ABCDFGHKLOUXZACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAV
1
Launch WeekWeek 2Week 3Week 4Week 5Week 6Week 7Week 8Week 9Week 10Week 11Week 12Week 13Week 14Week 15Week 16Week 20
2
Date of LoadAug 31Sep 1Sep 7Sep 8Sep 11Sep 14Sep 18Sep 21Sep 28Oct 3Oct 5Oct 12Oct 19Oct 26Nov 2Nov 9Nov 16Nov 23Nov 30Dec 7Dec 14Jan 11
3
Kava Price$0.68$0.68$0.66$0.66$0.62$0.62$0.63$0.62$0.63$0.66$0.61$0.58$0.57$0.64$0.69$0.77$0.81$0.73$0.76$0.87$0.80$0.74
4
Osmo Price$0.38$0.38$0.36$0.36$0.33$0.33$0.33$0.33$0.32$0.32$0.30$0.26$0.24$0.28$0.36$0.53$0.70$0.62
5
axlUSDC/USDtaxlUSDC/USDt
6
Actual TVL$43,200$73,600$370,000$370,000$976,000$1,348,706$2,067,620$2,349,746$2,869,059$2,804,302$1,850,365$1,326,754$115,163$16,658$23,401$32,046$67,343$68,795$77,518$78,727$111,162$96,116
7
7d Volume$722,072$1,535,733$1,353,768$1,145,174$2,007,834$3,653,653$4,565,832$4,714,807$2,032,571$557,356$838,312$526,936$1,209,327$1,383,290$906,020$795,370$2,073,192$1,179,183
8
0.01%Swap APR0.4%0.6%0.3%0.3%0.4%0.7%1.3%1.8%9.2%17.4%18.6%8.6%9.3%10.5%6.1%5.3%9.7%6.4%
9
Internal APR1.20%0.79%0.52%0.46%0.35%0.37%0.35%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
10
Current External APR583%342%67%160%56%44%65%57%56%0%39%41%0%0%0%0%0%0%0%0%0%0%
11
Current Total APR583%342%67%160%58%45%66%58%57%1%40%43%9%17%19%9%9%10%6%5%10%6%
12
Target TVL$250,000$250,000$740,000$740,000$1,952,000$2,697,412$2,697,412$5,394,824$2,869,059$2,804,302$2,708,789$2,708,789$0$0$0$0$0$0$0$0$0$0
13
Target External APR100%100%80%80%80%50%50%30%25%25%20%0%0%0%0%0%0%0%0%0%0%0%
14
Loaded For X Days77777777777777777
15
Requires Week Spend of$4,795$11,385$25,937$31,124$13,794$10,418$0$0$0$0$0$0$0$0$0$0$0
16
KAVA Spend3,5118,60021,05524,91211,0418,57900000000000
17
OSMO Spend6,37815,90039,67446,47020,59517,2750000000
18
New Total APR at Current TVL578.7%160.4%#DIV/0!101.7%#DIV/0!69.8%25.8%#DIV/0!31.0%1.8%9.2%17.4%18.6%8.6%9.3%10.5%6.1%5.3%9.7%6.4%
19
OSMO/USDtOSMO/USDt
20
Actual TVL$0$147$40,600$35,300$50,000$49,846$63,571$63,729$73,640$73,080$150,779$68,225$38,379$51,920$50,321$54,714$89,397$137,704$137,039$164,197$188,288$0
21
7d Volume$844,861$1,504,069$1,503,341$1,403,479$1,585,846$2,436,490$2,553,544$4,714,807$1,694,640$2,113,672$2,847,120$1,492,041$3,375,088$3,054,897$2,980,554$4,617,533$7,757,860$8,584,996
22
0.05%Swap APR44%78%61%57%56%87%44%180%115%106%147%71%98%58%57%73%107%#DIV/0!
23
Internal APR21%22%17%17%14%14%14%19%19%19%19%38%53%31%145%129%129%#DIV/0!
24
Current External APR0%0%671%706%372%401%236%235%170%137%66%128%107%241%248%228%140%91%109%61%53%#DIV/0!
25
Current Total APR0%0%671%706%437%501%315%310%239%238%124%327%241%366%415%338%291%180%311%263%289%#DIV/0!
26
Target TVL$0$250,000$250,000$250,000$250,000$250,000$250,000$250,000$250,000$250,000$250,000$136,450$250,000$250,000$250,000$250,000$250,000$500,000$500,000$500,000$500,000$500,000
27
Target External APR0%100%100%80%80%60%60%50%40%40%35%30%50%50%50%50%50%30%20%20%20%0%
28
Loaded For X Days7677777777777772814
29
Requires Week Spend of$4,795$3,846$2,885$2,404$1,923$1,683$787$2,404$2,404$2,404$2,404$2,404$2,885$1,923$1,923$7,671$0
30
KAVA Spend3,5112,9132,3421,9241,5391,3866822,1241,8811,7411,5671,4931,9872,5202,2169,6130
31
OSMO Spend6,3785,3884,4123,5892,8712,7901,5325,0934,3273,3392,2621,7102,341
32
New Total APR at Current TVL170068.0%662.8%#DIV/0!401.8%#DIV/0!271.0%205.8%#DIV/0!115.8%259.1%460.7%366.6%415.5%338.3%291.4%198.1%274.9%263.2%289.2%#DIV/0!
33
USDt/USDCUSDt/USDC
34
Actual TVL$0$1,651,100$1,098,512$2,399,306$4,386,466$6,235,772$7,994,012$7,968,541$5,512,779$6,151,100$5,957,365$4,534,180$3,876,261
35
7d Volume0$674,107$3,865,575$2,211,361$2,249,681$7,849,661$3,250,390$4,161,281$4,247,792$2,742,759$4,008,250$10,454,341$12,888,320
36
0.01%Swap APR0.0%0.2%1.8%0.5%0.3%0.7%0.2%0.3%0.4%0.2%0.3%1.2%1.7%
37
Internal APR0.0%0.0%1.3%0.8%0.6%0.4%0.1%0.1%0.1%1.1%1.3%1.3%4.3%
38
Current External APR0%43%49%21%55%35%38%31%36%28%24%31%115%
39
Current Total APR0%44%52%22%56%36%38%32%37%29%25%33%121%
40
Target TVL$2,799,567$2,708,789$2,500,000$4,798,612$8,772,932$10,000,000$10,000,000$10,000,000$10,000,000$10,000,000$10,000,000$8,000,000$5,000,000
41
Target External APR25%20%20%50%25%30%25%20%17%14%14%14%11%
42
Loaded For X Days277777777772828
43
Requires Spend of$3,932$10,418$9,615$46,141$42,178$57,692$48,077$38,462$32,692$26,923$26,923$85,918$41,909
44
KAVA Spend2,9988,5798,32740,76032,99741,80631,34923,88922,51535,28731,017107,66656,283
Remaining Kava Spent
45
OSMO Spend6,15717,27518,70797,75575,91980,12845,23427,35526,536
46
New Total APR at Current TVL33.1%48.8%101.6%51.0%49.2%31.7%25.6%31.5%24.2%25.2%27.2%20.1%
47
ETH/USDTETH/USDT
48
Actual TVL$1,316$6,662$5,719$7,183$5,608$0
49
7d Volume$3,219$25,781$10,007$30,452$152,6690.00%
50
0.05%Swap APR6.4%10.1%4.5%11.0%70.8%#DIV/0!
51
Internal APR0.0%0.0%12.6%17.8%17.8%0.0%
52
Current External APR0%474%580%525%619%0%
53
Current Total APR6%484%597%554%707%#DIV/0!
54
Target TVL$250,000$250,000$250,000$250,000$250,000$0
55
Target External APR15%15%15%15%15%0%
56
Loaded For X Days30
57
Requires Spend of$2,877
58
KAVA Spend3,574
59
New Total APR at Current TVL2666.2%
73
ETH/USDTETH/USDT
74
Actual TVL$0
75
7d Volume$11,186
76
0.20%Swap APR#DIV/0!
77
Internal APR#DIV/0!
78
Current External APR0%
79
Current Total APR#DIV/0!
80
Target TVL$250,000
81
Target External APR20%
82
Loaded For X Days28
83
Requires Spend of$3,836
84
KAVA Spend5,151
85
New Total APR at Current TVL#DIV/0!
86
Actual SpendKava3,5003,5008,6002,900023,397026,83612,5802,99818,5449,00842,88434,87843,54732,91728,95624,50237,80733,233117,28061,435
87
Actual SpendOsmo6,5006,50015,9005,400044,086050,05923,4666,15737,34020,239102,84880,24683,46747,49629,06528,877
88
Gauge Creation CostOsmo10050505010010010050150100100100100150150100100100150100
89
90
Budget
91
27,500Kava Remaining24,00020,50011,9009,00036,49913,102113,10286,26573,68570,68752,14343,135200,251165,373121,82688,910234,249209,747171,940138,70761,433-2
92
800,000OSMO Remaining793,400786,850770,900765,450765,450721,264721,264671,104647,538641,332603,842583,504480,555400,209316,642268,997239,782210,804210,7042,6042,4542,354
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113