DeversiFi DLM Scenarios

	B	C	D	E	F	G	H	I	J	K	L	M	P
1	This sheet can be used to product DLM scenarios
2	Instructions:
3	Change any of the bright yellow cells to play with the scenario
4
5
6	Auction params (editable)			Derived params (don't edit)
7	Starting Token	2000000		Starting USDT	4000000
8	Starting price $	2		Min delay ratio	0.2
9	Min price	0.4
10	Duration (hr)	24
11
12
13
14
15
16
17	Event	Time (hr)	Time decay ratio (Using a Log function)	Token delta (-ve is a buy, +ve is a sell)	Pool Token Balance	Workings	Virtual USDT Pool	Actual USDT Pool	Price (w clamped) USD	Price w/o clamp USD	Price delta	k
18	Init	0	1	2,000,000	2000000	4000000	4,000,000	0.0000	2.0000			8000000000000
19	Market wait	1	0.984661721		2,000,000		4,000,000	0.0000	1.9693	1.9693	-1.53%	8000000000000
20	Market wait	2	0.8586969028		2,000,000		4,000,000	0.0000	1.7174	1.7174	-12.79%	8000000000000
21	No Activity	2	0.8586969028	0	2,000,000	0	4,000,000	0.0000	1.7174	1.7174	0.00%	8000000000000
22	Market wait	3	0.7693234419		2,000,000		4,000,000	0.0000	1.5386	1.5386	-10.41%	8000000000000
23	No Activity	3	0.7693234419	0	2,000,000	0	4,000,000	0.0000	1.5386	1.5386	0.00%	8000000000000
24	Market wait	4	0.7		2,000,000		4,000,000	0.0000	1.4000	1.4000	-9.01%	8000000000000
25	No Activity	4	0.7	0	2,000,000	0	4,000,000	0.0000	1.4000	1.4000	0.00%	8000000000000
26	Market wait	5	0.6433586237		2,000,000		4,000,000	0.0000	1.2867	1.2867	-8.09%	8000000000000
27	No Activity	5	0.6433586237	0	2,000,000	0	4,000,000	0.0000	1.2867	1.2867	0.00%	8000000000000
28	Market wait	6	0.5954690224		2,000,000		4,000,000	0.0000	1.1909	1.1909	-7.44%	8000000000000
29	No Activity	6	0.5954690224	0	2,000,000	0	4,000,000	0.0000	1.1909	1.1909	0.00%	8000000000000
30	Market wait	7	0.5539851629		2,000,000		4,000,000	0.0000	1.1080	1.1080	-6.97%	8000000000000
31	No Activity	7	0.5539851629	0	2,000,000	0	4,000,000	0.0000	1.1080	1.1080	0.00%	8000000000000
32	Market wait	8	0.5173938055		2,000,000		4,000,000	0.0000	1.0348	1.0348	-6.61%	8000000000000
33	No Activity	8	0.5173938055	0	2,000,000	0	4,000,000	0.0000	1.0348	1.0348	0.00%	8000000000000
34	Market wait	9	0.484661721		2,000,000		4,000,000	0.0000	0.9693	0.9693	-6.33%	8000000000000
35	Buy Token	9	0.484661721	-100,000	1,900,000	102034.0465	4,102,034	102,034.0465	1.0464	1.0464	7.95%	7793864688385
36	Market wait	10	0.4550519488		1,900,000		4,102,034	102,034.0465	0.9824	0.9824	-6.11%	7793864688385
37	Buy Token	10	0.4550519488	-100,000	1,800,000	103702.1437	4,205,736	205,736.1902	1.0632	1.0632	8.22%	7570325142424
38	Market wait	11	0.4280203447		1,800,000		4,205,736	205,736.1902	1.0001	1.0001	-5.94%	7570325142424
39	Buy Token	11	0.4280203447	-100,000	1,700,000	105890.6267	4,311,627	311,626.8169	1.0856	1.0856	8.55%	7329765588779
40	Market wait	12	0.4031536794		1,700,000		4,311,627	311,626.8169	1.0225	1.0225	-5.81%	7329765588779
41	Buy Token	12	0.4031536794	-100,000	1,600,000	108640.5135	4,420,267	420,267.3304	1.1138	1.1138	8.93%	7072427728638
42	Market wait	13	0.3801307434		1,600,000		4,420,267	420,267.3304	1.0502	1.0502	-5.71%	7072427728638
43	Buy Token	13	0.3801307434	-100,000	1,500,000	112018.6338	4,532,286	532,285.9642	1.1486	1.1486	9.37%	6798428946232
44	Market wait	14	0.3586969028		1,500,000		4,532,286	532,285.9642	1.0838	1.0838	-5.64%	6798428946232
45	Buy Token	14	0.3586969028	-100,000	1,400,000	116122.6384	4,648,409	648,408.6026	1.1910	1.1910	9.89%	6507772043592
46	Market wait	15	0.3386468839		1,400,000		4,648,409	648,408.6026	1.1244	1.1244	-5.59%	6507772043592
47	Buy Token	15	0.3386468839	-100,000	1,300,000	121089.9299	4,769,499	769,498.5324	1.2424	1.2424	10.50%	6200348092149	2000000
48	Market wait	16	0.3198127861		1,300,000		4,769,499	769,498.5324	1.1733	1.1733	-5.56%	6200348092149	500000
49	Buy Token	16	0.3198127861	-100,000	1,200,000	127112.2178	4,896,611	896,610.7503	1.3050	1.3050	11.22%	5875932900321
50	Market wait	17	0.3020555265		1,200,000		4,896,611	896,610.7503	1.2325	1.2325	-5.55%	5875932900321
51	Buy Token	17	0.3020555265	-100,000	1,100,000	134458.9398	5,031,070	1,031,069.6901	1.3815	1.3815	12.09%	5534176659106
52	Market wait	18	0.2852585998		1,100,000		5,031,070	1,031,069.6901	1.3047	1.3047	-5.56%	5534176659106
53	Buy Token	18	0.2852585998	-100,000	1,000,000	143515.5895	5,174,585	1,174,585.2796	1.4761	1.4761	13.14%	5174585279617
54	Market wait	19	0.2693234419		1,000,000		5,174,585	1,174,585.2796	1.3936	1.3936	-5.59%	5174585279617
55	Buy Token	19	0.2693234419	-100,000	900,000	154848.5687	5,329,434	1,329,433.8483	1.5948	1.5948	14.44%	4796490463460
56	Market wait	20	0.2541659252		900,000		5,329,434	1,329,433.8483	1.5051	1.5051	-5.63%	4796490463460
57	Buy Token	20	0.2541659252	-100,000	800,000	169320.0606	5,498,754	1,498,753.9089	1.7470	1.7470	16.07%	4399003127114
58	Market wait	21	0.2397136698		800,000		5,498,754	1,498,753.9089	1.6477	1.6477	-5.69%	4399003127114
59	Buy Token	21	0.2397136698	-100,000	700,000	188303.7827	5,687,058	1,687,057.6916	1.9475	1.9475	18.20%	3980940384086
60	Market wait	22	0.2259039533		700,000		5,687,058	1,687,057.6916	1.8353	1.8353	-5.76%	3980940384086
61	Buy Token	22	0.2259039533	-100,000	600,000	214121.4692	5,901,179	1,901,179.1607	2.2218	2.2218	21.06%	3540707496428
62	Market wait	23	0.2126820656		600,000		5,901,179	1,901,179.1607	2.0918	2.0918	-5.85%	3540707496428
63	Buy Token	23	0.2126820656	-100,000	500,000	251014.9947	6,152,194	2,152,194.1554	2.6169	2.6169	25.10%	3076097077722
64	Market wait	24	0.2		500,000		6,152,194	2,152,194.1554	2.4609	2.4609	-5.96%	3076097077722
65	No Activity	24	0.2	0	500,000	0	6,152,194	2,152,194.1554	2.4609	2.4609	0.00%	3076097077722
66	End				500,000			2,152,194.1554
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