KnoxMarket PNL Simulator

	A	B	C	D	E	G	H	I	J	L	M	N
1	KnoxMarket PNL Simulator (Click File>Download to edit!)
2
3			Configurables
4			[FROM]	[PARAM]	[val]
5			admin	LP Fee (%)	1.5
6			admin	Platform Fee (%)	1.0
7			admin	Total Fee (%)	2.5
8			admin			Bidding pool (KNX)	2300	LP Fee	42.00	Bid from winners (KNX)	1000
9			admin			Liquidity pool (KNX)	600000	Platform Fee	28.00	Bid from losers (KNX)	1300
10			admin	nMax	0.95	Sponsor pool (KNX)	500	Total Fee	70.00	Impermanent Loss/Profit (KNX)	460.34
11			admin	nMin	0	Total pool (KNX)	602800			Impermanent Loss/Profit (%)	0.1
12
13	[Section]		User's Bid			User's Score Computation				User's PNL
14	[For]											viz (bar)
15	[From]		user	user	sys	sys	sys	sys	sys	sys	sys	sys
16	[Param]		User	Bid (KNX)	Pool Share	Knox Score	Rank	Score	Net Pool Share	Payout (KNX)	Gain (KNX)	ROI %
17	[val]		Bidder A	100	0.00016589	500	1	0.950000	0.000158	239.04	139.04	139.0
18	[val]		Bidder B	100	0.00016589	475	2	0.901531	0.000150	226.85	126.85	126.8
19	[val]		Bidder C	100	0.00016589	415	3	0.785204	0.000130	197.58	97.58	97.6
20	[val]		Bidder D	100	0.00016589	405	4	0.765816	0.000127	192.70	92.70	92.7
21	[val]		Bidder E	100	0.00016589	375	5	0.707653	0.000117	178.06	78.06	78.1
22	[val]		Bidder F	100	0.00016589	325	6	0.610714	0.000101	153.67	53.67	53.7
23	[val]		Bidder G	100	0.00016589	305	7	0.571939	0.000095	143.91	43.91	43.9
24	[val]		Bidder H	100	0.00016589	270	8	0.504082	0.000084	126.84	26.84	26.8
25	[val]		Bidder I	100	0.00016589	255	9	0.475000	0.000079	119.52	19.52	19.5
26	[val]		Bidder J	100	0.00016589	225	10	0.416837	0.000069	104.89	4.89	4.9
27	[val]		K (LPs)	600000	0.99535501	210	11	0.387755	0.385954	600460.34	460.34	0.1
28	[val]		Bidder L	100	0.00016589	195	12	0.358673	0.000060	90.25	-9.75	-9.7
29	[val]		Bidder M	100	0.00016589	180	13	0.329592	0.000055	82.93	-17.07	-17.1
30	[val]		Bidder N	100	0.00016589	170	14	0.310204	0.000051	78.05	-21.95	-21.9
31	[val]		Bidder O	100	0.00016589	155	15	0.281122	0.000047	70.74	-29.26	-29.3
32	[val]		Bidder P	100	0.00016589	140	16	0.252041	0.000042	63.42	-36.58	-36.6
33	[val]		Bidder Q	100	0.00016589	125	17	0.222959	0.000037	56.10	-43.90	-43.9
34	[val]		Bidder R	100	0.00016589	105	18	0.184184	0.000031	46.34	-53.66	-53.7
35	[val]		Bidder S	100	0.00016589	95	19	0.164796	0.000027	41.47	-58.53	-58.5
36	[val]		Bidder T	100	0.00016589	80	20	0.135714	0.000023	34.15	-65.85	-65.9
37	[val]		Bidder U	100	0.00016589	70	21	0.116327	0.000019	29.27	-70.73	-70.7
38	[val]		Bidder V	100	0.00016589	55	22	0.087245	0.000014	21.95	-78.05	-78.0
39	[val]		Bidder W	100	0.00016589	40	23	0.058163	0.000010	14.64	-85.36	-85.4
40	[val]		Bidder X	100	0.00016589	30	24	0.038776	0.000006	9.76	-90.24	-90.2
41	[val]		Y (Sponsors)	500	0.00082946	10	25	0.000000	0.000000	0.00	-500.00	-100.0
42	[CNT]	sys	25	0				0.14
43	[MAX]	sys		600000	0.99535501	500	25	0.950000	0.385954	600460.34	460.34	139.04%
44	[MIN]	sys		100	0.00016589	10	1	0.000000	0.000000	0.00	-500.00	-100.00%
45	[SUM]	sys		602800	1.00000000	5210	-	-	-	602782.46	-17.54	-
46	[AVG]	sys		24112	0.04000000	208.4	-	0.384653	0.015499	24111.30	-0.70	-3.1
47
48	Impermanent Loss Example (if bidding pool >>> liquidity pool)
49	LEFT	IL
50	RIGHT	No IL
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