ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
initial deposit $$400.00daystotaldaily ROIMy referral link
3
daily ROI %0.061388$23.28
https://yadacrypto.com/bakedbeans
4
compound tax %02$411.28$24.68
5
Deposit tax %0.033$435.96$26.16
6
Recompound period (in hours)244$462.11$27.73
7
5$489.84$29.39
@ Future Token Value
8
Current token value$1.006$519.23$31.15DayTotal ValueDaily ROITotal ValueDaily ROI
9
Future token value$1.007$550.39$33.02At day 30, you will make$2,102.33$126.142102.334505126.1400703
10
Multiplier1.008$583.41$35.00At day 60, you will make$12,074.74$724.4812074.73967724.4843803
11
9$618.41$37.10At day 90, you will make$69,351.16$4,161.0769351.160714161.069643
12
*For simplicity*10$655.52$39.33
At day 120, you will make
$398,317.78$23,899.07398317.779423899.06676
13
This excel sheet assumes price11$694.85$41.69
At day 150, you will make
$2,287,734.65$137,264.082287734.65137264.079
14
of token stays constant!12$736.54$44.19
At day 180, you will make
$13,139,583.77$788,375.0313139583.77788375.0261
15
13$780.73$46.84
At day 210, you will make
$75,467,083.39$4,528,025.0075467083.394528025.003
16
*Note*14$827.58$49.65
At day 240, you will make
$433,444,527.28$26,006,671.64433444527.326006671.64
17
If you want to test a 5% bonus15$877.23$52.63
At day 270, you will make
$2,489,484,816.40$149,369,088.982489484816149369089
18
per compound: enter -0.0516$929.86$55.79
At day 300, you will make
$14,298,334,068.11$857,900,044.0914298334068857900044.1
19
in the compound tax %17$985.66$59.14
At day 330, you will make
$82,122,355,507.54$4,927,341,330.45821223555084927341330
20
18$1,044.80$62.69
At day 365, you will make
$631,199,552,020.09$37,871,973,121.2163119955202037871973121
21
*How to edit this?*19$1,107.48$66.45
22
This is the public view for the20$1,173.93$70.44
23
sheet, you can download this21$1,244.37$74.66
24
by clicking in the top right22$1,319.03$79.14
25
File -> Share & Export -> Make a copy
23$1,398.17$83.89
26
24$1,482.06$88.92
27
25$1,570.99$94.26
28
26$1,665.25$99.91
29
27$1,765.16$105.91
30
28$1,871.07$112.26
31
29$1,983.33$119.00
32
30$2,102.33$126.14
33
31$2,228.47$133.71
34
32$2,362.18$141.73
35
33$2,503.91$150.23
36
34$2,654.15$159.25
37
35$2,813.40$168.80
38
36$2,982.20$178.93
39
37$3,161.13$189.67
40
38$3,350.80$201.05
41
39$3,551.85$213.11
42
40$3,764.96$225.90
43
41$3,990.86$239.45
44
42$4,230.31$253.82
45
43$4,484.13$269.05
46
44$4,753.18$285.19
47
45$5,038.37$302.30
48
46$5,340.67$320.44
49
47$5,661.11$339.67
50
48$6,000.78$360.05
51
49$6,360.82$381.65
52
50$6,742.47$404.55
53
51$7,147.02$428.82
54
52$7,575.84$454.55
55
53$8,030.39$481.82
56
54$8,512.22$510.73
57
55$9,022.95$541.38
58
56$9,564.32$573.86
59
57$10,138.18$608.29
60
58$10,746.48$644.79
61
59$11,391.26$683.48
62
60$12,074.74$724.48
63
61$12,799.22$767.95
64
62$13,567.18$814.03
65
63$14,381.21$862.87
66
64$15,244.08$914.64
67
65$16,158.73$969.52
68
66$17,128.25$1,027.69
69
67$18,155.94$1,089.36
70
68$19,245.30$1,154.72
71
69$20,400.02$1,224.00
72
70$21,624.02$1,297.44
73
71$22,921.46$1,375.29
74
72$24,296.75$1,457.80
75
73$25,754.55$1,545.27
76
74$27,299.83$1,637.99
77
75$28,937.82$1,736.27
78
76$30,674.09$1,840.45
79
77$32,514.53$1,950.87
80
78$34,465.40$2,067.92
81
79$36,533.33$2,192.00
82
80$38,725.33$2,323.52
83
81$41,048.85$2,462.93
84
82$43,511.78$2,610.71
85
83$46,122.48$2,767.35
86
84$48,889.83$2,933.39
87
85$51,823.22$3,109.39
88
86$54,932.61$3,295.96
89
87$58,228.57$3,493.71
90
88$61,722.29$3,703.34
91
89$65,425.62$3,925.54
92
90$69,351.16$4,161.07
93
91$73,512.23$4,410.73
94
92$77,922.96$4,675.38
95
93$82,598.34$4,955.90
96
94$87,554.24$5,253.25
97
95$92,807.50$5,568.45
98
96$98,375.95$5,902.56
99
97$104,278.50$6,256.71
100
98$110,535.21$6,632.11