Month 12 Organic Revenue
$450,000
Real Cashflow APY: 4.50%
Month 12 Nominal APY
18.00%
Gross Yield (Emissions + Fees)
Month 12 Real Net APY
7.10%
Dilution-Adjusted Net Return
Sustainability Ratio
0.395
Organic Share of Yield (39.5%)
Multi-Year APY Trajectory & Emission Decay
Nominal APY
Real Net APY
Organic Revenue
Scrub Timeline:
Month 12
Monthly Protocol Cashflows & Token Dilution Trajectory
Organic Fees ($)
Token Emissions ($)
Net Dilution (%)
36-Month Financial & Tokenomics Schedule
| Month | Protocol TVL | Organic Fee | Reward Emission | Nominal APY | Dilution % | Real Net APY | Sustainability Ratio |
|---|