Drip Price Calculation based on Reservoir

	A	B	C	D	E
1	To get started, click File, then Make a copy... Please don't request access to edit the spreadsheet.
2
3		Current	What if		Sources
4	Drip Amount	1	1
5	Drip Supply in Fountain	2,428,102.80	1,000,000.00	change	https://bscscan.com/token/0x20f663cea80face82acdfa3aae6862d246ce0333?a=0x4fe59adcf621489ced2d674978132a54d432653a. (See filtered balance)
6	BNB in Fountain	2,034.18	5,000.00	these	https://bscscan.com/address/0x4fe59adcf621489ced2d674978132a54d432653a#code
7	BNB Price	313.54	313.00	values	https://poocoin.app/tokens/0xbb4cdb9cbd36b01bd1cbaebf2de08d9173bc095c
8
9	Input amount with fee	990	990	calculations
10	numerator	2013838.2	4950000	don't
11	Denominator	242811269.9	100000990	change these
12
13	Drip Price: BNB	0.00083	0.00495
14
15	Drip Price: USD	0.26	1.55
16
17	Bnb deposited in the Reservoir is used to buy Drip with half the BNB, then that Drip, along with the other half of the BNB, are used to create the Drops liquidity token.
18	The Drip goes back into the supply and the BNB goes to the Fountain, which is the internal DEX where you buy Drip.
19	So, all the BNB ends up in the Fountain (minus taxes), adding to the BNB level. But, the Drip supply stays the same. The ratio of BNB to Drip increases, raising the price, even tho the supply is not reduced.
20	It also deepens the liquidity, which makes trades less volitile, supporting the price.
21	You also earn BNB by staking it in the Reservoir, plus you can withdraw your BNB (minus taxes) anytime, so it's not locked up.
22
23	Most of the BNB in the Fountain is actually from deposits in the Reservoir. Without the Reservoir and the BNB liquidity provided by members like you and me, there would only be about 40 BNB in the Fountain for trades.
24	With that high of a difference, the price of Drip would be sub 0.01
25	The Reservoir make a difference. You make a difference.
26
27	Try adding BNB to the What If column to see how that affects the price.
28	Adjust the supply up or down to see how that affects the price
29
30	The calculations are taken from the Fountain contract code 'getOutputPrice', which is used to determine the current price for Drip from BNB.
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