ABCDEFHIJKLMNOPQRSTUVWXY
1
2
Vaults details
3
4
ProjectPrivasea
5
SectorDePIN & AI
6
Asset typeValidator node that generate rewards in $PRVA token
7
Reward Distribution PeriodQuaterly distribution over 36 Month from Privasea TGE
8
VaultDiamond ($ETH)Gold ($ETH)Silver (ETH)Bronze (ETH)
9
Release Time and Date2PM CEST , 14th Aug3PM CEST, 14th Aug4PM CEST, 14th Aug4:30PM CEST, 14th Aug
10
Price (ETH)0.270.270.270.27
11
Implied FDV for Breakeven$116 million$116 million$116 million$116 million
12
Min Investment0.27 ETH0.27 ETH0.27 ETH0.27 ETH
13
Max investment4.32 ETH3.78 ETH2.7 ETH1.89 ETH
14
15
Valuation & Scenario Analysis
16
17
LONG TERM PROJECTION
To estimate the potential return on investment of node operators, it is important to understand that the reward for each node is influenced by the portion of nodes that is effectively running and performs correct validation. Here are the set of assumptions we are using:

- In the first 3 months of rewards, only the 5,000 combo nodes are running.
- For the subsequent 3 months, 15,000 nodes are running (5,000 combo and 10,000 Workheart). For the rest of the period, all 20,000 nodes are running (5,000 combo and 15,000 Workheart).
- Running cost per combo node for the entire 36 month period is expected to be $10.8.
- In addition, the 5,000 combo nodes will equally share an airdrop allocation of 1% of the PRVA token supply.

With that in mind, here is a potential return simulation over the whole period:
18
19
20
21
22
23
24
25
26
27
28
Deal terms
29
Total Investment amount594 ETH
30
Node Price (ETH at 2700$)$729.00
31
Implied FDV for Breakeven116M$
32
Asset typeNode
33
Initial lock up4 months
34
Distribution period3 years (monthly distribution)
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