,492,018.12 | ||||||||||||||||||||||
62 | 57 | $0.07232 | $688,717,033.44 | $688,717.03 | $38,180,735.16 | ||||||||||||||||||||||
63 | 58 | $0.07302 | $689,404,373.04 | $689,404.37 | $38,870,139.53 | ||||||||||||||||||||||
64 | 59 | $0.07372 | $690,092,398.60 | $690,092.40 | $39,560,231.93 | ||||||||||||||||||||||
65 | 60 | $0.07442 | $690,781,110.81 | $690,781.11 | $40,251,013.04 | ||||||||||||||||||||||
66 | 61 | $0.07512 | $691,470,510.36 | $691,470.51 | $40,942,483.55 | ||||||||||||||||||||||
67 | 62 | $0.07582 | $692,160,597.93 | $692,160.60 | $41,634,644.15 | ||||||||||||||||||||||
68 | 63 | $0.07652 | $692,851,374.21 | $692,851.37 | $42,327,495.52 | ||||||||||||||||||||||
69 | 64 | $0.07722 | $693,542,839.88 | $693,542.84 | $43,021,038.36 | ||||||||||||||||||||||
70 | 65 | $0.07792 | $694,234,995.63 | $694,235.00 | $43,715,273.36 | ||||||||||||||||||||||
71 | 66 | $0.07862 | $694,927,842.16 | $694,927.84 | $44,410,201.20 | ||||||||||||||||||||||
72 | 67 | $0.07932 | $695,621,380.15 | $695,621.38 | $45,105,822.58 | ||||||||||||||||||||||
73 | 68 | $0.08002 | $696,315,610.28 | $696,315.61 | $45,802,138.19 | ||||||||||||||||||||||
74 | 69 | $0.08072 | $697,010,533.26 | $697,010.53 | $46,499,148.72 | ||||||||||||||||||||||
75 | 70 | $0.08142 | $697,706,149.77 | $697,706.15 | $47,196,854.87 | ||||||||||||||||||||||
76 | 71 | $0.08212 | $698,402,460.51 | $698,402.46 | $47,895,257.33 | ||||||||||||||||||||||
77 | 72 | $0.08282 | $699,099,466.17 | $699,099.47 | $48,594,356.80 | ||||||||||||||||||||||
78 | 73 | $0.08352 | $699,797,167.43 | $699,797.17 | $49,294,153.97 | ||||||||||||||||||||||
79 | 74 | $0.08422 | $700,495,565.01 | $700,495.57 | $49,994,649.53 | ||||||||||||||||||||||
80 | 75 | $0.08492 | $701,194,659.58 | $701,194.66 | $50,695,844.19 | ||||||||||||||||||||||
81 | 76 | $0.08562 | $701,894,451.85 | $701,894.45 | $51,397,738.64 | ||||||||||||||||||||||
82 | 77 | $0.08632 | $702,594,942.51 | $702,594.94 | $52,100,333.59 | ||||||||||||||||||||||
83 | 78 | $0.08702 | $703,296,132.27 | $703,296.13 | $52,803,629.72 | ||||||||||||||||||||||
84 | 79 | $0.08772 | $703,998,021.81 | $703,998.02 | $53,507,627.74 | ||||||||||||||||||||||
85 | 80 | $0.08842 | $704,700,611.83 | $704,700.61 | $54,212,328.35 | ||||||||||||||||||||||
86 | 81 | $0.08912 | $705,403,903.04 | $705,403.90 | $54,917,732.25 | ||||||||||||||||||||||
87 | 82 | $0.08982 | $706,107,896.14 | $706,107.90 | $55,623,840.15 | ||||||||||||||||||||||
88 | 83 | $0.09052 | $706,812,591.82 | $706,812.59 | $56,330,652.74 | ||||||||||||||||||||||
89 | 84 | $0.09122 | $707,517,990.79 | $707,517.99 | $57,038,170.73 | ||||||||||||||||||||||
90 | 85 | $0.09192 | $708,224,093.74 | $708,224.09 | $57,746,394.83 | ||||||||||||||||||||||
91 | 86 | $0.09262 | $708,930,901.39 | $708,930.90 | $58,455,325.73 | ||||||||||||||||||||||
92 | 87 | $0.09332 | $709,638,414.43 | $709,638.41 | $59,164,964.14 | ||||||||||||||||||||||
93 | 88 | $0.09402 | $710,346,633.56 | $710,346.63 | $59,875,310.78 | ||||||||||||||||||||||
94 | 89 | $0.09472 | $711,055,559.50 | $711,055.56 | $60,586,366.34 | ||||||||||||||||||||||
95 | 90 | $0.09542 | $711,765,192.95 | $711,765.19 | $61,298,131.53 | ||||||||||||||||||||||
96 | 91 | $0.09612 | $712,475,534.61 | $712,475.53 | $62,010,607.06 | ||||||||||||||||||||||
97 | 92 | $0.09682 | $713,186,585.20 | $713,186.59 | $62,723,793.65 | ||||||||||||||||||||||
98 | 93 | $0.09752 | $713,898,345.41 | $713,898.35 | $63,437,691.99 | ||||||||||||||||||||||
99 | 94 | $0.09822 | $714,610,815.96 | $714,610.82 | $64,152,302.81 | ||||||||||||||||||||||
100 | 95 | $0.09892 | $715,323,997.55 | $715,324.00 | $64,867,626.81 |