ABEFGHIJKLMNOPQRSTUVWXYZAAAB
1
Adjustable Parameters
Backing out a Liquity Cap Target, an excel model by @wvaeu at @mechanismcap
2
Slippage Allowance0.02
3
Fee0.003
Model derived from Balancer slippage equations. To understand the nuance behind these equations, refer to this Balancer post.
4
Weight of Token being sold 0.2
5
Weight of Token being bought
0.8
6
Trade Sizes
7
Pool Size 10,00030,00050,000150,000250,000900,0001,000,0003,000,000
8
500,000 6.23%18.69%31.16%93.47%155.78%560.81%623.13%1869.38%
9
1,000,000 3.12%9.35%15.58%46.73%77.89%280.41%311.56%934.69%
10
1,500,000 2.08%6.23%10.39%31.16%51.93%186.94%207.71%623.13%
11
2,000,000 1.56%4.67%7.79%23.37%38.95%140.20%155.78%467.34%
12
2,500,000 1.25%3.74%6.23%18.69%31.16%112.16%124.63%373.88%
13
3,000,000 1.04%3.12%5.19%15.58%25.96%93.47%103.85%311.56%
14
3,500,000 0.89%2.67%4.45%13.35%22.25%80.12%89.02%267.05%
15
4,000,000 0.78%2.34%3.89%11.68%19.47%70.10%77.89%233.67%
16
4,500,000 0.69%2.08%3.46%10.39%17.31%62.31%69.24%207.71%
17
5,000,000 0.62%1.87%3.12%9.35%15.58%56.08%62.31%186.94%
18
5,500,000 0.57%1.70%2.83%8.50%14.16%50.98%56.65%169.94%
19
6,000,000 0.52%1.56%2.60%7.79%12.98%46.73%51.93%155.78%
20
6,500,000 0.48%1.44%2.40%7.19%11.98%43.14%47.93%143.80%
21
7,000,000 0.45%1.34%2.23%6.68%11.13%40.06%44.51%133.53%
22
7,500,000 0.42%1.25%2.08%6.23%10.39%37.39%41.54%124.63%
23
8,000,000 0.39%1.17%1.95%5.84%9.74%35.05%38.95%116.84%
24
8,500,000 0.37%1.10%1.83%5.50%9.16%32.99%36.65%109.96%
25
9,000,000 0.35%1.04%1.73%5.19%8.65%31.16%34.62%103.85%
26
9,500,000 0.33%0.98%1.64%4.92%8.20%29.52%32.80%98.39%
27
10,000,000 0.31%0.93%1.56%4.67%7.79%28.04%31.16%93.47%
28
10,500,000 0.30%0.89%1.48%4.45%7.42%26.71%29.67%89.02%
29
11,000,000 0.28%0.85%1.42%4.25%7.08%25.49%28.32%84.97%
30
11,500,000 0.27%0.81%1.35%4.06%6.77%24.38%27.09%81.28%
31
12,000,000 0.26%0.78%1.30%3.89%6.49%23.37%25.96%77.89%
32
12,500,000 0.25%0.75%1.25%3.74%6.23%22.43%24.93%74.78%
33
13,000,000 0.24%0.72%1.20%3.59%5.99%21.57%23.97%71.90%
34
13,500,000 0.23%0.69%1.15%3.46%5.77%20.77%23.08%69.24%
35
14,000,000 0.22%0.67%1.11%3.34%5.56%20.03%22.25%66.76%
36
14,500,000 0.21%0.64%1.07%3.22%5.37%19.34%21.49%64.46%
37
15,000,000 0.21%0.62%1.04%3.12%5.19%18.69%20.77%62.31%
38
15,500,000 0.20%0.60%1.01%3.02%5.03%18.09%20.10%60.30%
39
16,000,000 0.19%0.58%0.97%2.92%4.87%17.53%19.47%58.42%
40
16,500,000 0.19%0.57%0.94%2.83%4.72%16.99%18.88%56.65%
41
17,000,000 0.18%0.55%0.92%2.75%4.58%16.49%18.33%54.98%
42
17,500,000 0.18%0.53%0.89%2.67%4.45%16.02%17.80%53.41%
43
18,000,000 0.17%0.52%0.87%2.60%4.33%15.58%17.31%51.93%
44
18,500,000 0.17%0.51%0.84%2.53%4.21%15.16%16.84%50.52%
45
19,000,000 0.16%0.49%0.82%2.46%4.10%14.76%16.40%49.19%
46
19,500,000 0.16%0.48%0.80%2.40%3.99%14.38%15.98%47.93%
47
20,000,000 0.16%0.47%0.78%2.34%3.89%14.02%15.58%46.73%
48
20,500,000 0.15%0.46%0.76%2.28%3.80%13.68%15.20%45.59%
49
21,000,000 0.15%0.45%0.74%2.23%3.71%13.35%14.84%44.51%
50
21,500,000 0.14%0.43%0.72%2.17%3.62%13.04%14.49%43.47%
51
22,000,000 0.14%0.42%0.71%2.12%3.54%12.75%14.16%42.49%
52
22,500,000 0.14%0.42%0.69%2.08%3.46%12.46%13.85%41.54%
53
23,000,000 0.14%0.41%0.68%2.03%3.39%12.19%13.55%40.64%
54
23,500,000 0.13%0.40%0.66%1.99%3.31%11.93%13.26%39.77%
55
24,000,000 0.13%0.39%0.65%1.95%3.25%11.68%12.98%38.95%
56
24,500,000 0.13%0.38%0.64%1.91%3.18%11.45%12.72%38.15%
57
25,000,000 0.12%0.37%0.62%1.87%3.12%11.22%12.46%37.39%
58
25,500,000 0.12%0.37%0.61%1.83%3.05%11.00%12.22%36.65%
59
26,000,000 0.12%0.36%0.60%1.80%3.00%10.78%11.98%35.95%
60
26,500,000 0.12%0.35%0.59%1.76%2.94%10.58%11.76%35.27%
61
27,000,000 0.12%0.35%0.58%1.73%2.88%10.39%11.54%34.62%
62
27,500,000 0.11%0.34%0.57%1.70%2.83%10.20%11.33%33.99%
63
28,000,000 0.11%0.33%0.56%1.67%2.78%10.01%11.13%33.38%
64
28,500,000 0.11%0.33%0.55%1.64%2.73%9.84%10.93%32.80%
65
29,000,000 0.11%0.32%0.54%1.61%2.69%9.67%10.74%32.23%
66
29,500,000 0.11%0.32%0.53%1.58%2.64%9.51%10.56%31.68%
67
30,000,000 0.10%0.31%0.52%1.56%2.60%9.35%10.39%31.16%
68
30,500,000 0.10%0.31%0.51%1.53%2.55%9.19%10.22%30.65%
69
31,000,000 0.10%0.30%0.50%1.51%2.51%9.05%10.05%30.15%
70
31,500,000 0.10%0.30%0.49%1.48%2.47%8.90%9.89%29.67%
71
32,000,000 0.10%0.29%0.49%1.46%2.43%8.76%9.74%29.21%
72
32,500,000 0.10%0.29%0.48%1.44%2.40%8.63%9.59%28.76%
73
33,000,000 0.09%0.28%0.47%1.42%2.36%8.50%9.44%28.32%
74
33,500,000 0.09%0.28%0.47%1.40%2.33%8.37%9.30%27.90%
75
34,000,000 0.09%0.27%0.46%1.37%2.29%8.25%9.16%27.49%
76
34,500,000 0.09%0.27%0.45%1.35%2.26%8.13%9.03%27.09%
77
35,000,000 0.09%0.27%0.45%1.34%2.23%8.01%8.90%26.71%
78
35,500,000 0.09%0.26%0.44%1.32%2.19%7.90%8.78%26.33%
79
36,000,000 0.09%0.26%0.43%1.30%2.16%7.79%8.65%25.96%
80
36,500,000 0.09%0.26%0.43%1.28%2.13%7.68%8.54%25.61%
81
37,000,000 0.08%0.25%0.42%1.26%2.11%7.58%8.42%25.26%
82
37,500,000 0.08%0.25%0.42%1.25%2.08%7.48%8.31%24.93%
83
38,000,000 0.08%0.25%0.41%1.23%2.05%7.38%8.20%24.60%
84
38,500,000 0.08%0.24%0.40%1.21%2.02%7.28%8.09%24.28%
85
39,000,000 0.08%0.24%0.40%1.20%2.00%7.19%7.99%23.97%
86
39,500,000 0.08%0.24%0.39%1.18%1.97%7.10%7.89%23.66%
87
40,000,000 0.08%0.23%0.39%1.17%1.95%7.01%7.79%23.37%
88
40,500,000 0.08%0.23%0.38%1.15%1.92%6.92%7.69%23.08%
89
41,000,000 0.08%0.23%0.38%1.14%1.90%6.84%7.60%22.80%
90
41,500,000 0.08%0.23%0.38%1.13%1.88%6.76%7.51%22.52%
91
42,000,000 0.07%0.22%0.37%1.11%1.85%6.68%7.42%22.25%
92
42,500,000 0.07%0.22%0.37%1.10%1.83%6.60%7.33%21.99%
93
43,000,000 0.07%0.22%0.36%1.09%1.81%6.52%7.25%21.74%
94
43,500,000 0.07%0.21%0.36%1.07%1.79%6.45%7.16%21.49%
95
44,000,000 0.07%0.21%0.35%1.06%1.77%6.37%7.08%21.24%
96
44,500,000 0.07%0.21%0.35%1.05%1.75%6.30%7.00%21.00%
97
45,000,000 0.07%0.21%0.35%1.04%1.73%6.23%6.92%20.77%
98
45,500,000 0.07%0.21%0.34%1.03%1.71%6.16%6.85%20.54%
99
46,000,000 0.07%0.20%0.34%1.02%1.69%6.10%6.77%20.32%
100
46,500,000 0.07%0.20%0.34%1.01%1.68%6.03%6.70%20.10%