ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Related Medium Article:
https://medium.com/@lakeluke/how-to-10x-your-one-bnb-in-around-a-year-15201e77fc45
2
3
Starting BNB:1<<< Fill these in
4
BNB/Moon Rate
90,000,000,000<<< Fill these in
5
ROI %1.00%<<< Fill these in
6
Day
BNB Staked
DailyGainNeededMoons
Total Moons Burnt
Assumption:
7
01
Biggest one assuming 1BNB=90B Moons ; Which is NOT correct
8
11.010.0181,000,00081,000,000
The BNB/Moon ratio should grow over time - hence the number of Moons needed to
9
21.02010.010181,810,000162,810,000
Sustain Compounding is likely to be 10-20% less than shown here.
10
31.0303010.01020182,628,100245,438,100
Hence, assume these are conservative figures
11
41.040604010.0103030183,454,381328,892,481
Will work on a more accurate Modeling Soon.
12
51.051010050.010406040184,288,925413,181,406
13
61.0615201510.010510100585,131,814498,313,220
14
71.0721353520.0106152015185,983,132584,296,352
15
81.0828567060.0107213535286,842,964671,139,316
16
91.0936852730.0108285670687,711,393758,850,709
17
101.1046221250.0109368527388,588,507847,439,216
18
111.1156683470.0110462212589,474,392936,913,608
19
121.126825030.0111566834790,369,1361,027,282,744
20
131.138093280.011268250391,272,8271,118,555,572
21
141.1494742130.011380932892,185,5561,210,741,127
22
151.1609689550.0114947421393,107,4111,303,848,538StrategyStarting Stake (BNB)Extra $Moons PurchasedRemaining $MoonsDays sustaining CompoundsFinal Staked BNB BalanceDaily BNB afterwardsBNB Gained Over 300 days
23
161.1725786450.0116096895594,038,4851,397,887,0241
50% burn
1045B3706.550.03159.45
24
171.1843044310.0117257864594,978,8701,492,865,8942
70% burn
1027B2104.320.039
25
181.1961474760.0118430443195,928,6591,588,794,5533
85% burn
1013.5B1182.670.02256.75
26
191.208108950.0119614747696,887,9461,685,682,4994
100% burn
190B90B25112.150.12235.6
27
201.220190040.012081089597,856,8251,783,539,324
28
211.232391940.012201900498,835,3931,882,374,717
29
221.244715860.012323919499,823,7471,982,198,464
30
231.2571630180.0124471586100,821,9852,083,020,449
31
241.2697346490.01257163018101,830,2042,184,850,653
32
251.2824319950.01269734649102,848,5072,287,699,160
33
261.2952563150.01282431995103,876,9922,391,576,151
34
271.3082088780.01295256315104,915,7622,496,491,913
35
281.3212909670.01308208878105,964,9192,602,456,832
36
291.3345038770.01321290967107,024,5682,709,481,400
37
301.3478489150.01334503877108,094,8142,817,576,214
38
311.3613274040.01347848915109,175,7622,926,751,976
39
321.3749406790.01361327404110,267,5203,037,019,496
40
331.3886900850.01374940679111,370,1953,148,389,691
41
341.4025769860.01388690085112,483,8973,260,873,588
42
351.4166027560.01402576986113,608,7363,374,482,324
43
361.4307687840.01416602756114,744,8233,489,227,147
44
371.4450764710.01430768784115,892,2713,605,119,419
45
381.4595272360.01445076471117,051,1943,722,170,613
46
391.4741225090.01459527236118,221,7063,840,392,319
47
401.4888637340.01474122509119,403,9233,959,796,242
48
411.5037523710.01488863734120,597,9624,080,394,204
49
421.5187898950.01503752371121,803,9424,202,198,147
50
431.5339777940.01518789895123,021,9814,325,220,128
51
441.5493175720.01533977794124,252,2014,449,472,329
52
451.5648107470.01549317572125,494,7234,574,967,053
53
461.5804588550.01564810747126,749,6714,701,716,723
54
471.5962634430.01580458855128,017,1674,829,733,890
55
481.6122260780.01596263443129,297,3394,959,031,229
56
491.6283483380.01612226078130,590,3125,089,621,542
57
501.6446318220.01628348338131,896,2155,221,517,757
58
511.661078140.01644631822133,215,1785,354,732,935
59
521.6776889210.0166107814134,547,3295,489,280,264
60
531.6944658110.01677688921135,892,8035,625,173,066
61
541.7114104690.01694465811137,251,7315,762,424,797
62
551.7285245730.01711410469138,624,2485,901,049,045
63
561.7458098190.01728524573140,010,4906,041,059,536
64
571.7632679170.01745809819141,410,5956,182,470,131
65
581.7809005970.01763267917142,824,7016,325,294,832
66
591.7987096030.01780900597144,252,9486,469,547,781
67
601.8166966990.01798709603145,695,4786,615,243,258
68
611.8348636660.01816696699147,152,4336,762,395,691
69
621.8532123020.01834863666148,623,9576,911,019,648
70
631.8717444250.01853212302150,110,1967,061,129,844
71
641.8904618690.01871744425151,611,2987,212,741,143
72
651.9093664880.01890461869153,127,4117,365,868,554
73
661.9284601530.01909366488154,658,6867,520,527,240
74
671.9477447550.01928460153156,205,2727,676,732,512
75
681.9672222020.01947744755157,767,3257,834,499,837
76
691.9868944240.01967222202159,344,9987,993,844,836
77
702.0067633680.01986894424160,938,4488,154,783,284
78
712.0268310020.02006763368162,547,8338,317,331,117
79
722.0470993120.02026831002164,173,3118,481,504,428
80
732.0675703050.02047099312165,815,0448,647,319,472
81
742.0882460080.02067570305167,473,1958,814,792,667
82
752.1091284680.02088246008169,147,9278,983,940,594
83
762.1302197530.02109128468170,839,4069,154,780,000
84
772.1515219510.02130219753172,547,8009,327,327,800
85
782.173037170.02151521951174,273,2789,501,601,078
86
792.1947675420.0217303717176,016,0119,677,617,088
87
802.2167152170.02194767542177,776,1719,855,393,259
88
812.2388823690.02216715217179,553,93310,034,947,192
89
822.2612711930.02238882369181,349,47210,216,296,664
90
832.2838839050.02261271193183,162,96710,399,459,630
91
842.3067227440.02283883905184,994,59610,584,454,227
92
852.3297899710.02306722744186,844,54210,771,298,769
93
862.3530878710.02329789971188,712,98810,960,011,757
94
872.376618750.02353087871190,600,11811,150,611,874
95
882.4003849370.0237661875192,506,11911,343,117,993
96
892.4243887870.02400384937194,431,18011,537,549,173
97
902.4486326750.02424388787196,375,49211,733,924,665
98
912.4731190010.02448632675198,339,24711,932,263,911
99
922.4978501910.02473119001200,322,63912,132,586,550
100
932.5228286930.02497850191202,325,86612,334,912,416