coreDELTA Economy Comprehensive Overview

Presenting a comprehensive overview of token supplies, locked liquidity, burned tokens, and treasury holdings, this data provides insights into the Total Value Locked (TVL) within the coreDELTA ecosystems. Interpretation of the TVL, showcasing the overall value secured within the protocols and contracts, is left to the discretion of the reader.


CORE Token Supply

Total Cap Supply → 10,000 CORE

Total Permanently Burned → 8,539.844 CORE (+85%)

Current Max Circulating Supply → 1,460.156 CORE

Locked

cLEND → 512 CORE (5%)

Locked in CORE contracts → 83 CORE

Locked LP pools → 156 CORE

Total CORE Locked → 751 CORE (7%)

Circulation Estimated Range → 948 CORE to 1,460.156 CORE

Avg Estimated Supply - 1,204 CORE



coreDAO Token Supply

Total Cap Supply → 24,724,881 coreDAO

Burned Supply →11,797,910 coreDAO (52%)

Locked (48%)

cLEND → 7,536,583 coreDAO (30%)

coreDao Treasury → 1,207,941 coreDAO (4%)

CORE Vault Staked → 3,299,065 coreDAO (13%)

DAO contracts → 20,000 coreDAO

Circulating in wallets → 863,383 coreDAO

Circulation Estimated Range→ 5,370,389 coreDAO to 12,926,971 coreDAO

Avg Estimated Supply → 9,148,680 coreDAO



DELTA Token Supply

Total Cap Supply → 43,978,809

Burned → 1,021,288 DELTA (2%)

Max Supply → 42,957,521 DELTA

Locked (63%)

DFV Staked + Rewards → 2,792,510 DELTA (6%)

rLP Pools → 4,135,778 DELTA (12%)

Treasury → 21,208,160 DELTA (48%)

Total Locked → 28,136,448 DELTA

Circulating + Vested Estimated → 14,821,073 DELTA (33.7%)

Circulation Estimated Range→ 14,821,073 DELTA to 42,957,521 DELTA

Avg Estimated Supply→ 28,889,297 DELTA



rLP Token Supply

Max Supply → 80,068.**54 rLP

Locked

DFV → 71,146.69 rLP (88%)

Circulating Supply Estimate - 8,922 rLP (12%)



Value used to Calculate $$ - December 7, 2023

  • CORE: $5,500
  • coreDAO: $1
  • DELTA: $1
  • DAI: $1
  • ETH: $2,250
  • wBTC & cBTC: $43,659
  • rLP: $50
  • FANNY: $800
  • USDC: $1+
  • USDT: $1

Overview:

cLEND Total: $10,358,991

Staking Total USD: $9,931,387.5 USD

Locked Liquidity (LPs) Total USD: $8,902,608 USD

Treasury & DAO Controlled Contracts Total USD: $90,706,511 USD USD

DAO Contracts + LPs + Total Value Locked → $109,540,506.5 USD Max Value of Project Liquidity

$10,358,991 cLEND + $109,540,506.5 USD ⇒ $119,899,497.5 USD Max Value of Project Liquidity

Without counting ecosystem tokens total max liquidity is $66,871,103 from:

Treasury & DAO Controlled Contracts → $62,221,749 USD
Total Value in Locked LPs → $4,516,604.5 USD
Total Soft Value Locked → $132,750

Total Token Burned

Name Contract Address Coins in Contract
Dead Beef 0xdeadbeefdeadbeefdeadbeefdeadbeefdeadbeef 8,444.76 CORE
11,797,910 coreDAO
1,021,190 DELTA
COREBurnPileNFT01 - FANNY Burn Address 0x0f199137f96EF9269897EDEF4157940a4d4AA475 98 CORE

Total Token Burned

  • CORE: 8,542.76
  • coreDAO: 11,797,910
  • DELTA: 1,021,288

These are the amount of tokens that are out of circulation and cannot be retrieved. This is illiquid and the underlaying value cannot be accessed.

Technically +$55M worth of assets burned but inaccessible so its irrelevant and not considered for TVL.

Total Hard Value Locked - Locked & Out of Circulation

Name Contract Address Coins in Contract
cLEND 0x54B276C8a484eBF2a244D933AF5FFaf595ea58c5 7,536978 coreDAO
513.69 CORE
321,890 DAI

Total Hard Value Locked

  • CORE: 513.69 ⇒ $2,821,500 USD
  • coreDAO: 7,537,491 ⇒ $7,537,491 USD
  • Total: $10,358,9910

These are the amount of tokens that are out of circulation but some can be retrieved. This contract has:

  1. soft-defaulted tokens (essentially burned)
  2. locked tokens that are currently used as collateral and need to be repayed to be retrieved
  3. assets used to prolong loan time that also need to be repayed to be retrieved.
  • DAI: 321,890 * for taking loans not used in calculation

Total Soft Value Locked - Locked & in Circulation

Name Contract Address Coins in Contract
DELTA Stable Yield 0x3554fc4998f83967dcab5b2ef858e8e63fefbd26 2,280 DELTA
Deep Farming Vault 0x9fe9bb6b66958f2271c4b0ad23f6e8dda8c221be 71,146 rLP
2,792,510 DELTA
59 wETH
CoreVault Proxy 0xC5cacb708425961594B63eC171f4df27a9c0d8c9 3,299,065 coreDAO staked
26.183 CORE

Total Soft Value Locked

  • DELTA: 2,794,790 ⇒ $2,794,790
  • rLP: 71,205 ⇒ $3,560,250
  • wETH: 59 ⇒ $132,750
  • coreDAO staked: 3,299,091 ⇒ $3,299,091
  • CORE: 26.183 ⇒ $144,506.5

Total USD: $9,931,387.5 USD

Total USD Without Ecosystem Tokens: $132,750

These are the amount of tokens that are in circulation and locked in retrievable contracts. These tokens are locked in contracts but are relatively easy to retrieve and is considered to be liquid and semi-liquid via Vested OVL mechanisms.

Total Value in Locked LPs

Name Contract Address Coins in Contract
DELTA rLP 0xfcfC434ee5BfF924222e084a8876Eee74Ea7cfbA represent LP of
1,657.9 wETH
4,135,778 DELTA
CORE-CBTC pair 0x6fad7d44640c5cd0120deec0301e8cf850becb68 19.76 CORE
0.5 cBTC
coreDAI-wCORE pair 0x01ac08e821185b6d87e68c67f9dc79a8988688eb 27,586 coreDAI
20.72 wCORE
Uniswap CORE/WETH UNI-V2 LP Token Contract 0x32ce7e48debdccbfe0cd037cc89526e4382cb81b 126.836 CORE
326 wETH

Total Value in Locked LPs

  • wETH: 1,997.9 ⇒ $4,494,775
  • DELTA: 4,135,778 ⇒ $4,135,778
  • coreDAI: 27,586 ⇒ $27,586
  • cBTC: 0.5 ⇒ $21,829.5
  • wCORE: 20.72 ⇒ $113,960
  • CORE: 19.76 ⇒ $108,980

Total USD: $8,902,608 USD

Total USD Without Ecosystem Tokens: $4,516,604.5 USD

These are the amount of tokens that make up the liquidity pools of the ecosystem that are essentially locked and their underlaying assets cannot be redeemed but underlaying assets can be traded via liquidity pool and smart contracts.

Treasury & DAO Controlled Contracts

Name Contract Address Coins in Contract
Treasury 0xe508a37101FCe81AB412626eE5F1A648244380de 423,988 DAI
16,897 coreDAO
DELTA LSW 0xdafce5670d3f67da9a3a44fe6bc36992e5e2beab 901 rLP
14 wETH
DELTA Multisig / Dev Treasury 0xB2d834dd31816993EF53507Eb1325430e67beefa 21,208,160 DELTA
12.9 wETH
~$372,000 CORE/FANNY LPs
~$654,464 CORE/ETH LPs
wCORE (Proxied) 0x17b8c1a92b66b1cf3092c5d223cb3a129023b669#code 29.85 CORE
coreDAI (Proxied) 0x00a66189143279b6db9b77294688f47959f37642#code 27,542.98 DAI
FannyVault (Proxied) 0xbb791bc6106e4d949863e2ab76fc01ac0a9d7816 9.6 CORE
4.08 FANNY
CORE LGE III (Proxied) 0xaac50b95fbb13956d7c45511f24c3bf9e2a4a76b has coreDAI / wCORE LP
$$??
CORE LGE II Proxy 0xf7ca8f55c54cbb6d0965bc6d65c43adc500bc591 has CORE / cBTC
~$81,771
cBTC Proxy 0x7b5982dcab054c377517759d0d2a3a5d02615ab8 0.642 wBTC
CORE Token 0x62359ed7505efc61ff1d56fef82158ccaffa23d7 11,746 USDC
0.504 CORE
~$2,389 of CORE/ETH LP
~$2,226 USDT
cVault Deployer 0x5a16552f59ea34e44ec81e58b3817833e9fd5436 18,596,772 DAI
13,669,781 DELTA
132.25 wBTC
1,207,941 coreDAO
1,020,000 USDC
1,001,344 USDT
24.194 CORE
CORE Deployer 0x0b1c0088782b6318bdcc604e14e6f93bf303314f 20.8437 wBTC
100.47 CORE
116.96 rLP
6,500 coreDAO
cVault.finance/FANNY Deployer 0xd5b47b80668840e7164c1d1d81af8a9d9727b421 12,975.11 DAI
5 wETH
2,555 DELTA
0.33 FANNY

EDIT: MISSING Native ETH :shark:

  • 0.08 ETH in Delta Multisig
  • 14,293. 52 ETH in cVault finance Deployer = $33,623,209.07 USD
  • 472.9 ETH in 0x0b1C0088782B6318bDCC604E14e6F93Bf303314f = $1,112,432
  • 3.83 ETH cVault.finance/FANNY: Deployer = $9,032 USD
    Total USD $34,344,673

Treasury & DAO Controlled Contracts

  • DAI: 19,061,278.09 DAI ⇒ $19,061,278
  • coreDAO: 1,231,338 coreDAO ⇒ $1,231,338
  • rLP: 1,017.96 rLP ⇒ $50,889.8
  • wETH: 31.9 wETH ⇒ $71,325
  • DELTA: 34,880,496 DELTA ⇒ $34,880,496
  • CORE: 164.618 CORE ⇒ $905,399
  • FANNY: 4.41 FANNY ⇒ $3,520
  • wBTC: 153.7457 wBTC ⇒ $6,712,383
  • USDC: 1,031,746 USDC ⇒ $1,031,746
  • USDT: 1,001,344 USDT ⇒ $1,001,344

Total USD: $56,361,838 USD

Total USD Without Ecosystem Tokens: $27,877,076 USD

These are the tokens in CORE and Delta treasuries and contracts in control of the DAO.





EDIT: fixed some typos and calculations

3 Likes

This post deserves a comment.

2 Likes

that comment deserves a response

2 Likes