The standard scenario for the development of the economy and Dtoken is outlined in the table below.
Tnx fee: 0.000000888
Monthly growth: 300.00%
ETH/USD $3,300.00
A solid scenario for the development of the economy and Dtoken is outlined in the table below. This scenario involves stakeholders staking their tokens, withdrawing them, and selling them, contributing to the dynamics of the ecosystem and token liquidity.
Tnx fee: 0.000000888
Monthly growth: 200.00%
ETH/USD $3,300.00
Month
5
6
7
8
9
10
11
12
1
2
3
On chain tnx
10000
30000
90000
270000
810000
2430000
7290000
21870000
65610000
196830000
590490000
On chain fees income (ETH)
0.00888
0.02664
0.07992
0.23976
0.71928
2.15784
6.47352
19.42056
58.26168
174.78504
524.35512
DTOKEN in swap
8888
8,967
9,204
9,857
11,806
17,572
33,042
75,818
192,227
481,703
1,223,446
ETH in swap
1
1.00888
1.03552
1.11544
1.3552
2.07448
4.23232
10.70584
30.1264
88.38808
263.17312
exchange rate (ETH)
0.000113
0.000113
0.000113
0.000113
0.000115
0.000118
0.000128
0.000141
0.000157
0.000183
0.000215
exchange rate (USD)
$0.371
$0.371
$0.371
$0.373
$0.379
$0.390
$0.423
$0.466
$0.517
$0.606
$0.710
decrease rate
100.00%
100.00%
92.00%
92.00%
92.00%
84.64%
84.64%
84.64%
77.87%
77.87%
77.87%
month
5
6
7
8
9
10
11
12
1
2
3
On chain tnx
10,000
20,000
40,000
80,000
160,000
320,000
640,000
1,280,000
2,560,000
5,120,000
10,240,000
On chain fees income (ETH)
0.00888
0.01776
0.03552
0.07104
0.14208
0.28416
0.56832
1.13664
2.27328
4.54656
9.09312
DTOKEN in swap (add)
8888
8,967
9,062
9,160
9,231
9,359
9,654
10,243
11,768
16,299
24,697
ETH in swap
1.0
1.7
3.0
8.4
9.5
7.6
7.9
6.5
4.6
6.9
11.4
exchange rate (ETH)
0.0001125
0.0001869
0.0003340
0.0009166
0.0010255
0.0008130
0.0008175
0.0006308
0.0003907
0.0004216
0.0004623
swapped tokens to (ETH)
1
2
8
4
1
2
3
0
1
2
swapped tokens back from (ETH)
0.333
0.667
2.667
3.000
3.000
2.000
5.000
3.000
1.000
2.000
DTOKEN on stake
3,568
3,992
5,819
975
-2,460
0
-3,171
-7,679
0
0
DTOKEN on stake (add)
3,568
7,560
13,379
14,354
11,894
11,894
8,723
1,045
1,045
1,045
exchange rate (USD)
$0.371
$0.617
$1.102
$3.025
$3.384
$2.683
$2.698
$2.082
$1.289
$1.391
$1.526
decrease rate
100.00%
100.00%
92.00%
92.00%
92.00%
84.64%
84.64%
84.64%
77.87%
77.87%
77.87%
minted DTOKEN
79
95
98
71
127
296
588
1,525
4,531
8,398
15,316
minted DTOKEN (add)
79
174
272
343
471
766
1,355
2,880
7,411
15,809
31,125
Stake % month
1.94%
3.00%
3.75%
5.10%
8.19%
14.03%
28.12%
62.97%
96.99%
126.03%
Stake payout DTOKEN month
69.2
226.8
501.2
731.7
974.0
1,669.1
2,452.7
657.9
1,013.3
1,316.6
