88

Adjustment Proposal in accordance with model of Prop 54

Static copy of spreadsheet with data used to generate proposal: [Hidden link]

Scale parameter changed to 15% as per prop 80 Begin onboarding for BTSG, BOOT, and CMDX pools Continued onboarding of SCRT, XKI, and MED pools External incentive matching for MED pools Reposted to include CMDX/OSMO pool 601

Current Shares:

1, 34.6753% 2, 0.7246% 3, 2.6160% 4, 1.8557% 5, 4.1259% 6, 3.0910% 7, 1.2041% 8, 0.5238% 9, 3.9216% 10, 2.7021% 13, 1.6562% 15, 1.3506% 22, 0.7676% 42, 0.7866% 183, 0.0347% 197, 0.0274% 461, 0.1884% 463, 0.0382% 464, 0.0148% 481, 1.1864% 482, 0.7347% 497, 4.5893% 498, 3.2686% 548, 0.0410% 549, 0.0021% 553, 0.0884% 555, 0.0126% 557, 0.0906% 558, 0.0387% 560, 11.8565% 561, 8.3705% 562, 4.0893% 565, 0.0750% 567, 0.1286% 571, 0.2827% 572, 0.2350% 573, 0.0000% 574, 0.0000% 577, 1.0788% 578, 0.1330% 579, 0.0370% 584, 1.5401% 585, 0.6828% 586, 0.0746% 587, 0.0594% 592, 0.0000% 596, 0.0000% 597, 0.0000% 600, 0.0000% 601, 0.0000%

Proposed Shares:

1, 35.3287% 2, 0.8060% 3, 2.1508% 4, 1.5257% 5, 3.3923% 6, 2.5414% 7, 0.9900% 8, 0.4307% 9, 3.8801% 10, 2.2216% 13, 1.3617% 15, 1.1104% 22, 0.6311% 42, 0.6467% 183, 0.0285% 197, 0.0225% 461, 0.1549% 463, 0.0425% 464, 0.0165% 481, 1.3197% 482, 0.6041% 497, 3.7771% 498, 2.6874% 548, 0.0456% 549, 0.0022% 553, 0.0727% 555, 0.0104% 557, 0.0745% 558, 0.0318% 560, 13.1890% 561, 9.3112% 562, 4.5489% 565, 0.0834% 567, 0.1431% 571, 0.2926% 572, 0.1932% 573, 0.0783% 574, 0.0474% 577, 0.8037% 578, 0.0973% 579, 0.0136% 584, 2.2068% 585, 0.7888% 586, 0.2605% 587, 0.2260% 592, 0.0188% 596, 0.0403% 597, 0.0491% 600, 0.6957% 601, 0.0045%