Example: 1 Month of Revenue
Last updated
Was this helpful?
Last updated
Was this helpful?
Assumptions:
Mint price: 5
Total supply: 2222
Total staked: 1777
Stakers Eligible: 473 (for holding 3 or more)
After accumulation phase
(see for more information on these numbers)
After the 8 week accumulation we would have turned approximately 11,110◎ into 13,220◎ (an increase of 2,110◎)
-1350◎ for runway + expenses + Team etc
Final amount to work with: 11,870◎
Scenario: Let's calculate the interest earned by lending 11,870◎ to a lending pool over a period of 1 Month (28 days) with an annual percentage yield (APY) of 240%.
The interest earned on the 11,870◎ would be: 1128◎ (2dp)
Total interest in 1 month: 1128◎
Revenue share for 1 month = 90% * 1128◎ = 1015◎
Revenue share per staked pair (3 NFTs) per month = 2.14◎
Comparisons between having and not having a Lendershares NFT with the assumptions mentioned above:
With Lendershares NFT Per Pair: 2.14◎
Without Lendershares NFT: 1.4◎ (assuming lending 15 sol to a 240% pool)
profit per month per pair: 0.74◎
If you purchased 15 (5 pairs) Lender Shares NFT's that would give you a total of 10.7◎ per month additonally a profit of 3.7◎ per month over lending yourself.
ROI TERMS (with 15 NFTs / 5 pairs)
ROI With Lendershares NFT: 7 Months (if you take the accumulation phase into account this would be 9 months)
ROI Without Lendershares NFT: 10.5 Months.
