ABDEGHIJKLMNOPQRSTUVWX
1
UNI lent Total, native5,000,000.0020,000,000.0050,000,000.00100,000,000.00
2
UNI lent UF, native3,250,000.0013,000,000.0032,500,000.0065,000,000.00Model 1 (80/20)Model 2 (70/30)Model 3 (60/40)Model 4 (50/50)
3
UNI lent HOLDERS, native1,750,000.007,000,000.0017,500,000.0035,000,000.00UCF revenue ratio (rev/lent), %0.08%0.12%0.16%0.20%
4
UNI lent, $$21,400,000.00$85,600,000.00$214,000,000.00$428,000,000.00UCF revenue per $1 TVL (rev/TVL), %0.04%0.06%0.08%0.10%
5
SCOIN LP collateral, @0.5$10,700,000.00$42,800,000.00$107,000,000.00$214,000,000.00LP reward per $1 in pool (rev/TVL), %0.16%0.14%0.12%0.10%
6
LP deposit of SCOIN$21,400,000.00$85,600,000.00$214,000,000.00$428,000,000.00$UNI stakers potential APY (rev/lent users), %0.23%0.34%0.46%0.57%
7
Capital requirement by LP$32,100,000.00$128,400,000.00$321,000,000.00$642,000,000.00
8
UNISWAP TVL created$42,800,000.00$171,200,000.00$428,000,000.00$856,000,000.00
9
Volume across pools$8,560,000.00$34,240,000.00$85,600,000.00$171,200,000.00
10
Swap fee revenue across pools$85,600.00$342,400.00$856,000.00$1,712,000.00
11
Fee accrual to UCF, 20%$17,120.00$68,480.00$171,200.00$342,400.00
12
Fee accrual to LP, 80%$68,480.00$273,920.00$684,800.00$1,369,600.00
13
Fee accrual to UCF, 30%$25,680.00$102,720.00$256,800.00$513,600.00
14
Fee accrual to LP, 70%$59,920.00$239,680.00$599,200.00$1,198,400.00
15
Fee accrual to UCF, 40%$34,240.00$136,960.00$342,400.00$684,800.00
16
Fee accrual to LP, 60%$51,360.00$205,440.00$513,600.00$1,027,200.00
17
Fee accrual to UCF, 50%$42,800.00$171,200.00$428,000.00$856,000.00
18
Fee accrual to LP, 50%$42,800.00$171,200.00$428,000.00$856,000.00
19
20
21
UNI price$4.28
22
Swap fee1.00%
23
TVL utilization rate20.00%
24
UNI lent: UF %65.00%
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100