NFT Staking v2 Calculations

	B	C	E	F	H	I	J	K	L	N	O
1
2	Base Data		Potential impact on Biswap DEX		Potential impact on the NFT staking pool
3	Initial RB Amount	132	Trading volume to get 1 RB	$1,500		Current NFT Staking Pool	New NFT Staking Pool v2 (in a month)	New NFT Staking Pool v2 (in 3 months)	New NFT Staking Pool v2 (in a year)	BSW	$0.61
4	Compound interest	0.3%	RB staked in the NFT pool	5,000,000	RB staked in the pool	4,961,969	4,569,038	3,815,349	1,669,947	WBNB	$417.00
5	Monthly interest	8.62%	RB reduced from the NFT pool (1 month)	430,962	RB staked in the pool (in $)	$7,442,954	$6,853,557	$5,723,023.27	$2,504,921.08	BFG	$0.02
6	Quartely interest	23.69%	RB reduced from the NFT pool (quarter)	1,184,651	BSW yearly rewards	$8,906,000	$8,906,000	$8,906,000	$8,906,000	RB	$1.50
7	Yearly interest	66.60%	RB reduced from the NFT pool (year)	3,330,053	WBNB yearly rewards	$608,820	$608,820	$608,820	$608,820
8			Monthly increase in the trading volume	$646,443,258	USDT yeraly rewards	$730,000	$730,000	$730,000	$730,000
9	Day	Amount	Quarterly increase in the trading volume	$1,776,976,734	BFG yearly rewards	$811,103	$0	$0	$0
10	1	131.60	Yearly increase in the trading volume	$4,995,078,922	APR	148.54%	149.48%	179.01%	408.99%
11	2	131.21	Burn rate	0.05%	APY	340.34%	344.49%	496.39%	5739.15%
12	3	130.82	Monthly increase in BSW burn	$323,222
13	4	130.42	Quarterly increase in BSW burn	$888,488
14	5	130.03	Yearly increase in BSW burn	$2,497,539
15	6	129.64
16	7	129.25
17	8	128.87
18	9	128.48
19	10	128.09
20	11	127.71
21	12	127.33
22	13	126.94
23	14	126.56
24	15	126.18
25	16	125.80
26	17	125.43
27	18	125.05
28	19	124.68
29	20	124.30
30	21	123.93
31	22	123.56
32	23	123.19
33	24	122.82
34	25	122.45
35	26	122.08
36	27	121.71
37	28	121.35
38	29	120.99
39	30	120.62
40	31	120.26
41	32	119.90
42	33	119.54
43	34	119.18
44	35	118.82
45	36	118.47
46	37	118.11
47	38	117.76
48	39	117.40
49	40	117.05
50	41	116.70
51	42	116.35
52	43	116.00
53	44	115.65
54	45	115.31
55	46	114.96
56	47	114.62
57	48	114.27
58	49	113.93
59	50	113.59
60	51	113.25
61	52	112.91
62	53	112.57
63	54	112.23
64	55	111.89
65	56	111.56
66	57	111.22
67	58	110.89
68	59	110.56
69	60	110.23
70	61	109.90
71	62	109.57
72	63	109.24
73	64	108.91
74	65	108.58
75	66	108.26
76	67	107.93
77	68	107.61
78	69	107.29
79	70	106.96
80	71	106.64
81	72	106.32
82	73	106.00
83	74	105.69
84	75	105.37
85	76	105.05
86	77	104.74
87	78	104.42
88	79	104.11
89	80	103.80
90	81	103.49
91	82	103.18
92	83	102.87
93	84	102.56
94	85	102.25
95	86	101.94
96	87	101.64
97	88	101.33
98	89	101.03
99	90	100.73
100	91	100.42