| A | B | C | D | |
|---|---|---|---|---|
1 | ||||
2 | Average ROI For SHOs | 2 | ||
3 | Total SHOs (Per Year) | 24 | ||
4 | Average Raise (Per SHO) | $150,000 | ||
5 | ||||
6 | Staked DAO | 10,000 DAO | ||
7 | Staked Days | 1095 | ||
8 | Unstaked Day | |||
9 | ||||
10 | Daily Reward From VY | 3.4 DAO | ||
11 | Total Rewards From Venture Yield | 3,693 DAO | ||
12 | Early Fee From Venture Yield | 0 DAO | ||
13 | Yield From Venture Yield (After Unstaked) | 3,693 DAO | ||
14 | 36.9% | |||
15 | ||||
16 | Average Chance Per SHO | 17.6% | ||
17 | Yield From SHO Yield (Per Year) | $1,266 | ||
18 | ||||
19 | APR From Venture Yield | 12% | ||
20 | APR From SHO Yield | 13% | ||
21 | Total APR From Both VY & SY | 25% | ||
22 |