Here it is,
The final proposal, Revision #3.
3rd iteration of (deprecated)StakeDAO Frax-Eth Put Pool Unlock w/FXS_Refund
The statement has been made “if you want an unlock, refund all the rewards.”
Below, you will find math showing proportionate calculations outlining how many rewards the current and proposed-to-be-unlocked-TVL received.
Additionally, you will find the grand total of all rewards ever given.
The “Respective Percentage” or “RP” was calculated by comparing the (current) proposed-to-be-unlocked-TVL weight against the TVL of any 1 voting period, since inception of the pool’s gauge.
Total “RP” FXS to date = 10702 FXS $8.52 * 10702 = $91,181.04
10,702 FXS buy order results in (0.72%+(0.3% fee ))= 1.02% slippage
thus 1.02% + $91,181.04 = $92,111.086 owed
$92,111.086 / $2.484m = 3.71% of TVL FEE
Total FXS to date = 36494 FXS $8.52 * 36494 = $310,928.88
36,494 FXS buy order results in (1.74% + (0.3%fee)) = 2.04% slippage ,
thus 2.04%+310,928.88 = $317,271.83 owed
317,271.83 / $ 2.484m = 12.773% of TVL FEE
I propose this pool be unlocked for a 5% Rage Quit Fee, which (at current value) more than covers the FXS emissions the remaining TVL has received.
If the Frax Gatekeepers feel the proposed amount is unreasonable given the data shown in this iteration of the proposal, then I will leave it up to them to decide what they believe is fair, just please make the proper adjustment in the snapshot version of the vote.
The RageQuit Fee shall be ((((xy) + slippage) / TVL) * 100)%
x= FXS_Price | y = Emissions_Liability | s= FraxSwap_Slippage
I encourage any interested party to run the numbers themselves to verify I did not error, and to voice their opinion, especially if in opposition.
EDIT#1
Per the recommendation of Sir Sam Kazemian, I have edited the figures to include the average(AVG.) price of FXS at the time of rewards-emitted for all voting periods to date. The AVG is calculated using 3 data points: First-Voting-Date, Last-Voting-Date/First-APR-date and Last-APR-Date. Using the AVG price of FXS per period, I will then include both the total, and the weight-adjusted # as before.
EDIT#2
After further discussion with Sam K (thank you sir), It was pointed out that I made one grave error in my initial calculations; my original equations did not account for the Time-Lock Boost Multiplier of Emissions per capita. The calculations below now account for this.
Sam proposed a 3x across the board on all previous “Liable Debt” calculations, for simplicities sake. I ran into a problem while performing that operation however, in that once we get to more recent figures, the 3x results in an over calculation. To combat this, I decided to use a “Virtual Weight” for the figures, which allowed me to apply the 3x while still retaining the relative weight per pool, per period, to determine the value of rewards owed. The virtual weight calculations account for the 3x boost to APR through TVL rather than directly to APR, the same way the gauges do. This was a much more workable method of achieving the desired outcome of accounting for the 3x boost on locked TVL and how it affected rewards and thereby the Debt Liability in this proposal.
I started with a MAX LOCK(3.0x) and utilized a linear decay (-0.013 every 7 days) for the boost calculations.
(Additionally, I found a single figure where I incorrectly calculated the average price of FXS for a single period and have since corrected that.)
Total Relative FXS-Liability of USD value upon emission = $ 104,779.17625 = 4.218%
Total $value$ upon emission of ALL rewards = $576,460.9796 = 23.2% (fee)
Total USD of all FXS rewards emitted to 2.484m LP valued at time of emission, using Max Boost of 3.0 with linear decay : $208,481.0176
208,481.0176 / 2,484,000 = 8.39%
I propose the 2.484m TVL within the StakeDAO sdETH-FraxPut Pool be unlocked for a withdrawal fee equal to the USD-Value-at-time-of-Emission of
ALL FXS rewarded to the (2.484m) LP in this pool
(8.39% of 2.484m TVL) (+ slippage ~1.57%) = 10% FEE
Thank you for your time,
Lyule67.ETH
Cycle 2023-C66
Voting: Mar 29, 2023 - Apr 5, 2023
APR: Apr 5, 2023 - Apr 12, 2023
2.484m / 2.49m TVL = 99.76% = RP FXS 105 * RP = 104.75
(2.484 * 2.233) / 5.553m vTVL = 99.892% = %vTVL%
(8.75+9.7+8.75)/3 = 9.0667 * 105 = 952
9.0667 * 104.75 = 949.733
%vTVL% * 952 = 950.971
Cycle 2023-C65
Voting: Mar 22, 2023 - Mar 29, 2023
APR: Mar 29, 2023 - Apr 5, 2023
2.484m / 2.49m TVL = 99.76% = RP FXS 123 * RP = 122.7
(2.484 * 2.246) / 5.585m vTVL = 99.893% = %vTVL%
(8.03+8.75+9.7)/3 = 8.82667 * 123 = 1085.68
8.82667 * 122.7 = 1083.032
%vTVL% * 1085.68 = 1084.514
Cycle 2023-C64
Voting: Mar 15, 2023 - Mar 22, 2023
APR: Mar 22, 2023 - Mar 29, 2023
2.484m / 2.489m TVL = 99.8% = RP FXS 123 * RP = 122.75
(2.484 * 2.259) / 5.62m vTVL = 99.91% = %vTVL%
(8.21+8.03+8.75)/3 = 8.33 * 123 = 1024.59
8.33 * 122.75 = 1022.5075
%vTVL% * 1024.59 = 1023.6779
Cycle 2023-C63
Voting: Mar 8, 2023 - Mar 15, 2023
APR: Mar 15, 2023 - Mar 22, 2023
2.484m / 2.487m TVL = 99.88% = RP FXS 143 * RP = 142.83
(2.484 * 2.272) / 5.65m vTVL = 99.947% = %vTVL%
(8.95+8.21+8.03)/3 = 8.3967 * 143 = 1200.723
8.3967 * 142.83 = 1199.296
%yTVL% * 1200.723 = 1200.085
Cycle 2023-C62
Voting: Mar 1, 2023 - Mar 8, 2023
APR: Mar 8, 2023 - Mar 15, 2023
2.484m / 2.566m TVL = 96.8% = RP FXS 138 * RP = 133.59
(2.484 * 2.285) / 5.758m vTVL = 98.576% = %vTVL%
(11.96+8.95+8.21)/3 = 9.7067 * 138 = 1339.52
9.7067 * 133.59 = 1296.7136
%yTVL% * 1339.52 = 1320.444
Cycle 2023-C61
Voting: Feb 22, 2023 - Mar 1, 2023
APR: Mar 1, 2023 - Mar 8, 2023
2.484m / 2.56m TVL = 97.03% = RP FXS 131 * RP = 127.11
(2.484 * 2.298) / 5.784m vTVL = 98.686% = %vTVL%
(10.48+11.96+8.95)/3 = 10.463 * 131 = 1370.697
10.463 * 127.11 = 1329.994
%vTVL% * 1370.697 = 1352.687
Cycle 2023-C60
Voting: Feb 15, 2023 - Feb 22, 2023
APR: Feb 22, 2023 - Mar 1, 2023
2.484m / 2.557m TVL = 97.15% = RP FXS 131 * RP = 127.26
(2.484 * 2.311) / 5.814m vTVL = 98.74% = %vTVL%
(11.44+10.48+11.96)/3 = 11.2933 * 131 = 1479.43
11.2933 * 127.26 = 1437.19
%vTVL% * 1479.43 = 1460.853
Cycle 2023-C59
Voting: Feb 8, 2023 - Feb 15, 2023
APR: Feb 15, 2023 - Feb 22, 2023
2.484m / 2.549m TVL = 97.45% = RP FXS 197 * RP = 191.98
(2.484 * 2.324) / 5.84m vTVL = 98.887% = %vTVL%
(12.29+11.44+10.48)/3 = 11.4033 * 197 = 2246.457
11.4033 * 191.98 = 2189.212
%vTVL% * 2246.457 = 2221.4443
Cycle 2023-C58
Voting: Feb 1, 2023 - Feb 8, 2023
APR: Feb 8, 2023 - Feb 15, 2023
2.484m / 2.884m TVL = 83.13 = RP FXS 196 * RP = 168.82
(2.484 * 2.337) / 5.805m vTVL = 93.554% = %vTVL%
(10.81+12.29+11.44)/3 = 11.513 * 196 = 2256.613
11.513 * 168.82 = 1943.681
%vTVL% * 2256.613 = 2111.145
Cycle 2023-C57
Voting: Jan 25, 2023 - Feb 1, 2023
APR: Feb 1, 2023 - Feb 8, 2023
2.484m / 2.873m TVL = 86.46 = RP FXS 199 * RP = 172.06
(2.484 * 2.35) / 6.2264m vTVL = 93.752% = %vTVL%
(10.42+10.81+12.29)/3 = 11.173 * 199 = 2223.493
11.173 * 172.06 = 1922.484
%vTVL% * 2223.493 = 2084.58
Cycle 2023-C56
Voting: Jan 18, 2023 - Jan 25, 2023
APR: Jan 25, 2023 - Feb 1, 2023
2.484m / 2.871m TVL = 86.52% = RP FXS 199 * RP = 172.18
(2.484 * 2.363) / 6.258m vTVL = 93.7996% = %vTVL%
(8.67+10.42+10.81)/3 = 9.967 * 199 = 1983.367
9.967 * 172.18 = 1716.06
%vTVL% * 1983.367 = 1860.3909
Cycle 2023-C55
Voting: Jan 11, 2023 - Jan 18, 2023
APR: Jan 18, 2023 - Jan 25, 2023
2.484m / 2.888m TVL = 86.011% = RP FXS 197 * RP = 169.442
(2.484 * 2.376) / 6.306m vTVL = 93.593% = %vTVL%
(5.60+8.67+10.42)/3 = 8.23 * 197 = 1621.31
8.23 * 169.442 = 1394.5077
%vTVL% * 1621.31 = 1517.439
Cycle 2023-C54
Voting: Jan 4, 2023 - Jan 11, 2023
APR: Jan 11, 2023 - Jan 18, 2023
2.484m / 2.887m TVL = 86.04% = RP FXS 196 * RP = 168.64
(2.484 * 2.389) / 6.337m vTVL = 96.64% = %vTVL%
(5.03+5.60+8.67)/3 = 6.433 * 196 = 1260.933
6.433 * 168.64 = 1084.92
%vTVL% * 1260.933 = 1180.7478
Cycle 2023-C53
Voting: Dec 28, 2022 - Jan 4, 2023
APR: Jan 4, 2023 - Jan 11, 2023
2.484m / 2.877m TVL = 86.34% = RP FXS 202 * RP = 174.407
(2.484 * 2.402) / 6.36m vTVL = 93.82% =%vTVL%
(4.3+5.03+5.60)/3 = 4.97667 * 202 = 1005.287
4.97667 * 174.407 = 867.966
%vTVL% * 1005.287 = 943.164
Cycle 2022-C52
Voting: Dec 21, 2022 - Dec 28, 2022
APR: Dec 28, 2022 - Jan 4, 2023
2.484m / 3.051m TVL = 81.42% = RP FXS 140 * RP = 113.982
(2.484 * 2.415) / 6.57m vTVL = 91.364% = %vTVL%
(4.95+4.3+5.03)/3 = 4.76 * 140 = 666.4
4.76 * 113.982 = 542.554
%vTVL% * 666.4 = 608.853
Cycle 2022-C51
Voting: Dec 14, 2022 - Dec 21, 2022
APR: Dec 21, 2022 - Dec 28, 2022
2.484m / 3.105m TVL = 80% = RP FXS 131 * RP = 104.8
(.2484 * 2.428) / 6.652m vTVL = 90.665% = %vTVL
(5.45+4.95+4.3)/3 = 4.9 * 131 = 641.9
4.9 * 104.8 = 513.52
%vTVL% * 641.9 = 581.977
Cycle 2022-C50
Voting: Dec 7, 2022 - Dec 14, 2022
APR: Dec 14, 2022 - Dec 21, 2022
2.484m / 3.114m TVL = 79.77% = RP FXS 290 * RP = 231.33
(2.484 * 2.441) / 6.6934m vTVL = 90.588% = %vTVL%
(5.74+5.45+4.95)/3 = 5.38 * 290 = 1560.2
5.38 * 231.33 = 1244.5554
%vTVL% * 1560.2 = 1413.351
Cycle 2022-C49
Voting: Nov 30, 2022 - Dec 7, 2022
APR: Dec 7, 2022 - Dec 14, 2022
2.484m / 3.107m TVL = 79.95% = RP FXS 361 * RP = 288.614
(2.484 * 2.454) / 6.7187m vTVL = 90.727% = %vTVL%
(4.94+5.74+5.45)/3 = 5.37667 * 361 = 1940.977
5.37667 * 288.614 = 1551.781
%vTVL% * 1940.977 = 1760.998
Cycle 2022-C48
Voting: Nov 23, 2022 - Nov 30, 2022
APR: Nov 30, 2022 - Dec 7, 2022
2.484m / 3.503m TVL = 70.91% = RP FXS 553 * RP = 392.14
(2.484 * 2.467) / 7.147m vTVL = 85.742% = %vTVL%
(4.47+4.94+5.74)/3 = 5.05 * 533 = 2691.65
5.05 * 392.14 = 1980.307
%vTVL% * 2691.65 = 2307.8833
Cycle 2022-C47
Voting: Nov 16, 2022 - Nov 23, 2022
APR: Nov 23, 2022 - Nov 30, 2022
2.484m / 3.783m TVL = 65.66% = RP FXS 362 * RP = 237.7
(2.484 * 2.48) / 7.46m vTVL = 82.586% = %vTVL%
(4.6+4.47+4.94)/3 = 4.67 * 362 = 1690.54
4.67 * 237.7 = 1110.059
%vTVL% * 1690.54 = 1396.142
Cycle 2022-C46
Voting: Nov 9, 2022 - Nov 16, 2022
APR: Nov 16, 2022 - Nov 23, 2022
2.484m / 3.819m TVL = 65.04% = RP FXS 372 * RP = 241.96
(2.484 * 2.493) / 7.5276m vTVL = 82.265% = %vTVL%
(5.26+4.60+4.47)/3 = 4.7767 * 372 = 1776.92
4.7767 * 241.96 = 1155.7623
%vTVL% * 1776.92 = 1461.79
Cycle 2022-C45
Voting: Nov 2, 2022 - Nov 9, 2022
APR: Nov 9, 2022 - Nov 16, 2022
2.484m / 3.874m TVL = 64.12% = RP FXS 230 * RP = 147.48
(2.484 * 2.506) / 7.615m vTVL = 81.746% = %vTVL%
(6.35+5.26+4.60)/3 = 5.403 * 230 = 1242.7667
5.403 * 147.48 = 796.884
%vTVL% * 1242.7667 = 1015.92
Cycle 2022-C44
Voting: Oct 26, 2022 - Nov 2, 2022
APR: Nov 2, 2022 - Nov 9, 2022
2.484m / 3.863m TVL = 64.3% = RP FXS 258 * RP = 165.9
(2.484 * 2.519) / 7.636m vTVL = 81.941% = %vTVL%
(6.11+6.35+5.26)/3 = 5.90667 * 258 = 1523.92
5.90667 * 165.9 = 979.916
%vTVL% * 1523.92 = 1248.72
Cycle 2022-C43
Voting: Oct 19, 2022 - Oct 26, 2022
APR: Oct 26, 2022 - Nov 2, 2022
2.484m / 3.874m TVL = 64.12% = RP FXS 285 * RP = 182.74
(2.484 * 2.532) / 7.68m vTVL = 81.9% = %vTVL%
(6.11+6.11+6.35)/3 = 6.19 * 285 =1,764.15
6.19 * 182.74 = 1,131.16
%vTVL% * 1764.15 = 1444.836
Cycle 2022-C42
Voting: Oct 12, 2022 - Oct 19, 2022
APR: Oct 19, 2022 - Oct 26, 2022
2.484m / 3.859m TVL = 64.37% = RP FXS 282 * RP = 181.52
(2.484 * 2.545) / 7.7 m vTVL = 82.135% = %vTVL%
(4.81+6.11+6.11)/3 = 5.6767 * 282 = 1,617.85
5.6767 * 181.52 = 1,030.43
%vTVL% * 1617.85 = 1328.83
Cycle 2022-C41
Voting: Oct 5, 2022 - Oct 12, 2022
APR: Oct 12, 2022 - Oct 19, 2022
2.484m / 3.823m TVL = 64.98% = RP FXS 397 * RP = 257.95
(2.484 * 2.558) / 7.693m vTVL = 82.595% = %vTVL%
(4.73+4.81+6.11)/3 = 5.21667 * 397 = 2,071.017
5.21667 * 257.95 = 1,345.64
%vTVL% * 2071.017 = 1710.551
Cycle 2022-C40
Voting: Sep 28, 2022 - Oct 5, 2022
APR: Oct 5, 2022 - Oct 12, 2022
2.484m / 4.146m TVL = 59.913% = RP FXS 390 * RP = 233.66
(2.484 * 2.571) / 8.048m vTVL = 79.35% = %vTVL%
(4.11+4.73+4.81)/3 = 4.55 * 390 = 1,774.5
4.55 * 233.66 = 1,063.153
%vTVL% * 1774.5 = 1408.063
Cycle 2022-C39
Voting: Sep 21, 2022 - Sep 28, 2022
APR: Sep 28, 2022 - Oct 5, 2022
2.484m / 4.121m TVL = 60.277% = RP FXS 387 * RP = 233.27
(2.484 * 2.584) / 8.056m v TVL = 79.679% = %vTVL%
(4.45+4.11+4.73)/3 = 4.43 * 387 = 1,714.41
4.43 * 233.27 = 1,033.39
%vTVL% * 1714.41 = 1366.226
Cycle 2022-C38
Voting: Sep 14, 2022 - Sep 21, 2022
APR: Sep 21, 2022 - Sep 28, 2022
2.484m / 4.192m TVL = 59.256% = RP FXS 385 * RP = 228.135
(2.484 * 2.597) / 8.159m vTVL = 79.066% = %vTVL%
(5.57+4.45+4.11)/3 = 4.71 * 385 = 1,860.45
4.71 * 228.135 = 1,074.53
%vTVL% * 1860.45 = 1470.982
Cycle 2022-C37
Voting: Sep 7, 2022 - Sep 14, 2022
APR: Sep 14, 2022 - Sep 21, 2022
2.484m / 4.639m TVL = 53.546% = RP FXS 294 * RP = 157.43
(2.484 * 2.61) / 8.638m vTVL = 75.053% = %vTVL%
(6.21+5.57+4.45)/3 = 5.41 * 294 = 1,590.54
5.41 * 157.43 = 851.7
%vTVL% * 1590.54 = 1193.745
Cycle 2022-C36
Voting: Aug 31, 2022 - Sep 7, 2022
APR: Sep 7, 2022 - Sep 14, 2022
2.484m / 4.62m TVL = 53.766% = RP FXS 323 * RP = 173.67
(2.484 * 2.623) / 8.652m vTVL = 75.31% = %vTVL%
(5.75+6.21+5.57)/3 = 5.843 * 323 = 1,887.397
5.843 * 173.67 = 1,014.812
%vTVL% * 1887.397 = 1421.412
Cycle 2022-C35
Voting: Aug 24, 2022 - Aug 31, 2022
APR: Aug 31, 2022 - Sep 7, 2022
2.484m / 5.082m TVL = 48.88% =RP FXS 469 * RP = 229.24
(2.484 * 2.636) / 9.146m vTVL = 71.594% = %vTVL%
(6.28+5.75+6.21)/3 = 6.08 * 469 = 2,851.52
6.08 * 229.24 = 1,393.779
%vTVL% * 2851.52 = 2041.5056
Cycle 2022-C34
Voting: Aug 17, 2022 - Aug 24, 2022
APR: Aug 24, 2022 - Aug 31, 2022
2.484m / 6.694m TVL = 37.108% = RP FXS 478 * RP = 177.38
(2.484 * 2.649) / 10.79m vTVL = 60.983% = %vTVL%
(5.88+6.28+5.75)/3 = 5.97 * 478 = 2,853.66
5.97 * 177.38 = 1,058.959
%vTVL% * 2853.66 = 1740.242
Cycle 2022-C33
Voting: Aug 10, 2022 - Aug 17, 2022
APR: Aug 17, 2022 - Aug 24, 2022
2.484m / 6.671m TVL = 37.24% = RP FXS 494 * RP = 183.945
(2.484 * 2.662) / 10.7994m TVL = 61.2294% = %vTVL%
(7.01+5.88+6.28)/3 = 6.39 * 494 = 3,156.66
6.39 * 183.945 = 1,175.409
%vTVL% * 3156.66 = 1932.803
Cycle 2022-C32
Voting: Aug 3, 2022 - Aug 10, 2022
APR: Aug 10, 2022 - Aug 17, 2022
2.484m / 6.849m TVL = 36.27% = RP FXS 491 * RP = 178.076
(2.484 * 2.675) / 9.524m TVL = 54.168% = %vTVL%
(7.34+7.01+5.88)/3 = 6.743 * 491 = 3,310.977
6.743 * 178.076 = 1,200.826
%vTVL% * 3310.977 = 1793.504
Cycle 2022-C31
Voting: Jul 27, 2022 - Aug 3, 2022
APR: Aug 3, 2022 - Aug 10, 2022
2.484m / 6.783 TVL = 36.62% = RP FXS 404 * RP = 147.95
(2.484 * 2.688) / 10.976m vTVL = 60.8327% = %vTVL%
(6.28+7.34+7.01)/3 = 6.8767 * 404 = 2,778.173
6.8767 * 147.95 = 1,017.403
2%vTVL% * 2778.173 = 1690.038
Cycle 2022-C30
Voting: Jul 20, 2022 - Jul 27, 2022
APR: Jul 27, 2022 - Aug 3, 2022
2.484m / 6.725m TVL = 36.94% = RP FXS 388 * RP = 143.315
(2.484 * 2.701) / 10.95m vTVL = 61.27% = %vTVL%
(6.63+6.28+7.34)/3 = 6.75 * 388 = 2,619
6.75 * 143.315 = 967.3763
%vTVL% * 2619 = 1604.672
Cycle 2022-C29
Voting: Jul 13, 2022 - Jul 20, 2022
APR: Jul 20, 2022 - Jul 27, 2022
2.484m / 6.765m TVL = 36.718%=RP FXS 313 * RP = 114.93
(2.484 *2.714) / 11.023 vTVL = 61.1615% = %vTVL%
(4.84+6.63+6.28)/3 = $5.9167 * 313 = $1,851.92
$5.9167 * 114.93 = $680
%vTVL% * 1851.92 = 1132.663
Cycle 2022-C28
Voting: Jul 6, 2022 - Jul 13, 2022
APR: Jul 13, 2022 - Jul 20, 2022
2.484m / 7.077m TVL = 35.1% = RP FXS 311 * RP = 109.16
(2.484 * 2.727) / 11.366868m vTVL = 59.593% = %vTVL%
(5.32+4.84+6.63)/3 = $5.5967 * 311 = $1,740.563
$5.5967 * 109.16 = $610.932
%vTVL% * 1740.563 = 1037.2553
Cycle 2022-C27
Voting: Jun 29, 2022 - Jul 6, 2022
APR: Jul 6, 2022 - Jul 13, 2022
2.484m / 7.646m TVL = 32.488% = RP FXS 637 * RP = 206.95
(2.484 * 2.74) / 11.96816m TVL = 56.86889% = %vTVL%
(4.7+5.32+4.84)/3 = $4.9533 * 637 = $3,155.273
$4.9533 * 206.95 = $1,025.092(RP)
%vTVL% * 3155.273 = 1794.37
Cycle 2022-C26
Voting: Jun 22, 2022 - Jun 29, 2022
APR: Jun 29, 2022 - Jul 6, 2022
2.484m / 7.6707m TVL = 32.383%=RP FXS 813 * RP = 263.273
(2.484 * 2.753) / 12.025m TVL = 56.868% = %vTVL%
(5.13+4.7+5.32)/3 = $5.05 * 813 = $4,105.65
$5.05 * 263.273 = $1,329.529(RP)
%vTVL% * 4105.65 = 2334.797
Cycle 2022-C25
Voting: Jun 15, 2022 - Jun 22, 2022
APR: Jun 22, 2022 - Jun 29, 2022
2.484m / 11.844m TVL = 20.973%=RP FXS 860 * RP = 180.365
(2.484 * 2.753) / 16.198m TVL = 42.2167% = %vTVL%
(4.54+5.13+4.7)/3 = $4.79 * 860 = $4,128.98
$4.79 * 180.365 = $863.94835(RP)
%vTVL% * 4128.95 = 1743.1065
Cycle 2022-C24
Voting: Jun 8, 2022 - Jun 15, 2022
APR: Jun 15, 2022 - Jun 22, 2022
2.484m / 12.002m TVL = 20.697%=RP FXS 720 * RP = 149.02
(2.484 * 2.766) * 16.3887m vTVL = 41.9236% = %vTVL%
(5.72+4.54+5.13)/3 = 5.13 * 720 = $3,693.6
$5.13 * 149.02 = $764.4726(RP)
%vTVL% * 3693.6 = 1548.49
Cycle 2022-C23
Voting: Jun 1, 2022 - Jun 8, 2022
APR: Jun 8, 2022 - Jun 15, 2022
2.484m / 11.842m TVL = 20.9762=RP FXS 685 * RP = 143.69
(2.484 * 2.779) / 25.395236m TVL = 27.1824% = %vTVL%
(6.64+5.72+4.54)/3 = $5.63 * 685 = $3,858.833
$5.63 * 143.69 = $809.454(RP)
%vTVL% * 3858.833 = 1048.92
Cycle 2022-C22
Voting: May 25, 2022 - Jun 1, 2022
APR: Jun 1, 2022 - Jun 8, 2022
2.484m / 15.359m TVL= 16.173%=RP FXS 679 * RP =109.814
(2.484 * 2.779) / 19.778m TVL = 34.9025% = %vTVL%
(7.33+6.64+5.72)/3 = $6.5633 * 679 = $4,456.5033
$6.5633 * 109.814 = $720.7459(RP)
%vTVL * 4456.5033 = 1555.433
Cycle 2022-C21
Voting: May 18, 2022 - May 25, 2022
APR: May 25, 2022 - Jun 1, 2022
2.484m / 15.281m TVL = 16.255%=RP FXS 526 * RP = 85.504
(2.484 * 2.792) / 19.732m vTVL = 35.147% = %vTVL%
(7.04+7.33+6.64)/3 = 7.0033 * 526 = $3,683.7533
$7.0033 * 85.504 = $598.813(RP)
%vTVL% * 3683.7533 = 1294.73
Cycle 2022-C20
Voting: May 11, 2022 - May 18, 2022
APR: May 18, 2022 - May 25, 2022
2.484m / 21.239m TVL = 11.6955%=RP FXS 527 * RP = 61.635
(2.484 * 2.805) / 25.72262 vTVL = 27.088% = %vTVL%
(11.76+7.04+7.33)/3 = $8.71 * 527 = $4590.17
8.71 * 61.635 = $536.84(RP)
%vTVL% * 4590.17 = 1243.363
Cycle 2022-C19
Voting: May 4, 2022 - May 11, 2022
APR: May 11, 2022 - May 18, 2022
2.484m / 20.576m TVL = 10.072%=RP FXS 850 * RP = 102.615
(2.484 * 2.818) / 25.092m vTVL = 27.897% = %vTVL%
(29.07+11.76+7.04)/3 = 15.95667 * 850 = $13,563.1667
15.95667 * 102.615 = $1,637.3934(RP)
%vTVL% * 13563.1667 = 3783.728
Cycle 2022-C18
Voting: Apr 27, 2022 - May 4, 2022
APR: May 4, 2022 - May 11, 2022
2.484m / 20.185m TVL=12.306%=RP FXS 877 * RP = 107.925
(2.484 * 2.831) / 24.7332m vTVL = 28.432% = %vTVL%
(27.54+29.07+11.76)/3 = 22.79 * 877 = $19,986.83
22.79 * 107.925 = $2,459.61075(RP)
%vTVL% * 19986.83 = 5682.704
Cycle 2022-C17
Voting: Apr 20, 2022 - Apr 27, 2022
APR: Apr 27, 2022 - May 4, 2022
2.484m / 19.337m TVL=12.845%=RP FXS 748 * RP = 96.086
(2.484 * 2.844) / 23.9175 vTVL = 29.537% = %vTVL%
(36.13+27.54+29.07)/3 = $30.9133 * 748 = $23,123.173
$30.9133 * 96.086 = $2,970.339(RP)
%vTVL% * 23123.173 = 6829.877
Cycle 2022-C16
Voting: Apr 13, 2022 - Apr 20, 2022
APR: Apr 20, 2022 - Apr 27, 2022
2.484m / 20.402m TVL=12.175%=RP FXS 1328 * RP = 161.6877
(2.484 * 2.857) / 25.014788 vTVL = 28.37% = %vTVL%
(33.28+36.13+27.54)/3 = $32.31667 * 1328 = $42,916.533
$32.31667 * 161.6877 = $5,225.207(RP)
%vTVL% * 42916.533 = 12175.58
Cycle 2022-C15
Voting: Apr 6, 2022 - Apr 13, 2022
APR: Apr 13, 2022 - Apr 20, 2022
2.484m / 19.066m TVL=13.028%=RP FXS 1495 * RP = 197.775
(2.484*2.87) / 23.711m vTVL = 30.2664% = %vTVL%
(30.71+33.28+36.13)/3 = $33.373 * 1495 = $49,893.133
$33.373 * 197.775 = $6,600.411(RP)
%vTVL% * $49893.133 = $15001.093
Cycle 2022-C14
Voting: Mar 30, 2022 - Apr 6, 2022
APR: Apr 6, 2022 - Apr 13, 2022
2.484m / 18.73mTVL=13.262%= FXS 861 * RP = 114.187
(2.484 * 2.883) / 23.407372m vTVL = 30.5945% = %vTVL%
(22.79+30.71+33.28)/3 = 28.92667 * 861 = $24,905.86
28.92667 * 114.187 = $3,303.049(RP)
30.5945% * 24905.86 = 7619.827
Cycle 2022-C13
Voting: Mar 23, 2022 - Mar 30, 2022
APR: Mar 30, 2022 - Apr 6, 2022
2.484m / 18.297m TVL= 13.576%=RP FXS 1033 * RP = 140.24
(2.484 * 2.896) / 23.00666 vTVL = 31.2677%vTVL%
(17.83+22.79+30.71)/3 = 23.777 * 1033 = $24,561.297
23.777 * 140.24 = $3,334.4397(RP)
2.896 * 3,334.4397 = 9656.537
Cycle 2022-C12
Voting: Mar 16, 2022 - Mar 23, 2022
APR: Mar 23, 2022 - Mar 30, 2022
2.484m / 19.923m TVL= 12.468%= RP FXS 1419 * RP = 176.92
(2.484*2.909) / 23.981m = 30.132 % = %vTVL%
(17.87+17.83+22.79)/3 = $19.497 * 1419 = $27,665.77
19.497 * 176.92 = $3,449.35 (RP)
%vTVL% * 27665.77 = 8336.27
Cycle 2022-C11
Voting: Mar 9, 2022 - Mar 16, 2022
APR: Mar 16, 2022 - Mar 23, 2022
2.484m / 19.239m TVL = 12.911%=RP FXS 1437 * RP = 185.535
(2.484 * 2.922) / 24.013m vTVL = 30.226% = %vTVL%
(17.92+17.87+17.83)/3 = $17.873 * 1437 = $25,683.98
18.873 * 185.535 = $3,316.129(RP)
%vTVL% * 25683.98 = 7763.244
Cycle 2022-C10
Voting: Mar 2, 2022 - Mar 9, 2022
APR: Mar 9, 2022 - Mar 16, 2022
2.484m / 18.103m TVL=13.721%=RP FXS 1518 * RP = 208.292
(2.484 * 2.935) / 22.90954M = 31.823% = VM
(26.51+17.92+17.87)/3 = $20.767 * 1518 = $31,523.8
20.767 * 208.292 = $4,325.53(RP)
%vTVL% * 31523.8 = 10031.87
Cycle 2022-C09
Voting: Feb 23, 2022 - Mar 2, 2022
APR: Mar 2, 2022 - Mar 9, 2022
2.484m / 18.585TVL=13.3656%=RP FXS 1573 * RP = 210.2411
(2.484 * 2.948) / 23.424m = 31.26% = %vTVL%
(18.09+23.51+17.92)/3 = 19.84 * 1573 = $31,208.32
19.84 * 210.2411 = $4,171.183(RP)
%vTVL% * 31208.32 = 9756.443
Cycle 2022-C08
Voting: Feb 16, 2022 - Feb 23, 2022
APR: Feb 23, 2022 - Mar 2, 2022
2.484m / 18.157m TVL= 13.68%=RP FXS 1750 * RP = 239.411
(2.484 * 2.961) / 23.028m = 31.9397% = %vTVL%
(26.73+18.09+23.51)/3 = 22.7767 * 1750 = $39,859.167
22.7767 * 239.411 = $5,452.9845(RP)
%vTVL% * 39,859.167 = 12730.92
Cycle 2022-C07
Voting: Feb 9, 2022 - Feb 16, 2022
APR: Feb 16, 2022 - Feb 23, 2022
2.484m / 18.843m TVL = 13.1826%=RP FXS 2460 * RP= 324.2923
(2.484 * 2.974) / 23.746 m = 31.11% = %vTVL%
(21.6+26.73+18.09)/3 = 22.14 * 2460 = $54,464.4
22.14 * 324.2923 = $7,179.8315(RP)
%vTVL% * 54464.4 = 16943.66
Cycle 2022-C06
Voting: Feb 2, 2022 - Feb 9, 2022
APR: Feb 9, 2022 - Feb 16, 2022
2.484m / 20.069m TVL = 12.377%=RP FXS 973 * RP = 120.431
(2.484 * 2.987) / 25m = 29.67% = %vTVL%
(20.56+21.6+26.73)/3 = 22.963 * 973 = $22,343
22.963 * 120.431 = $2,765.497(RP)
%vTVL% * 22343 = 6629.17
Cycle 2022-C05
Voting: Jan 26, 2022 - Feb 2, 2022
APR: Feb 2, 2022 - Feb 9, 2022
2.484m / 25.41m TVL = 9.7373% FXS 1,657 * % = 161.348
(2.484 * 3) / 30.378 = 24.53% = %vTVL%
(18.82+20.56+21.6)/3 = 20.32666 * 1657 = $33,681.2866
20.32666 * 161.358 = $3,279.8692(RP) %vTVL% * 33,681.2866 = 8262.33
