ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Projected SpendingsDAO Revenue
3
FY23 Q4$914,062Q1 23$1,258,606
4
FY24 Q1$992,812Q2 23$1,033,625
5
FY24 Q2 $899,062Q3 23$288,158
6
FY24 Q3$992,812Average$860,130
7
FY24 Q4$899,062
8
Total$4,697,811
9
10
11
Projected Revenue
12
FY23 Q4$215,032
13
FY24 Q1$215,032
14
FY24 Q2 $215,032
15
FY24 Q3$215,032
16
FY24 Q4$215,032Projectooor
17
Total$1,075,162Rev Factor0.25<---- 1 is no change. 1.5 is 50% increase in revs, 0.5 is 50% decrease
18
19
20
Stable Reserves
21
Stables DAO$1,277,021
22
Stables Karpatkey$3,054,453
23
Stables OpCo$1,566,692
24
25
Stables EOY 24$2,275,517
26
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