Simulator

Scenario-based economics from your own inputs. Hypothetical, deterministic for a given seed.

working · runs in your browser

Inputs

Daily eligible volumeUSD/day

Fee rate τ%

Captured share c%

Share of fees actually routed to the vault.

Token priceUSD

Treasury balanceUSD

Reserve floorUSD

Execution costUSD/day

Gas for the day's operations.

Platform costUSD/day

Pool quote reserve xETH

Pool token reserve ytokens

Native priceUSD/ETH

Manual input — no live feed connected.

LP fee f%

Durationdays

Volume volatility σ% daily

RNG seed

Liquidity shocks on, p = 2%/day, −60% volume

Allocation (must total 100%)

Buyback%

Liquidity%

Treasury%

Rewards%

Σ = 100%

Revenue → budgets hypothetical model

$R_{gross}=V\,\tau\,c$: $1,000,000.00 × 0.02 × 0.75 = $15,000.00
$R_{net}=\max(0,\,R_{gross}-C)$: $14,820.00
$S_{max}=T-T_{min}$: $70,000.00

Buyback 30%$4,446.00
Liquidity 25%$3,705.00
Treasury 35%$5,187.00
Rewards 10%$1,482.00

Rounding: largest-remainder in micro-USD; residual = 0 µUSD. Real revenue depends on the token's fee mechanism and the pool integration — nothing here is observed on-chain.

Buyback against a constant-product pool

Quote in Δx: 1.482 ETH
Tokens out Δy: 14,560.4022
P_spot = x/y: 0.0001 ETH
P_exec = Δx/Δy: 0.00010178 ETH
Impact incl. LP fee: 1.7829%
Impact excl. LP fee: 1.4776%

Price impact exceeds your 0.5% slippage tolerance — a real executor would revert.

Slippage tolerance%

Valid for Uniswap V2-style pools only. V3/V4 concentrated liquidity needs tick-level math and is not approximated here.

Monte Carlo treasury path

800 paths, seed 42, log-normal volume, liquidity shocks on. Band = empirical 5th–95th percentile.

P5 end

$243,433

Median end

$271,227

P95 end

$304,321

Floor breach

Outcome distributions follow from the assumptions above. They are not predictions and not a guarantee of any return.