Badger DAO Treasury Council�Badget 2024 - Q1 - Association
Jan 2024
First Principles to power eBTC growth
eBTC from First Principles
eBTC solvency is the only thing that matters | Maximize the protocol surplus at any given point in time to make sure eBTC is always solvent |
If you do not hold the peg you are not a stable coin | Clear rules upfront for parameter management, always aiming at par, fast reaction times to execute |
Liquidity is a key feature for users of the token | Scale liquidity quickly then solve for organic LP attractiveness |
Delivering the first and more competitive native looping and leverage product for the ETH/BTC pair
Building towards launching eBTC
Technical development milestone - Launch eBTC
Web3
Web2:
Delivering the first and more competitive native looping and leverage product for the ETH/BTC pair
Building towards launching eBTC
Product development milestone - Launch eBTC
Expand perspectives with expert partners
Resource Summary
Expand into Asia
Association resources:
Key Q1 SP progression includes:
Non-negotiable investment in smart contract audits for future milestones and upgrades
Scalable growth investments in marketing & localization for new expansion and integrations
Accelerate expertise and decentralization
Security focused portfolio of web2 & web3 partners
Operational Milestone - Execute transparency plan
Transparency plan
Why does this matter?
Key elements:
Badget Q1 2024: Investment roadmap to achieving eBTC lift off
Badget 2024: Q1
Directional elements for full year forecasted spend�- Contractor spend flat vs actuals with a higher degree of specialized SP’s�- Maintain high standard for audit and development for eBTC protocol �- Front load marketing to drive launch of a new stablecoin, integrations in key growth markets in Asia and go-to-market investments with partners�- Reduction in BADGER dilution, reserved for long-term incentive & growth partners
Key elements for Q1 2024
| Q1 2024 | 2024B |
Contractor Fees | 952,378 | 3,863,762 |
Travel expenses | 40,000 | 120,000 |
Development expenses | 272,625 | 1,095,504 |
Gas expenses | 7,500 | 21,401 |
Marketing expenses | 275,000 | 460,000 |
Legal expenses | 82,500 | 307,500 |
Grants, Incentives, etc | - | 60,000 |
Total | 1,630,003 | 5,928,168 |
versus YA | -17.19% | -18.34% |
| Q1 2023 | 2023A |
Contractor Fees | 855,550 | 4,048,695 |
Travel expenses | 37,898 | 92,645 |
Development expenses | 61,788 | 194,631 |
Gas | 31,999 | 128,411 |
Marketing expenses | 18,464 | 58,342 |
Legal expenses | 71,753 | 280,901 |
Other | 6,376 | 6,555 |
Total | 1,083,828 | 4,810,180 |
BADGER Expenses | 884,439 | 2,449,577 |
Total | 1,968,266 | 7,259,757 |
Overview of cost drivers
Badget 2024: Launching and accelerating eBTC
Consulting and Contracting Fees down from 2023, with a greater focus on external expertise and service providers (Block Analitica, Steakhouse Financial, market-specific BD teams) -> Greatly increased efficiency in spend
Development Fees largely focused on audits, fuzz testing, monitoring and oracles, system economics, an increase from 2023 from moving into production and continuing development on protocol and auditing -> recommend not compromising on this spend, we will fight to bring actuals down but should budget accordingly
Legal Fees are largely a provision and could be a source of underspend if there are no major obstacles or uncertainties regarding the GTM -> foundational legal analysis has been done already but it is prudent to plan for additional costs and SP contract management
Marketing Expense increase behind putting eBTC into production and waking up BADGER from maintenance mode in 2023, plan is focused on Asian market whitespace including listings, community development and localization. Working with local web3 expertise with proven track record -> moving from development to production implies higher spend in GTM
Grants, Incentives and Other includes contingency reserves which are likely to be a source of underspend and market-making incentives or fees to drive growth -> organic liquidity bootstrapping with a view to taper off when LPs kick in
Ambitious but realizable path to break even through capturing incremental opportunities from WBTC as a CDP-coin
First Steps: CDP the Flippening
Note: Assumes $40k BTC and $2.1k ETH, as well as an average 150% CR in the protocol
Target balance sheet size | % | USD | BTC | ETH |
Badget 2024 Request | | 6.1m | 152 | |
PYS towards liquidity incentivization | 50.0% | | 152 | |
Target net interest income | | | 303 | 5,776 |
| | | | |
Assets | % | USD | BTC | ETH |
Protocol Yield Share | 50.0% | | | |
stETH APR | 3.5% | | | |
Collateral locked | | 693.1m | | 330,059 |
eBTC Issued (avg CR%) | 150.0% | 462.1m | 11,552 | |
Lending
Hodlers
Bridges
Liquidity
~100k in WBTC opportunity to be captured: