Curve x Taiko Public

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R
1	Bootstraping Curve AMM on Taiko
2	Market	USDC/USDT	crvUSD / USDT	crvUSD/USDC	crvUSD/WBTC/WETH (Tricrypto-crvUSD)	crvUSD/CRV/Taiko	Savings crvUSD	Total
3	TVL (assumed)	$200,000	$150,000	$150,000	$150,000	$150,000	$150,000	$950,000			0.1	0.2	0.4	0.7	0.7	0.7	0.7	3.5
4	$Taiko	3,000	2000	2000	3,000	3,000	2000	15,000	52500
5	Total Reward in $	$3,900	$2,600	$2,600	$3,900	$3,900	$2,600	$16,900	$0
6	Epoch 1
7	Ratio	0.1	0.1	0.1	0.1	0.1	0.1
8	$Taiko	300	200	200	300	300	200	1300	3000
9	$	$390	$260	$260	$390	$390	$260	$1,690	2000
10	APY	20.34%	18.08%	18.08%	27.11%	27.11%	18.08%		2000
11	Epoch 2								3000
12	Ratio	0.2	0.2	0.2	0.2	0.2	0.2		3000
13	$Taiko	600	400	400	600	600	400	2600	2000
14	$	$780	$520	$520	$780	$780	$520	$3,380
15	APY	40.67%	36.15%	36.15%	54.23%	54.23%	36.15%
16	Epoch 3
17	Ratio	0.4	0.4	0.4	0.4	0.4	0.4
18	$Taiko	1200	800	800	1200	1200	800	5200
19	$	$1,560	$1,040	$1,040	$1,560	$1,560	$1,040	$6,760
20	APY	81.34%	72.30%	72.30%	108.46%	108.46%	72.30%
21	Epoch 4
22	Ratio	0.7	0.7	0.7	0.7	0.7	0.7
23	$Taiko	2100	1400	1400	2100	2100	1400	9100
24	$	$2,730	$1,820	$1,820	$2,730	$2,730	$1,820	$11,830
25	APY	142.35%	126.53%	126.53%	189.80%	189.80%	126.53%
26	Epoch 5
27	Ratio	0.7	0.7	0.7	0.7	0.7	0.7
28	$Taiko	2100	1400	1400	2100	2100	1400	9100
29	$	$2,730	$1,820	$1,820	$2,730	$2,730	$1,820	$11,830
30	APY	142.35%	126.53%	126.53%	189.80%	189.80%	126.53%					USDC/USDT
31	Epoch 6
32	Ratio	0.7	0.7	0.7	0.7	0.7	0.7
33	$Taiko	2100	1400	1400	2100	2100	1400	9100
34	$	$2,730	$1,820	$1,820	$2,730	$2,730	$1,820	$11,830
35	APY	142.35%	126.53%	126.53%	189.80%	189.80%	126.53%
36	Epoch 7
37	Ratio	0.7	0.7	0.7	0.7	0.7	0.7
38	$Taiko	2100	1400	1400	2100	2100	1400	9100
39	$	$2,730	$1,820	$1,820	$2,730	$2,730	$1,820	$11,830
40	APY	142.35%	126.53%	126.53%	189.80%	189.80%	126.53%
41		#REF!
42	First 3 epochs	2100	1400	1400	2100	2100	1400	9100
43	Steady Rate after 3 peochs	2100	1400	1400	2100	2100	1400	9100
44	Campaign	[300, 600, 1200, 2100, 2100, 2100, 2100]	[200, 400, 800, 1400, 1400, 1400, 1400]	[200, 400, 800, 1400, 1400, 1400, 1400]	[300, 600, 1200, 2100, 2100, 2100, 2100]	[300, 600, 1200, 2100, 2100, 2100, 2100]		[1300, 2600, 5200, 9100, 9100, 9100, 9100]
45	Ratiosum == 1	3.5	3.5	3.5	3.5	3.5
46
47	AMM (first 3 epochs/weeks)		TVL Now		TVL (assumed)	Taiko		$		Taiko per Epoch	APY	Gauge
48	USDC/USDT				$2,000,000	2,100	2,100	$2,730		700.000000	4.75%
49	crvUSD / USDT				$1,500,000	1,400	1,400	$1,820		466.666667	4.22%
50	crvUSD/USDC				$1,500,000	1,400	1,400	$1,820		466.666667	4.22%
51	crvUSD/WBTC/WETH (Tricrypto-crvUSD)				$1,500,000	2,100	2,100	$2,730		700.000000	6.33%
52	crvUSD/CRV/Taiko (TriCRV-Taiko)				$1,500,000	2,100	2,100	$2,730		700.000000	6.33%
53	Savings crvUSD				$1,500,000	1,400	1,400	$1,820		466.666667	4.22%
54							9,100
55					AMM	10,500		13,650
56
57
58
59
60	AMM after the 3 inital epoch				TVL (assumed)	Taiko		$		OP per Epoch	APY
61	USDC/USDT				$2,000,000	65,100		$84,630		2,100	14.24%
62	crvUSD / USDT				$1,500,000	43,400		$56,420		1,400	12.65%
63	crvUSD/USDC				$1,500,000	43,400		$56,420		1,400	12.65%
64	crvUSD/WBTC/WETH (Tricrypto-crvUSD)				$1,500,000	65,100		$84,630		2,100	18.98%
65	crvUSD/CRV/Taiko (TriCRV-Taiko)				$1,500,000	65,100		$84,630		2,100	18.98%
66	Savings crvUSD				$1,500,000	43,400		$56,420		1,400	12.65%
67
68					AMM	325,500		423,150
69
70						336,000		436,800
71
72	Run Time		Start	only AMM
73	OP
74	Weeks/Epoch	1	3	31	34
75	Weeks	0.5	1.5	15.5	17
76	Epoch in Days	3.5	10.5	108.5	119
77	Epoch in S	302,400
78	OP Price	1.3
79	Digits	1	1E+18
80
81
82
83								Reference
84
85								AAVE lending rate 5%
86								AAVE lending rate 5%
87
88
89
90
91
92
93
94
95
96
97
98
99
100