Examples and different scenarios for the Guardian NFTs Passive income using Dero/USDT LP (numbers from 05-02-2023) Liquidity provided from Guardians: 7350 Dero Estimate worth today = $34500 ($4.7 Dero) Stats from Derodex.net today Liquidity Total Value Pool Dero/USDT LP on DeroDEX 10700 Dero 50290 USDT $100 580 Total Value Pool Share of Pool Guardian adds $34500 $135 080 25,54% Share of Pool will definately change over time. The Passive income will vary depending on both % Share of Pool and Trading volume on selected pair. We believe DeFi on Dero will grow exponentially. Fees collected/month with different Volume and % of Pool: $ Trading Volume/Month 0,5% fee collected to LPs 25,54% of Pool 10% of Pool 5% of Pool 2% of Pool 1% of Pool $100 000 $500 $128 $50 $25 $10 $5 $1 000 000 $5 000 $1 277 $500 $250 $100 $50 $5 000 000 $25 000 $6 385 $2 500 $1 250 $500 $250 $10 000 000 $50 000 $12 770 $5 000 $2 500 $1 000 $500 $50 000 000 $250 000 $63 850 $25 000 $12 500 $5 000 $2 500 Different scenarios Passive income $ distributed to Guardian Holders Per NFT/Month Per NFT/Year Yellow Scenario $1,28 $15,32 Pink Scenario $2,50 $30,00 Grey Scenario $12,77 $153,24 Blue Scenario $5,00 $60,00 Purple Scenario $25,00 $300,00 Green Scenario $50,00 $600,00 Orange Scenario $125,00 $1 500,00 Comment: $10 000 000 Trading Volume/Month may sound a lot. In perspective, it's ~$333 333/day. Dero had ~80 000 last 24 hours on CEX. In perspective, XMR had $90 000 000 last 24 hours on CEX. (Data from Coingecko) Also, if such increase in trading volume, price of Dero should be higher. This would also mean the $ value of the liquidity provided is higher. For example: if Dero would rise to $100 (~1,3bil mcap with todays circulation), the total value of liquidity provided would be ~$159 000.** That would mean that if Guardians have 10% share of the pool, the total liquidity of the pool is $1 590 000. Maybe it's more likely that Guardians % of Pool by then is between 2-5%. Time for NFT-buyers to have their investment fully returned from passive income (if bought for 200 Dero in todays prices) Blue Scenario: 188 Months Purple Scenario: 37,6 Months Green Scenario: 18,8 Months Orange Scenario: 7,5 Months **Calculated using the constant product formula (used this calculator: https://whiteboardcrypto.com/impermanent-loss-calculator/ ) We believe that all NFT holders should have the opportunity to propose and vote on ideas within the Guardian Community. To this, we suggest two ideas for the community to vote on once all NFTs have been sold: (How the voting will work in practice needs to be decided) Idea 1 A portion of the sale proceeds, amounting to 7350 Dero, will be allocated to the Treasury. Instead of just laying there, these funds could be invested in USDT/USDC pool (to avoid impermanent loss) and still be readily available for audits and other expenses of DeroDEX. Pros: Deeper liquidity on DeroDEX.net USDT/USDC Pair More Passive income for Guardian NFT Holders Cons: Risk that comes with putting funds in Liquidity Pools, smart contract bugs etc. Stats from Derodex.net today Liquidity Total Value Pool USDT/USDC LP on DeroDEX 21550 USDT 21570 USDC $43 120 Total Value Pool Share of Pool Guardian adds $34 500 $77 620,00 44,45% Review the above scenarios to determine the potential impact on passive income. Voting Rules: 50/50 -> No Yes/No if 51%+ votes Idea 2 If Dero reaches a value of $100 (which is a conservative target) Guardian NFT holders can vote to remove approximately $92,000 from the liquidity pool and repay the initial investment to all holders.This would leave approximately $67,000 in the liquidity pool, which would continue to generate passive income. Rules? 50/50 -> No Yes/No if 51%+ votes