ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
DescriptionValueNotes
2
SPP1 and SPP2 contextCurrent allowance169,000Allowance on auto-wrapper https://app.superfluid.org/auto-wrap?view=0xFe89cc7aBB2C4183683ab71653C4cdc9B02D44b7
3
USDCx left on stream from timelock to pod180,000https://app.superfluid.org/?view=0xFe89cc7aBB2C4183683ab71653C4cdc9B02D44b7
4
USDCx left on stream from pod to SPs 128,000https://app.superfluid.org/token/ethereum/0x1ba8603da702602a8657980e825a6daa03dee93a?view=0xB162Bf7A7fD64eF32b787719335d06B2780e31D1
5
Extra runaway for SPP term transition3As approved on https://snapshot.box/#/s:ens.eth/proposal/0x0cca1cf36731203e235b0e2de9041be3a16d9cdeadff6e15e1f1215c611e12ef
6
SPP2 breakdown2 year spp2 yearly budget1,400,000
7
2 year spp2 stream duration2724 months + 3 months of Transition (specified on line 5)
8
2 year spp2 total allocation3,150,000
9
1 year spp2 yearly budget3,100,000
10
1 year spp2 stream duration1512 months + 3 months of Transition (specified on line 5)
11
1 year spp2 total allocation3,875,000
12
SPP2 execution paramsTotal cost of SPP27,025,0002 year spp2 total allocation + 1 year spp2 total allocation
13
Left from SPP1477,000
14
Already paid on SPP2200,000There are active streams that are already consuming the SPP2 budget. The current outflow is 208333 USDC per month, we are getting near 1 month, so this amoun was already paid to SPP2 providers.
15
New allowance needed6,348,000This is what goes in the EP: total cost of SPP2 - Approval left from SPP1 - Already paid on SPP2
16
CheckYearly budget for SPP24,500,000
17
Montly budget for SPP2375,000
18
Months of runway18.73If the 2 year allocation was 1.5m, the runaway would match what mentioned by Avsa: https://snapshot.box/#/s:ens.eth/proposal/0x0cca1cf36731203e235b0e2de9041be3a16d9cdeadff6e15e1f1215c611e12ef
19
Total cost of SPP27,025,000Note that this value should be equal the first value of SPP2 execution params
20
Extra notesMaybe some USDC needs to be sent to metagov, to retroactively send to SPP2, because of the delay on starting the streams. This this value can be send to the stream metagov wallet and wrapped in USDCx
21
22
23
24
25
26
27
28
29
30
31
32
33
34
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