| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Input | Risk Vault | Hedge Vault | |||||||||||||
2 | ETH in Hedge | 192.42 ETH | Epoch 1 | Epoch 2 | Epoch 3 | Epoch 1 | Epoch 2 | Epoch 3 | ||||||||
3 | USD value of ETH in Hedge | $240,526 | No. of Y2K tkns | 22200.00 Y2K | 22200.00 Y2K | 13320.00 Y2K | No. of Y2K tkns | 44380.00 Y2K | 44380.00 Y2K | 26640.00 Y2K | ||||||
4 | Eth in Risk | 1751.85 ETH | Dollar value | $55,500 | $55,500 | $33,300 | Dollar Value | $110,950 | $110,950 | $66,600 | ||||||
5 | USD value of ETH in Risk | $2,189,808 | ||||||||||||||
6 | Y2K to be distributed to Hedge Farm/Week | 44380.00 Y2K | ||||||||||||||
7 | Y2K to be distributed to Risk Farm/Week | 22200.00 Y2K | Epoch 2 | Epoch 2 | ||||||||||||
8 | Risk/Hedge Ratio between all Depositors | 9.8968% | TVL (ETH) | TVL (USD) | IFO APR | Epoch 2 ROI (IFO) | TVL (ETH) | TVL (USD) | IFO APR | Epoch 2 ROI (IFO) | ||||||
9 | 300 | $375,000 | 769.60% | 14.80% | 100 | $125,000 | 4615.52% | 88.76% | ||||||||
10 | ETH Deposited in Hedge | 1.00000 ETH | $1,250.00 | 450 | $562,500 | 513.07% | 9.87% | 150 | $187,500 | 3077.01% | 59.17% | |||||
11 | ETH Deposited in Risk | 8.00000 ETH | 600 | $750,000 | 384.80% | 7.40% | 200 | $250,000 | 2307.76% | 44.38% | ||||||
12 | Personal Risk/Hedge Ratio | 11.11% | $10,000.00 | 750 | $937,500 | 307.84% | 5.92% | 250 | $312,500 | 1846.21% | 35.50% | |||||
13 | Return of Risk if no depeg | 0.83038 ETH | 900 | $1,125,000 | 256.53% | 4.93% | 300 | $375,000 | 1538.51% | 29.59% | ||||||
14 | Loss from Hedge if no depeg | -1.00000 ETH | 1050 | $1,312,500 | 219.89% | 4.23% | 350 | $437,500 | 1318.72% | 25.36% | ||||||
15 | Total if no depeg | -0.16962 ETH | -$212.02 | 1200 | $1,500,000 | 192.40% | 3.70% | 400 | $500,000 | 1153.88% | 22.19% | |||||
16 | Loss from Risk if depeg | -7.16962 ETH | 1350 | $1,687,500 | 171.02% | 3.29% | 450 | $562,500 | 1025.67% | 19.72% | ||||||
17 | Return from Hedge if depeg | 7.60351 ETH | ||||||||||||||
18 | Total if depeg | 0.43389 ETH | $542.37 | Price/ETH | ||||||||||||
19 | $1,250.00 | |||||||||||||||
20 | Y2K Yield from Risk/Week | 101.38 Y2K | $253.45 | Epoch 2 ROI if No Depeg | Epoch 2 ROI if Depeg | |||||||||||
21 | Y2K Yield from Hedge/Week | 230.64 Y2K | $576.60 | 3.39% | 10.09% | |||||||||||
22 | ||||||||||||||||
23 | *Note: "Epoch 1 ROI" = 7 days, all other Epochs = 5 days | |||||||||||||||
24 | ROI implying vault deposits were made just before start of epoch (i.e. didn't farm $Y2K during the "deposit period") | |||||||||||||||