OHM Inflation Calculator - Conservative

	A	B	C	D	E	F	G	H	I
1		OHM Price	$1,327.00		OHM Inflation Calculator - Conservative
2					Calculations are based off removing 0.01% (or your own value) every 30 days. Formulas are ultra conservative, considered an incredibly worst case scenario. Watch Video here: https://youtu.be/it5q_sZWmQo
3
4	Value	Invest More?	Take Profits?		OHM (Before)	OHM (After 30 Days)	Yield	Rebase %	Year 1
5	$0.00	0	0	Enter the current OHM that you have Staked here 👉	1	1.406848141	6363%	0.38%	Month 1
6	$0.00	0	0		1.406848141	1.96155457	5706%	0.37%	Month 2
7	$0.00	0	0		1.96155457	2.71056067	5116%	0.36%	Month 3
8	$0.00	0	0		2.71056067	3.712128886	4587%	0.35%	Month 4
9	$0.00	0	0		3.712128886	5.038389623	4113%	0.34%	Month 5
10	$0.00	0	0		5.038389623	6.77742704	3688%	0.33%	Month 6
11	$0.00	0	0		6.77742704	9.035287262	3306%	0.32%	Month 7
12	$0.00	0	0		9.035287262	11.93775611	2964%	0.31%	Month 8
13	$0.00	0	0		11.93775611	15.63171663	2658%	0.30%	Month 9
14	$0.00	0	0		15.63171663	20.28586317	2383%	0.29%	Month 10
15	$0.00	0	0		20.28586317	26.09052196	2136%	0.28%	Month 11
16	$0.00	0	0		26.09052196	33.25631402	1915%	0.27%	Month 12
17	End of Year 1 Total				Total Value	$44,131.13	👈 Final result after 12 months of rebasing
18	$0.00	0	0
19						Decrease Initial Rebase % by:		0	0.00%
20						Modify Monthly Year 1 Rebase % Decrease by:		0.0001	0.010%
21					> To make changes: 1. Click File 2. Click "Make a Copy" 3. Add a copy to your Google Drive 4. Find that new copy in your Google Drive and make your changes		Figures and calculations are for entertainment purposes only; based on ultra conservative metrics inside of Olympus DAO platform. Not financial advice!
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