| A | B | C | D | E | F | G | H | I | J | K | L | M | N | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | ||||||||||||||
2 |  | LP REDEPLOYMENT WORKINGS | ||||||||||||
3 | Contact: 0xMilamber // Milamber#9403 | |||||||||||||
4 | ||||||||||||||
5 | ||||||||||||||
6 | METRIC | AMOUNT ($USD) | ||||||||||||
7 | ITEM | PDT | PRIME | ILV | MC | TEMPLE | RAINI | GF | ||||||
8 | ||||||||||||||
9 | Market Capitalisation | 11,600,000 | 29,100,000 | 150,700,000 | 108,800,000 | 51,600,000 | 13,300,000 | 20,900,000 | ||||||
10 | Fully Diluted Valuation | 15,200,000 | 149,700,000 | 457,700,000 | 188,300,000 | 163,600,000 | 13,600,000 | 83,100,000 | ||||||
11 | DEX Liquidity (All Pairs) | 3,400,000 | 1,150,000 | 64,750,000 | 13,400,000 | 3,900,000 | 1,700,000 | 2,600,000 | ||||||
12 | ||||||||||||||
13 | LP % Market Capitalisation | 29.3% | 4.0% | 43.0% | 12.3% | 7.6% | 12.8% | 12.4% | ||||||
14 | LP % Fully Diluted Valuation | 22.4% | 0.8% | 14.1% | 7.1% | 2.4% | 12.5% | 3.1% | ||||||
15 | ||||||||||||||
16 | LP @ 10% Market Capitalisation | 1,160,000 | 2,910,000 | 15,070,000 | 10,880,000 | 5,160,000 | 1,330,000 | 2,090,000 | ||||||
17 | LP @ 10% Fully Diluted Valuation | 1,520,000 | 14,970,000 | 45,770,000 | 18,830,000 | 16,360,000 | 1,360,000 | 8,310,000 | ||||||
18 | ||||||||||||||
19 | Variance (Market Capitalisation) | (2,240,000) | 1,760,000 | (49,680,000) | (2,520,000) | 1,260,000 | (370,000) | (510,000) | ||||||
20 | Variance (Fully Diluted Valuation) | (1,880,000) | 13,820,000 | (18,980,000) | 5,430,000 | 12,460,000 | (340,000) | 5,710,000 | ||||||
21 | ||||||||||||||
22 | ||||||||||||||
23 | METRIC | AMOUNT ($USD) | ||||||||||||
24 | ITEM | OPTION 1A | OPTION 1B | OPTION 1C | OPTION 1D | OPTION 1E | OPTION 1F | ECHELON | ||||||
25 | ||||||||||||||
26 | PDT/ETH LP Share | 70.00% | Rounded | Option 1B | 10% of MC | 50% Current Liquidity | v1 Numbers | 33.33% | ||||||
27 | PDT/PRIME LP Share | 17.50% | Rounded | Option 1B | Option 1C | v1 Numbers | 33.33% | |||||||
28 | PRIME/ETH LP Share | 12.50% | Rounded | Rounded Up | Option 1C | Option 1D | 33.33% | |||||||
29 | ||||||||||||||
30 | PDT/ETH LP Value | 1,064,000 | 1,050,000 | 1,050,000 | 1,150,000 | 1,200,000 | 1,100,000 | 506,662 | ||||||
31 | PDT/PRIME LP Value | 266,000 | 250,000 | 250,000 | 250,000 | 250,000 | 400,000 | 506,662 | ||||||
32 | PRIME/ETH LP Value | 190,000 | 200,000 | 250,000 | 250,000 | 250,000 | 250,000 | 506,677 | ||||||
33 | ||||||||||||||
34 | LP % OF FULLY DILUTED VALUATION | 10.0% | 9.9% | 10.2% | 10.9% | 11.2% | 11.5% | 10.0% | ||||||
35 | ||||||||||||||
36 | ||||||||||||||