Tool / 02
Reserve Simulator
How much of a reserve could creator fees build? Change the inputs and watch the projection move. The creator fee is read from Raydium's LaunchLab platform on chain, and from the CPMM config once a coin graduates; everything else is yours to set.
Inputs
$
%/day
Negative means activity fades each day. Constant volume is the optimistic case.
$
%
%
%
Swap fees and slippage when fees are converted into the reserve asset.
$
days
%
Set aside for redemptions. The rest accrues to holders.
%
Reserve after 60 d$1,0486.99 SOL
Floor allocation$6290.21% of market cap
Holder pool$419yours: $2.10
Creator fees, day 1$60.00at 0.05%
Reserve inflow, day 1$29.85after share and conversion
Your accrual, day 1$0.0597no holding-time multiplier
Projected reserve · 60 days reserve floor
| Day | Volume | Reserve | Floor |
|---|---|---|---|
| D1 | $120K | $30 | $18 |
| D7 | $106.3K | $197 | $118 |
| D14 | $92.3K | $368 | $221 |
| D30 | $66.8K | $678 | $407 |
| D60 | $36.4K | $1,048 | $629 |
LaunchLab feesunavailable
Loading…
Curve fees come from the LaunchLab SOL config and Raydium's platform account; CPMM fees from the pool config a graduated coin migrates into. The highlighted row applies to the market cap you entered.
The arithmetic
volume(d) = volume × (1 + trend)^(d−1) fees(d) = volume(d) × creator fee inflow(d) = fees(d) × reserve share × (1 − conversion cost) reserve(D) = Σ inflow(d), d = 1…D floor = reserve(D) × floor share your pool = (reserve(D) − floor) × your share of supply
- · No redemptions during the period.
- · The reserve asset's price stays where you set it.
- · Fees are converted the day they are earned.
- · A scenario, not a forecast, and not a promise of any return.