ABCDEFGHIJKLMNOPQRST
1
ParameterValue
2
Collateral(ETH)5NOTE: You can create a copy of this sheet to calculate the cost specifically for yourself. Simply update the parameters mentioned in column B and then input your leverage in in Line 18 Column A
3
Borrow Rate0.86%
4
Quota Rate15.0%
5
Restaking APY3.0%
6
Overall cost(APY)12.8%
7
ETH Price2930
8
9
LeverageETH borrowedAnnual Borrow Cost(ETH)Annual Borrow Cost(USD)Points/ETH/DayPoints AnnualisedCost per point
10
2x51.2393630.272452560$0.069
11
4x152.5217386.5324140160$0.053
12
6x253.80311142.7924227760$0.049
13
8x355.08514899.0524315360$0.047
14
10x456.36718655.3124402960$0.046
15
16
Customise: Input your leverage below
17
LeverageETH borrowedAnnual Borrow Cost(ETH)Annual Borrow Cost(USD)Points/ETH/DayPoints AnnualisedCost per point
18
5203.1629264.6624183960$0.050
19
20
21
22
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