HarmonyQuantum★★★★★

Tribbie

updated for v3.1 - two sheets. one for Therta, one for other dpav

Source update2025-03-01Scenarios2Exact states9/14Estimated S15

Compare two states

From

→To

+29.6%31,717.8 → 41,107.6 DPAV

Calculation scenario

Team and assumptionsInvestment

Open source sheet

Increase over E0S0

How much each state adds

Exact rows + labeled estimates

S0 · no SignatureS1 · SignatureEstimated S1Bar height = increase over E0S0 · dashed = estimated

Some S1 rows are estimates. A missing S1 row uses the signature multiplier measured in this same scenario. When two anchors exist, the multiplier is interpolated between them. The workbook remains the authority; dashed bars and “est.” mark the derived value.

0.0%

+12.0%

+24.0%

+38.9%

+29.6%

+45.1%

S1 · est.

+34.8%

+51.0%

S1 · est.

+50.0%

+68.0%

S1 · est.

+53.3%

+71.7%

S1 · est.

+73.6%

+94.5%

S1 · est.

EidolonS0 · no SignatureS1 · SignatureS1 uplift

E031,717.8exact35,521.3exact+12.0%

E139,329.6exact44,046.4exact+12.0%

E241,107.6exact46,037.6estimated+12.0% est.

E342,758.5exact47,886.5estimated+12.0% est.

E447,577.2exact53,283.1estimated+12.0% est.

E548,617.9exact54,448.6estimated+12.0% est.

E655,076.6exact61,681.9estimated+12.0% est.