Tinlake ModelCalcs Collection

	A	B	C	D	F	G	H	I	J	K	L
1	Pool status
2
3	State Before Epoch Waterfall				Epoch Waterfall			State after Epoch Waterfall
4	NAV	DAI 800			Pool Reserve end of epoch	DAI 200		NAV	DAI 800
5	Reserve	DAI 200			TIN Investment	DAI 200		Reserve	DAI 100
6	Pool Value	DAI 1,000			DROP Investment	DAI 0		Pool Value	DAI 900
7	Senior Value	DAI 700			Available for Distribution	DAI 400		SeniorDebt	DAI 700
8	DROP Value \| Supply \| Price	DAI 700	DROP 700	1.00	DROP Redeem	DAI 100		DROP Value \| Supply \| Price	DAI 700	DROP 600	1.17
9	TIN Value \| Supply \| Price	DAI 300	TIN 300	1.00	TIN Redeem	DAI 200		TIN Value \| Supply \| Price	DAI 200	TIN 300	0.67
10					Reserve Available for Asset Originations in next epoch	DAI 100
11
12	Constraints		Current	max drop				Ratios		Current
13	Min TIN buffer	10.0%	30.0%	DAI 2,700.00				Min TIN buffer	10.0%	22.2%
14	max Reserve	DAI 300						max Reserve	DAI 300
15
16	Orders
17
18	Invest/Redeem	Executed Orders	Tokens		Check Constraints
19	TINInvestOrder	DAI 200	TIN 200		Currency Available Constraint	DAI 400	>=	DAI 300
20	DROPInvestOrder	DAI 0	DROP 0		Max Reserve Constraint	DAI 100	<=	DAI 300
21	DROPRedeemOrder	DAI 100	DROP 100		MinTinRatio Constraint	22.22%	>=	10.00%
22	TINRedeemOrder	DAI 200	TIN 200
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