ABCDEFGHIJKLMNPQRSTUVWXYZ
1
Balancer Price Calculator
Download or copy to modify!
下载或复制以进行修改!
2
Sale duration3DaysAvg s/block13.50Ad hoc calculator
Capital from price calculator
InputsOutputs
3
Sale Rate1,280,000TKN/DaySteps72Swap fee0.1500%TKN balance34
Sale duration (in hours)
Total proceeds
4
Duration (hours)72TKN balance (pool)7,500,000Desired price1,500.00
Type in desired price
Initial balances and weights
Unsold tokens
5
Demo video
https://vimeo.com/466075719
Duration (blocks)19,200USDC balance (pool)$1,333,333
Required USDC
$4,859.16System will find
Final weights
Price curve
6
Sale rate (hourly)53,333TKN weight36
required amount
Sale Rate (TKN/Hr)
7
USDC weight440Sum <= 50
of reserve currency
Lot Size (average size of sale)
8
Start weightEnd weightStart weight %End weight %Resulting USDC Price$1.60
(Using TKN/weights
Swap fee
9
Initial TKN7,500,000361290.0030.00 from ad hoc)Avg s/block
10
Initial USDC$1,333,333.0042810.0070.00Resources
11
4040
https://medium.com/balancer-protocol/a-new-paradigm-for-token-distribution-c82de13626bb
12
Lot Size10,000TKNProceeds$4,035,559.67
https://medium.com/balancer-protocol/building-liquidity-into-token-distribution-a49d4286e0d4
13
Swap Fee0.1500%Unsold tokens3,660,000
14
V2 Simulator
15
Max Price
You can enter the max price users are willing to pay here
https://docs.google.com/spreadsheets/d/125MgAqv0f81Qp6y9VZHAcwMkVhvdcNKA
16
It represents the price at which users will start buying (after the "price discovery" period)
17
And will halt buying if the price spikes above this value
18
19
TKNUSDCTKNUSDC
SL(out); on lot size
20
StepBlocksHoursTKN Price
Weights (denormalized)
TKN BalanceUSDC Balance
Weights (as percentages)
Total denorm
Balance override
Sale rate override (tokens/day)
Slippage
21
000.00$1.613647,500,000$1,333,333.0090.0010.0040.00TKNUSDC0.6657%
22
12671.00$1.5835.674.337,446,667$1,419,367.0489.1710.8340.000.6189%
23
25332.00$1.5535.334.677,393,333$1,503,684.9188.3311.6740.000.5788%
24
38003.00$1.5235.005.007,340,000$1,586,415.5087.5012.5040.000.5441%
25
410674.00$1.5034.675.337,286,667$1,667,668.5286.6713.3340.000.5139%
26
513335.00$1.4734.335.677,233,333$1,747,538.3685.8314.1740.000.4872%
27
616006.00$1.4534.006.007,180,000$1,826,106.9685.0015.0040.000.4636%
28
718677.00$1.4333.676.337,126,667$1,903,446.0184.1715.8340.000.4424%
29
821338.00$1.4133.336.677,073,333$1,979,618.6983.3316.6740.000.4235%
30
924009.00$1.3933.007.007,020,000$2,054,681.0582.5017.5040.000.4064%
31
10266710.00$1.3732.677.336,966,667$2,128,683.0681.6718.3340.000.3909%
32
11293311.00$1.3532.337.676,913,333$2,201,669.4880.8319.1740.000.3768%
33
12320012.00$1.3332.008.006,860,000$2,273,680.6480.0020.0040.000.3639%
34
13346713.00$1.3231.678.336,806,667$2,344,752.9579.1720.8340.000.3521%
35
14373314.00$1.3031.338.676,753,333$2,414,919.4578.3321.6740.000.3412%
36
15400015.00$1.2831.009.006,700,000$2,484,210.2077.5022.5040.000.3312%
37
16426716.00$1.2730.679.336,646,667$2,552,652.6276.6723.3340.000.3219%
38
17453317.00$1.2530.339.676,593,333$2,620,271.7975.8324.1740.000.3133%
39
18480018.00$1.2430.0010.006,540,000$2,687,090.7375.0025.0040.000.3054%
40
19506719.00$1.2229.6710.336,486,667$2,753,130.5674.1725.8340.000.2979%
41
20533320.00$1.2129.3310.676,433,333$2,818,410.7573.3326.6740.000.2910%
Because sheets won't let you have multiple axes apparently!
42
21560021.00$1.2029.0011.006,380,000$2,882,949.2172.5027.5040.000.2846%
43
22586722.00$1.1828.6711.336,326,667$2,946,762.5071.6728.3340.000.2785%
44
23613323.00$1.1728.3311.676,273,333$3,009,865.9370.8329.1740.000.2729%
45
24640024.00$1.1628.0012.006,220,000$3,072,273.6570.0030.0040.000.2676%
46
25666725.00$1.1427.6712.336,166,667$3,133,998.7569.1730.8340.000.2626%
47
26693326.00$1.1327.3312.676,113,333$3,195,053.3768.3331.6740.000.2579%
48
27720027.00$1.1227.0013.006,060,000$3,255,448.7567.5032.5040.000.2535%
49
28746728.00$1.1126.6713.336,006,667$3,315,195.3266.6733.3340.000.2493%
50
29773329.00$1.1026.3313.675,953,333$3,374,302.7165.8334.1740.000.2454%
51
30800030.00$1.0826.0014.005,900,000$3,432,779.8865.0035.0040.000.2418%
52
31826731.00$1.0725.6714.335,846,667$3,490,635.0964.1735.8340.000.2383%
53
32853332.00$1.0625.3314.675,793,333$3,547,876.0063.3336.6740.000.2350%
54
33880033.00$1.0525.0015.005,740,000$3,604,509.6762.5037.5040.000.2319%
55
34906734.00$1.0424.6715.335,686,667$3,660,542.6361.6738.3340.000.2290%
56
35933335.00$1.0324.3315.675,633,333$3,715,980.8560.8339.1740.000.2263%
57
36960036.00$1.0224.0016.005,580,000$3,770,829.8760.0040.0040.000.2237%
58
37986737.00$1.0123.6716.335,526,667$3,825,094.7059.1740.8340.000.2212%
59
381013338.00$1.0023.3316.675,473,333$3,878,779.9558.3341.6740.000.2189%
60
391040039.00$0.9923.0017.005,420,000$3,931,889.8057.5042.5040.000.2167%
61
401066740.00$0.9722.6717.335,366,667$3,984,428.0156.6743.3340.000.2147%
62
411093341.00$0.9622.3317.675,313,333$4,036,397.9555.8344.1740.000.2127%
63
421120042.00$0.9522.0018.005,260,000$4,087,802.6455.0045.0040.000.2109%
64
431146743.00$0.9421.6718.335,206,667$4,138,644.7254.1745.8340.000.2092%
65
441173344.00$0.9321.3318.675,153,333$4,188,926.4953.3346.6740.000.2076%
66
451200045.00$0.9221.0019.005,100,000$4,238,649.9052.5047.5040.000.2061%
67
461226746.00$0.9120.6719.335,046,667$4,287,816.5951.6748.3340.000.2047%
68
471253347.00$0.9020.3319.674,993,333$4,336,427.8750.8349.1740.000.2034%
69
481280048.00$0.8920.0020.004,940,000$4,384,484.7450.0050.0040.000.2021%
70
491306749.00$0.8819.6720.334,886,667$4,431,987.8849.1750.8340.000.2010%
71
501333350.00$0.8719.3320.674,833,333$4,478,937.6848.3351.6740.000.1999%
72
511360051.00$0.8619.0021.004,780,000$4,525,334.2347.5052.5040.000.1989%
73
521386752.00$0.8518.6721.334,726,667$4,571,177.3246.6753.3340.000.1980%
74
531413353.00$0.8418.3321.674,673,333$4,616,466.4645.8354.1740.000.1972%
75
541440054.00$0.8318.0022.004,620,000$4,661,200.8645.0055.0040.000.1965%
76
551466755.00$0.8217.6722.334,566,667$4,705,379.4544.1755.8340.000.1958%
77
561493356.00$0.8117.3322.674,513,333$4,749,000.8543.3356.6740.000.1952%
78
571520057.00$0.8017.0023.004,460,000$4,792,063.4142.5057.5040.000.1947%
79
581546758.00$0.7916.6723.334,406,667$4,834,565.1941.6758.3340.000.1942%
80
591573359.00$0.7816.3323.674,353,333$4,876,503.9440.8359.1740.000.1938%
81
601600060.00$0.7716.0024.004,300,000$4,917,877.1340.0060.0040.000.1935%
82
611626761.00$0.7515.6724.334,246,667$4,958,681.9339.1760.8340.000.1933%
83
621653362.00$0.7415.3324.674,193,333$4,998,915.1938.3361.6740.000.1931%
84
631680063.00$0.7315.0025.004,140,000$5,038,573.4637.5062.5040.000.1929%
85
641706764.00$0.7214.6725.334,086,667$5,077,652.9936.6763.3340.000.1929%
86
651733365.00$0.7114.3325.674,033,333$5,116,149.6935.8364.1740.000.1929%
87
661760066.00$0.7014.0026.003,980,000$5,154,059.1435.0065.0040.000.1930%
88
671786767.00$0.6913.6726.333,926,667$5,191,376.6034.1765.8340.000.1931%
89
681813368.00$0.6813.3326.673,873,333$5,228,096.9633.3366.6740.000.1933%
90
691840069.00$0.6713.0027.003,820,000$5,264,214.7632.5067.5040.000.1936%
91
701866770.00$0.6512.6727.333,766,667$5,299,724.1931.6768.3340.000.1940%
92
711893371.00$0.6412.3327.673,713,333$5,334,619.0330.8369.1740.000.1944%
93
721920072.00$0.6312283,660,000$5,368,892.6730.0070.0040.000.1949%
94
95
96
97
98
99
100