I made a copy and updated it and will probably use it too. Here's the spreadsheet if you want to check out what I changed (mainly the APR calculations and the totals, added the interest every 4 weeks):
https://docs.google.com/spreadsheets/d/1kusptEP_7cUGO7uI5vka1JaT2nTUB5ebX-zBDm75W2U/edit?usp=sharing
Oh that's awesome! Thank you for taking the time to do it!
I do prefer to have more realistic numbers lol
I might change it to like separate sheets, one with and without the APR so people can play with it and adapt to other tokens or even FIAT
!PIZZA