{ "schema": "merchient-floor-plan-pilot/fixtures-v1", "reference": "V9 quote/settlement with 90-day opening advance and real sale age", "globals": { "unit_cost_sats": 10000000, "investor_funds_sats": 7500000, "dealer_funds_sats": 2500000, "advance_sats": 235000, "opening_usd_per_btc": 100000, "network_costs_sats": 0 }, "cases": [ { "id": "small_profit", "input": { "elapsed_seconds": 2592000, "net_sale_sats": 10100000, "close_usd_per_btc": 100000 }, "expected": { "tier_days": 30, "fee_ceiling_sats": 115000, "earned_sats": 50000, "investor_from_sale_sats": 7500000, "dealer_from_sale_sats": 2600000, "investor_profit_from_advance_sats": 25000, "investor_total_sats": 7525000, "pool_sats": 12500, "platform_sats": 12500, "refund_sats": 185000, "dealer_net_sats": 50000, "investor_net_sats": 25000 } }, { "id": "flat_fx_capped", "input": { "elapsed_seconds": 2592000, "net_sale_sats": 10500000, "close_usd_per_btc": 100000 }, "expected": { "tier_days": 30, "fee_ceiling_sats": 115000, "earned_sats": 115000, "investor_from_sale_sats": 7500000, "dealer_from_sale_sats": 3000000, "investor_profit_from_advance_sats": 57500, "investor_total_sats": 7557500, "pool_sats": 28750, "platform_sats": 28750, "refund_sats": 120000, "dealer_net_sats": 385000, "investor_net_sats": 57500 } }, { "id": "one_second_after_day_30", "input": { "elapsed_seconds": 2592001, "net_sale_sats": 10500000, "close_usd_per_btc": 100000 }, "expected": { "tier_days": 60, "fee_ceiling_sats": 175000, "earned_sats": 175000, "investor_from_sale_sats": 7500000, "dealer_from_sale_sats": 3000000, "investor_profit_from_advance_sats": 87500, "investor_total_sats": 7587500, "pool_sats": 43750, "platform_sats": 43750, "refund_sats": 60000, "dealer_net_sats": 325000, "investor_net_sats": 87500 } }, { "id": "day_60", "input": { "elapsed_seconds": 5184000, "net_sale_sats": 10500000, "close_usd_per_btc": 100000 }, "expected": { "tier_days": 60, "fee_ceiling_sats": 175000, "earned_sats": 175000, "investor_from_sale_sats": 7500000, "dealer_from_sale_sats": 3000000, "investor_profit_from_advance_sats": 87500, "investor_total_sats": 7587500, "pool_sats": 43750, "platform_sats": 43750, "refund_sats": 60000, "dealer_net_sats": 325000, "investor_net_sats": 87500 } }, { "id": "one_second_after_day_60", "input": { "elapsed_seconds": 5184001, "net_sale_sats": 10500000, "close_usd_per_btc": 100000 }, "expected": { "tier_days": 90, "fee_ceiling_sats": 235000, "earned_sats": 235000, "investor_from_sale_sats": 7500000, "dealer_from_sale_sats": 3000000, "investor_profit_from_advance_sats": 117500, "investor_total_sats": 7617500, "pool_sats": 58750, "platform_sats": 58750, "refund_sats": 0, "dealer_net_sats": 265000, "investor_net_sats": 117500 } }, { "id": "day_90", "input": { "elapsed_seconds": 7776000, "net_sale_sats": 10500000, "close_usd_per_btc": 100000 }, "expected": { "tier_days": 90, "fee_ceiling_sats": 235000, "earned_sats": 235000, "investor_from_sale_sats": 7500000, "dealer_from_sale_sats": 3000000, "investor_profit_from_advance_sats": 117500, "investor_total_sats": 7617500, "pool_sats": 58750, "platform_sats": 58750, "refund_sats": 0, "dealer_net_sats": 265000, "investor_net_sats": 117500 } }, { "id": "one_second_after_day_90", "input": { "elapsed_seconds": 7776001, "net_sale_sats": 10500000, "close_usd_per_btc": 100000 }, "expected": { "tier_days": 90, "fee_ceiling_sats": 235000, "earned_sats": 235000, "investor_from_sale_sats": 7500000, "dealer_from_sale_sats": 3000000, "investor_profit_from_advance_sats": 117500, "investor_total_sats": 7617500, "pool_sats": 58750, "platform_sats": 58750, "refund_sats": 0, "dealer_net_sats": 265000, "investor_net_sats": 117500 } }, { "id": "day_180", "input": { "elapsed_seconds": 15552000, "net_sale_sats": 10500000, "close_usd_per_btc": 100000 }, "expected": { "tier_days": 90, "fee_ceiling_sats": 235000, "earned_sats": 235000, "investor_from_sale_sats": 7500000, "dealer_from_sale_sats": 3000000, "investor_profit_from_advance_sats": 117500, "investor_total_sats": 7617500, "pool_sats": 58750, "platform_sats": 58750, "refund_sats": 0, "dealer_net_sats": 265000, "investor_net_sats": 117500 } }, { "id": "liquidation_sold_after_day_180", "input": { "elapsed_seconds": 16416000, "net_sale_sats": 10500000, "close_usd_per_btc": 100000 }, "expected": { "tier_days": 90, "fee_ceiling_sats": 235000, "earned_sats": 235000, "investor_from_sale_sats": 7500000, "dealer_from_sale_sats": 3000000, "investor_profit_from_advance_sats": 117500, "investor_total_sats": 7617500, "pool_sats": 58750, "platform_sats": 58750, "refund_sats": 0, "dealer_net_sats": 265000, "investor_net_sats": 117500 } }, { "id": "ordinary_loss", "input": { "elapsed_seconds": 7776000, "net_sale_sats": 8600000, "close_usd_per_btc": 100000 }, "expected": { "tier_days": 90, "fee_ceiling_sats": 235000, "earned_sats": 0, "investor_from_sale_sats": 6900000, "dealer_from_sale_sats": 1700000, "investor_profit_from_advance_sats": 0, "investor_total_sats": 6900000, "pool_sats": 0, "platform_sats": 0, "refund_sats": 235000, "dealer_net_sats": -800000, "investor_net_sats": -600000 } }, { "id": "dealer_wipeout_at_boundary", "input": { "elapsed_seconds": 5184000, "net_sale_sats": 5625000, "close_usd_per_btc": 100000 }, "expected": { "tier_days": 60, "fee_ceiling_sats": 175000, "earned_sats": 0, "investor_from_sale_sats": 5625000, "dealer_from_sale_sats": 0, "investor_profit_from_advance_sats": 0, "investor_total_sats": 5625000, "pool_sats": 0, "platform_sats": 0, "refund_sats": 235000, "dealer_net_sats": -2500000, "investor_net_sats": -1875000 } }, { "id": "fixed_usd_sale_btc_doubles", "input": { "elapsed_seconds": 7776000, "net_sale_sats": 5250000, "close_usd_per_btc": 200000 }, "expected": { "tier_days": 90, "fee_ceiling_sats": 205625, "earned_sats": 0, "investor_from_sale_sats": 5250000, "dealer_from_sale_sats": 0, "investor_profit_from_advance_sats": 0, "investor_total_sats": 5250000, "pool_sats": 0, "platform_sats": 0, "refund_sats": 235000, "dealer_net_sats": -2500000, "investor_net_sats": -2250000 } }, { "id": "fixed_usd_sale_btc_halves", "input": { "elapsed_seconds": 2592000, "net_sale_sats": 21000000, "close_usd_per_btc": 50000 }, "expected": { "tier_days": 30, "fee_ceiling_sats": 115000, "earned_sats": 115000, "investor_from_sale_sats": 7500000, "dealer_from_sale_sats": 13500000, "investor_profit_from_advance_sats": 57500, "investor_total_sats": 7557500, "pool_sats": 28750, "platform_sats": 28750, "refund_sats": 120000, "dealer_net_sats": 10885000, "investor_net_sats": 57500 } }, { "id": "fixed_btc_sale_below_kink", "input": { "elapsed_seconds": 2592000, "net_sale_sats": 10500000, "close_usd_per_btc": 124999 }, "expected": { "tier_days": 30, "fee_ceiling_sats": 92000, "earned_sats": 92000, "investor_from_sale_sats": 7500000, "dealer_from_sale_sats": 3000000, "investor_profit_from_advance_sats": 46000, "investor_total_sats": 7546000, "pool_sats": 23000, "platform_sats": 23000, "refund_sats": 143000, "dealer_net_sats": 408000, "investor_net_sats": 46000 } }, { "id": "fixed_btc_sale_at_kink", "input": { "elapsed_seconds": 2592000, "net_sale_sats": 10500000, "close_usd_per_btc": 125000 }, "expected": { "tier_days": 30, "fee_ceiling_sats": 92000, "earned_sats": 92000, "investor_from_sale_sats": 7500000, "dealer_from_sale_sats": 3000000, "investor_profit_from_advance_sats": 46000, "investor_total_sats": 7546000, "pool_sats": 23000, "platform_sats": 23000, "refund_sats": 143000, "dealer_net_sats": 408000, "investor_net_sats": 46000 } }, { "id": "fixed_btc_sale_above_kink", "input": { "elapsed_seconds": 2592000, "net_sale_sats": 10500000, "close_usd_per_btc": 125001 }, "expected": { "tier_days": 30, "fee_ceiling_sats": 92000, "earned_sats": 92000, "investor_from_sale_sats": 7500000, "dealer_from_sale_sats": 3000000, "investor_profit_from_advance_sats": 46000, "investor_total_sats": 7546000, "pool_sats": 23000, "platform_sats": 23000, "refund_sats": 143000, "dealer_net_sats": 408000, "investor_net_sats": 46000 } }, { "id": "fixed_btc_sale_btc_doubles", "input": { "elapsed_seconds": 2592000, "net_sale_sats": 10500000, "close_usd_per_btc": 200000 }, "expected": { "tier_days": 30, "fee_ceiling_sats": 100625, "earned_sats": 100625, "investor_from_sale_sats": 7500000, "dealer_from_sale_sats": 3000000, "investor_profit_from_advance_sats": 50313, "investor_total_sats": 7550313, "pool_sats": 25156, "platform_sats": 25156, "refund_sats": 134375, "dealer_net_sats": 399375, "investor_net_sats": 50313 } }, { "id": "seven_sats_profit", "input": { "elapsed_seconds": 2592000, "net_sale_sats": 10000007, "close_usd_per_btc": 100000 }, "expected": { "tier_days": 30, "fee_ceiling_sats": 115000, "earned_sats": 3, "investor_from_sale_sats": 7500000, "dealer_from_sale_sats": 2500007, "investor_profit_from_advance_sats": 3, "investor_total_sats": 7500003, "pool_sats": 0, "platform_sats": 0, "refund_sats": 234997, "dealer_net_sats": 4, "investor_net_sats": 3 } }, { "id": "one_sat_profit", "input": { "elapsed_seconds": 2592000, "net_sale_sats": 10000001, "close_usd_per_btc": 100000 }, "expected": { "tier_days": 30, "fee_ceiling_sats": 115000, "earned_sats": 0, "investor_from_sale_sats": 7500000, "dealer_from_sale_sats": 2500001, "investor_profit_from_advance_sats": 0, "investor_total_sats": 7500000, "pool_sats": 0, "platform_sats": 0, "refund_sats": 235000, "dealer_net_sats": 1, "investor_net_sats": 0 } }, { "id": "one_sat_loss", "input": { "elapsed_seconds": 2592000, "net_sale_sats": 9999999, "close_usd_per_btc": 100000 }, "expected": { "tier_days": 30, "fee_ceiling_sats": 115000, "earned_sats": 0, "investor_from_sale_sats": 7500000, "dealer_from_sale_sats": 2499999, "investor_profit_from_advance_sats": 0, "investor_total_sats": 7500000, "pool_sats": 0, "platform_sats": 0, "refund_sats": 235000, "dealer_net_sats": -1, "investor_net_sats": 0 } }, { "id": "break_even", "input": { "elapsed_seconds": 2592000, "net_sale_sats": 10000000, "close_usd_per_btc": 100000 }, "expected": { "tier_days": 30, "fee_ceiling_sats": 115000, "earned_sats": 0, "investor_from_sale_sats": 7500000, "dealer_from_sale_sats": 2500000, "investor_profit_from_advance_sats": 0, "investor_total_sats": 7500000, "pool_sats": 0, "platform_sats": 0, "refund_sats": 235000, "dealer_net_sats": 0, "investor_net_sats": 0 } }, { "id": "approved_total_writeoff", "input": { "elapsed_seconds": 15552000, "net_sale_sats": 0, "close_usd_per_btc": 100000 }, "expected": { "tier_days": 90, "fee_ceiling_sats": 235000, "earned_sats": 0, "investor_from_sale_sats": 0, "dealer_from_sale_sats": 0, "investor_profit_from_advance_sats": 0, "investor_total_sats": 0, "pool_sats": 0, "platform_sats": 0, "refund_sats": 235000, "dealer_net_sats": -2500000, "investor_net_sats": -7500000 } } ] }