Composability Category Pools

	A	B	C	D	E	F
1	Settings
2	Osmosis price		$1.64
3	Emissions/Year		200,000,000
4	To LP		45%
5	To Community Pool		70%
6	Total Emissions Value		$44,280,586
7	Target APR of Pools		12.0%
8
9	Curves
10	Curve	Formula	k	x	y
11	Balancer	k = x * y	1,000,000	1,000	1,000
12	Stableswap	k = ((x^3)y) + ((y^3)x)	2,000,000,000,000	1,000	1,000
13
14		Purchase		100
15		Results in	k	x	y	Slippage
16		Balancer	990000	900	1,100	1.000%
17		Stableswap	1,999,800,000,000	900	1,100	0.010%
18
19	Liquidity Needed as Factor of Volume (Trial and Error from Examples)
20	Slippage	Balancer	Stableswap
21	1%	20	6.325
22	0.20%	44.7	9.46
23
24	Check Results
25	Target Curve/Slippage	Purchase x	k	x	y	Slippage
26	Balancer 1%	100	990000	900	1,100	1.000%
27	Balancer 0.2%	44.7	997998	955	1,045	0.200%
28	Stableswap 1%	316.2	1980005623814	684	1,316	1.000%
29	Stableswap 0.2%	211.4	1996004368459	789	1,211	0.200%
30
31
32		Pool	Target Liquidity from Hathor (1% Balancer)	1% StableSwap	0.2% StableSwap
33		USDC.grv	$95,516	$30,207	$45,179
34		USDT.grv	$130,636	$41,314	$61,791
35
36	Results
37	Establish Baseline Liquidity of	$45,000	per Pool
38	Emissions Needed	3292.639	OSMO per Year per Pool
39	Emissions Needed	9.021	Osmo per Day per Pool
40	Minimum Incentive Setting	0.00366%	per Pool
41	Percentage of actual emissions	0.0122%	per Pool
42	Total Cost with 4 pools	0.0488%	of LP emissions
43
44	3 Pool would need	$67,500
45	Emissions Needed	4938.959	OSMO per Year per Pool
46	Emissions Needed	13.531	Osmo per Day per Pool
47	Minimum Incentive Setting	0.0055%	per Pool
48	Percentage of actual emissions	0.018%	per Pool
49	Total Cost	0.043%	of LP emissions
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