ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Projected SpendingsDAO Revenue
3
FY24 Q1$810,732Q1 23$1,258,606
4
FY24 Q2 $810,732Q2 23$1,033,625
5
FY24 Q3$810,732Q3 23$288,158
6
FY24 Q4$810,732Q4 23$318,501
7
Total$3,242,929Average$724,722
8
9
10
11
Projected Revenue
12
FY24 Q1$326,125
13
FY24 Q2 $326,125
14
FY24 Q3$326,125
15
FY24 Q4$326,125
16
Total$1,304,500Projectooor
17
Rev Factor0.45<---- 1 is no change from above 12m average. 1.5 is 50% increase in revs, 0.5 is 50% decrease
18
19
20
Current Stablecoin Reserves
21
Stables DAO$1,279,909
22
Stables Karpatkey$3,088,276
23
Stables OpCo$1,265,079
24
Total$5,633,264
25
26
Stables EOY 24$3,694,835
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
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