Treasury Proposal Success Metrics

	A	B	C	D	E	F
1
2	Loan Request			Total
3	Amount	Term	Staking Rate	Amount
4	50,000 KSM	12 Months	Around 19%	50,000 KSM
5
6	Loan Repayment Matrix
7	Repayment Term	Repaid Amount	Staking Return (25,000 vKSM)	Total Repayment
8	At the end of 12th Month	50,000.00	4,750	54,750
9
10	Crowdloan KSM Unlocking & LP Matrix (from 2022-5-15 to 2023-4-23)
11	Para ID	Project	Lease Period	Fund Raised (KSM)	vKSM Mint Target (16%)	LP Target (10%)
12	$2,120.00	Shiden	21-28	12,353
13	$2,115.00	Dora Factory	21-28	13,567
14	$2,102.00	Pichiu	21-28	11,253
15				37,172	5,947.54	594.75
16	$2,114.00	Turing Network	20-27	15,475
17	$2,110.00	Mangata	20-27	14,000
18				29,475	4,716.00	471.60
19	$2,107.00	KICO	19-26	5,996
20	$2,106.00	Litmus	19-26	10,821
21	$2,011.00	SORA	19-26	9,666
22	$2,105.00	Crab	19-26	7,554
23	2015	IntegriTEE Network	19-26	20,000
24				54,037	8,645.85	864.58
25	2048	Robonomics	18-25	14,784
26	2101	Zeitgeist	18-25	77,029
27	2012	Crust Shadow	18-25	30,026
28	2016	Sakura	18-25	17,417
29	2100	Subsocial	18-25	100,421
30				239,676	38,348.22	3,834.82
31	2095	Quartz by Unique	17-24	54,385
32	2024	Genshiro	17-24	47,426
33	2096	Bit.Country Pioneer	17-24	209,494
34	2087	Picasso	17-24	115,071
35				426,376	68,220.10	6,822.01
36	2090	Basilisk	15-22	222,222
37	2092	Kintsugi BTC	15-22	200,000
38	2088	Altair	15-22	187,835
39	2085	Parallel Heiko	15-22	202,793
40	2084	Calamari	15-22	218,247
41	2086	KILT Protocol	15-22	220,000
42				1,251,097	200,175.50	20,017.55
43	2001	Bifrost	13-20	136,818
44	2023	Moonriver	13-20	205,935
45	2000	Karura	13-20	501,138
46	2007	Shiden	13-20	138,458
47	2004	Khala	13-20	132,281
48				1,114,629	178,340.70	17,834.07
49	Total			3,152,462	504,393.91	50,439.39
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