CrystalVale Self-Funding Experiment

	A	B	C	D	E	F	G	H	I	J	K	L
1
2	CrystalVale Self-funding experiment
3
4	Anchor Loan:		1000	UST
5
6	day	date	yield CRYSTAL	locked CRYSTAL	total CRYSTAL	CRYSTAL	yield UST	total yield	adjustment	target	burn-down
7	0	2022-04-03	initial seed loan:						$1,000.00	$1,000.00	$1,000.00
8	2	2022-04-05	0.46031	8.74588	9.20619		$10.76	$10.76		$1,000.00	$989.24
9	2	2022-04-05	10.32		10.32		$241.18	$251.94		$1,000.00	$748.06	Airdrop
10	5	2022-04-08	2.316717307		2.316717307		$38.45	$290.38		$1,000.00	$709.62	Airdrop
11	5	2022-04-08	0.563554	7.48721	8.050764		$13.17	$303.55		$1,000.00	$696.45
12	6	2022-04-09	1.040502731		1.040502731		$13.28	$316.83		$1,000.00	$683.17	Airdrop
13	6	2022-04-09	0.366619	4.87028	5.236899		$4.68	$321.51		$1,000.00	$678.49
14	10	2022-04-13	0.769318	10.2209	10.990218		$8.79	$330.30		$1,000.00	$669.70
15	16	2022-04-19	1.77212	17.9181	19.69022		$15.44	$345.73		$1,000.00	$654.27
16	22	2022-04-25	1.17	9.528439257	10.69843926		$5.73	$351.47		$1,000.00	$648.53	xJEWEL-JEWEL LP rebalance
17	22	2022-04-25	0.1582	1.28	1.4382		$0.78	$352.24		$1,000.00	$647.76	CRYSTAL-AVAX LP rebalance
18	22	2022-04-25	0.09236	0.7472	0.83956		$0.45	$352.70		$1,000.00	$647.30	CRYSTAL-JEWEL LP rebalance
19	22	2022-04-25	0.1734	1.4027	1.5761		$0.85	$353.55		$1,000.00	$646.45	CRYSTAL-USDC LP rebalance
20	31	2022-05-04	3.66493	20.768	24.43293	$3.28	$12.02	$365.56		$1,000.00	$634.44
21
22	Loan terminated when Anchor when toes-up
23
24
25
26
27
28
29
30
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