{"meta":{"slug":"equity-return-by-ltv","figure":"Fig. 17","title":"Equity return by LTV (estimates)","source":[{"name":"Dune","icon":"dune","title":"Dune queries","sections":[{"title":"Powered by Dune","entries":[{"label":"sUSDS and sUSDe share-price yield","id":"8900227","href":"https://dune.com/queries/8900227"},{"label":"Daily borrow rates and debt","id":"8900237","href":"https://dune.com/queries/8900237"},{"label":"Position oracle valuation","id":"8900509","href":"https://dune.com/queries/8900509"}]}]},{"name":"Merkl","icon":"merkl","href":"https://app.merkl.xyz"}],"asOf":"2026-10-05","kind":"chart","placement":"Sec 6.3, after the LTV paragraph"},"columns":[{"key":"ltv","label":"LTV","kind":"percent"},{"key":"susds","label":"sUSDS/USDT, Ethereum","kind":"percent","icon":"susds"},{"key":"susde","label":"sUSDe/PYUSD, Ethereum","kind":"percent","icon":"susde"},{"key":"usde","label":"USDe/USDC, Base","kind":"percent","icon":"usde"}],"rows":[{"ltv":0,"susds":3.6,"susde":5.05,"usde":4.75},{"ltv":0.5,"susds":3.6,"susde":5.06,"usde":4.75},{"ltv":1,"susds":3.61,"susde":5.06,"usde":4.76},{"ltv":1.5,"susds":3.61,"susde":5.07,"usde":4.76},{"ltv":2,"susds":3.61,"susde":5.07,"usde":4.76},{"ltv":2.5,"susds":3.61,"susde":5.08,"usde":4.77},{"ltv":3,"susds":3.62,"susde":5.08,"usde":4.77},{"ltv":3.5,"susds":3.62,"susde":5.09,"usde":4.77},{"ltv":4,"susds":3.62,"susde":5.09,"usde":4.78},{"ltv":4.5,"susds":3.63,"susde":5.09,"usde":4.78},{"ltv":5,"susds":3.63,"susde":5.1,"usde":4.78},{"ltv":5.5,"susds":3.63,"susde":5.1,"usde":4.79},{"ltv":6,"susds":3.64,"susde":5.11,"usde":4.79},{"ltv":6.5,"susds":3.64,"susde":5.11,"usde":4.79},{"ltv":7,"susds":3.64,"susde":5.12,"usde":4.8},{"ltv":7.5,"susds":3.64,"susde":5.12,"usde":4.8},{"ltv":8,"susds":3.65,"susde":5.13,"usde":4.8},{"ltv":8.5,"susds":3.65,"susde":5.13,"usde":4.81},{"ltv":9,"susds":3.65,"susde":5.14,"usde":4.81},{"ltv":9.5,"susds":3.66,"susde":5.15,"usde":4.82},{"ltv":10,"susds":3.66,"susde":5.15,"usde":4.82},{"ltv":10.5,"susds":3.66,"susde":5.16,"usde":4.82},{"ltv":11,"susds":3.67,"susde":5.16,"usde":4.83},{"ltv":11.5,"susds":3.67,"susde":5.17,"usde":4.83},{"ltv":12,"susds":3.67,"susde":5.17,"usde":4.84},{"ltv":12.5,"susds":3.68,"susde":5.18,"usde":4.84},{"ltv":13,"susds":3.68,"susde":5.18,"usde":4.84},{"ltv":13.5,"susds":3.69,"susde":5.19,"usde":4.85},{"ltv":14,"susds":3.69,"susde":5.2,"usde":4.85},{"ltv":14.5,"susds":3.69,"susde":5.2,"usde":4.86},{"ltv":15,"susds":3.7,"susde":5.21,"usde":4.86},{"ltv":15.5,"susds":3.7,"susde":5.21,"usde":4.87},{"ltv":16,"susds":3.7,"susde":5.22,"usde":4.87},{"ltv":16.5,"susds":3.71,"susde":5.23,"usde":4.87},{"ltv":17,"susds":3.71,"susde":5.23,"usde":4.88},{"ltv":17.5,"susds":3.72,"susde":5.24,"usde":4.88},{"ltv":18,"susds":3.72,"susde":5.24,"usde":4.89},{"ltv":18.5,"susds":3.72,"susde":5.25,"usde":4.89},{"ltv":19,"susds":3.73,"susde":5.26,"usde":4.9},{"ltv":19.5,"susds":3.73,"susde":5.26,"usde":4.9},{"ltv":20,"susds":3.74,"susde":5.27,"usde":4.91},{"ltv":20.5,"susds":3.74,"susde":5.28,"usde":4.91},{"ltv":21,"susds":3.75,"susde":5.28,"usde":4.92},{"ltv":21.5,"susds":3.75,"susde":5.29,"usde":4.92},{"ltv":22,"susds":3.75,"susde":5.3,"usde":4.93},{"ltv":22.5,"susds":3.76,"susde":5.31,"usde":4.93},{"ltv":23,"susds":3.76,"susde":5.31,"usde":4.94},{"ltv":23.5,"susds":3.77,"susde":5.32,"usde":4.94},{"ltv":24,"susds":3.77,"susde":5.33,"usde":4.95},{"ltv":24.5,"susds":3.78,"susde":5.34,"usde":4.95},{"ltv":25,"susds":3.78,"susde":5.34,"usde":4.96},{"ltv":25.5,"susds":3.79,"susde":5.35,"usde":4.97},{"ltv":26,"susds":3.79,"susde":5.36,"usde":4.97},{"ltv":26.5,"susds":3.8,"susde":5.37,"usde":4.98},{"ltv":27,"susds":3.8,"susde":5.37,"usde":4.98},{"ltv":27.5,"susds":3.81,"susde":5.38,"usde":4.99},{"ltv":28,"susds":3.81,"susde":5.39,"usde":4.99},{"ltv":28.5,"susds":3.82,"susde":5.4,"usde":5},{"ltv":29,"susds":3.82,"susde":5.41,"usde":5.01},{"ltv":29.5,"susds":3.83,"susde":5.42,"usde":5.01},{"ltv":30,"susds":3.84,"susde":5.43,"usde":5.02},{"ltv":30.5,"susds":3.84,"susde":5.43,"usde":5.03},{"ltv":31,"susds":3.85,"susde":5.44,"usde":5.03},{"ltv":31.5,"susds":3.85,"susde":5.45,"usde":5.04},{"ltv":32,"susds":3.86,"susde":5.46,"usde":5.05},{"ltv":32.5,"susds":3.86,"susde":5.47,"usde":5.05},{"ltv":33,"susds":3.87,"susde":5.48,"usde":5.06},{"ltv":33.5,"susds":3.88,"susde":5.49,"usde":5.07},{"ltv":34,"susds":3.88,"susde":5.5,"usde":5.07},{"ltv":34.5,"susds":3.89,"susde":5.51,"usde":5.08},{"ltv":35,"susds":3.9,"susde":5.52,"usde":5.09},{"ltv":35.5,"susds":3.9,"susde":5.53,"usde":5.1},{"ltv":36,"susds":3.91,"susde":5.54,"usde":5.1},{"ltv":36.5,"susds":3.92,"susde":5.55,"usde":5.11},{"ltv":37,"susds":3.92,"susde":5.56,"usde":5.12},{"ltv":37.5,"susds":3.93,"susde":5.57,"usde":5.13},{"ltv":38,"susds":3.94,"susde":5.59,"usde":5.14},{"ltv":38.5,"susds":3.94,"susde":5.6,"usde":5.14},{"ltv":39,"susds":3.95,"susde":5.61,"usde":5.15},{"ltv":39.5,"susds":3.96,"susde":5.62,"usde":5.16},{"ltv":40,"susds":3.97,"susde":5.63,"usde":5.17},{"ltv":40.5,"susds":3.97,"susde":5.64,"usde":5.18},{"ltv":41,"susds":3.98,"susde":5.66,"usde":5.19},{"ltv":41.5,"susds":3.99,"susde":5.67,"usde":5.2},{"ltv":42,"susds":4,"susde":5.68,"usde":5.2},{"ltv":42.5,"susds":4.01,"susde":5.69,"usde":5.21},{"ltv":43,"susds":4.01,"susde":5.71,"usde":5.22},{"ltv":43.5,"susds":4.02,"susde":5.72,"usde":5.23},{"ltv":44,"susds":4.03,"susde":5.74,"usde":5.24},{"ltv":44.5,"susds":4.04,"susde":5.75,"usde":5.25},{"ltv":45,"susds":4.05,"susde":5.76,"usde":5.26},{"ltv":45.5,"susds":4.06,"susde":5.78,"usde":5.27},{"ltv":46,"susds":4.07,"susde":5.79,"usde":5.29},{"ltv":46.5,"susds":4.08,"susde":5.81,"usde":5.3},{"ltv":47,"susds":4.09,"susde":5.82,"usde":5.31},{"ltv":47.5,"susds":4.1,"susde":5.84,"usde":5.32},{"ltv":48,"susds":4.11,"susde":5.85,"usde":5.33},{"ltv":48.5,"susds":4.12,"susde":5.87,"usde":5.34},{"ltv":49,"susds":4.13,"susde":5.89,"usde":5.35},{"ltv":49.5,"susds":4.14,"susde":5.9,"usde":5.37},{"ltv":50,"susds":4.15,"susde":5.92,"usde":5.38},{"ltv":50.5,"susds":4.16,"susde":5.94,"usde":5.39},{"ltv":51,"susds":4.17,"susde":5.96,"usde":5.4},{"ltv":51.5,"susds":4.18,"susde":5.97,"usde":5.42},{"ltv":52,"susds":4.19,"susde":5.99,"usde":5.43},{"ltv":52.5,"susds":4.21,"susde":6.01,"usde":5.44},{"ltv":53,"susds":4.22,"susde":6.03,"usde":5.46},{"ltv":53.5,"susds":4.23,"susde":6.05,"usde":5.47},{"ltv":54,"susds":4.24,"susde":6.07,"usde":5.49},{"ltv":54.5,"susds":4.26,"susde":6.09,"usde":5.5},{"ltv":55,"susds":4.27,"susde":6.11,"usde":5.52},{"ltv":55.5,"susds":4.28,"susde":6.14,"usde":5.53},{"ltv":56,"susds":4.3,"susde":6.16,"usde":5.55},{"ltv":56.5,"susds":4.31,"susde":6.18,"usde":5.57},{"ltv":57,"susds":4.33,"susde":6.2,"usde":5.58},{"ltv":57.5,"susds":4.34,"susde":6.23,"usde":5.6},{"ltv":58,"susds":4.36,"susde":6.25,"usde":5.62},{"ltv":58.5,"susds":4.37,"susde":6.28,"usde":5.64},{"ltv":59,"susds":4.39,"susde":6.3,"usde":5.65},{"ltv":59.5,"susds":4.41,"susde":6.33,"usde":5.67},{"ltv":60,"susds":4.42,"susde":6.35,"usde":5.69},{"ltv":60.5,"susds":4.44,"susde":6.38,"usde":5.71},{"ltv":61,"susds":4.46,"susde":6.41,"usde":5.73},{"ltv":61.5,"susds":4.48,"susde":6.44,"usde":5.75},{"ltv":62,"susds":4.5,"susde":6.47,"usde":5.77},{"ltv":62.5,"susds":4.51,"susde":6.5,"usde":5.8},{"ltv":63,"susds":4.53,"susde":6.53,"usde":5.82},{"ltv":63.5,"susds":4.55,"susde":6.56,"usde":5.84},{"ltv":64,"susds":4.58,"susde":6.6,"usde":5.87},{"ltv":64.5,"susds":4.6,"susde":6.63,"usde":5.89},{"ltv":65,"susds":4.62,"susde":6.66,"usde":5.92},{"ltv":65.5,"susds":4.64,"susde":6.7,"usde":5.94},{"ltv":66,"susds":4.67,"susde":6.74,"usde":5.97},{"ltv":66.5,"susds":4.69,"susde":6.78,"usde":6},{"ltv":67,"susds":4.71,"susde":6.81,"usde":6.03},{"ltv":67.5,"susds":4.74,"susde":6.85,"usde":6.05},{"ltv":68,"susds":4.77,"susde":6.9,"usde":6.08},{"ltv":68.5,"susds":4.79,"susde":6.94,"usde":6.12},{"ltv":69,"susds":4.82,"susde":6.98,"usde":6.15},{"ltv":69.5,"susds":4.85,"susde":7.03,"usde":6.18},{"ltv":70,"susds":4.88,"susde":7.08,"usde":6.22},{"ltv":70.5,"susds":4.91,"susde":7.13,"usde":6.25},{"ltv":71,"susds":4.94,"susde":7.18,"usde":6.29},{"ltv":71.5,"susds":4.98,"susde":7.23,"usde":6.33},{"ltv":72,"susds":5.01,"susde":7.28,"usde":6.37},{"ltv":72.5,"susds":5.05,"susde":7.34,"usde":6.41},{"ltv":73,"susds":5.08,"susde":7.4,"usde":6.45},{"ltv":73.5,"susds":5.12,"susde":7.46,"usde":6.49},{"ltv":74,"susds":5.16,"susde":7.52,"usde":6.54},{"ltv":74.5,"susds":5.2,"susde":7.59,"usde":6.59},{"ltv":75,"susds":5.25,"susde":7.65,"usde":6.63},{"ltv":75.5,"susds":5.29,"susde":7.73,"usde":6.69},{"ltv":76,"susds":5.34,"susde":7.8,"usde":6.74},{"ltv":76.5,"susds":5.39,"susde":7.88,"usde":6.79},{"ltv":77,"susds":5.44,"susde":7.96,"usde":6.85},{"ltv":77.5,"susds":5.49,"susde":8.04,"usde":6.91},{"ltv":78,"susds":5.55,"susde":8.13,"usde":6.98},{"ltv":78.5,"susds":5.6,"susde":8.22,"usde":7.04},{"ltv":79,"susds":5.66,"susde":8.32,"usde":7.11},{"ltv":79.5,"susds":5.73,"susde":8.42,"usde":7.19},{"ltv":80,"susds":5.8,"susde":8.52,"usde":7.26},{"ltv":80.5,"susds":5.87,"susde":8.63,"usde":7.34},{"ltv":81,"susds":5.94,"susde":8.75,"usde":7.43},{"ltv":81.5,"susds":6.02,"susde":8.87,"usde":7.52},{"ltv":82,"susds":6.1,"susde":9,"usde":7.61},{"ltv":82.5,"susds":6.19,"susde":9.14,"usde":7.71},{"ltv":83,"susds":6.28,"susde":9.29,"usde":7.82},{"ltv":83.5,"susds":6.38,"susde":9.44,"usde":7.93},{"ltv":84,"susds":6.48,"susde":9.61,"usde":8.05},{"ltv":84.5,"susds":6.59,"susde":9.78,"usde":8.17},{"ltv":85,"susds":6.71,"susde":9.97,"usde":8.31},{"ltv":85.5,"susds":6.84,"susde":10.17,"usde":8.45},{"ltv":86,"susds":6.97,"susde":10.38,"usde":8.61},{"ltv":86.5,"susds":7.12,"susde":10.61,"usde":8.78},{"ltv":87,"susds":7.27,"susde":10.86,"usde":8.95},{"ltv":87.5,"susds":7.44,"susde":11.12,"usde":9.15},{"ltv":88,"susds":7.63,"susde":11.41,"usde":9.36},{"ltv":88.5,"susds":7.82,"susde":11.73,"usde":9.58},{"ltv":89,"susds":8.04,"susde":12.07,"usde":9.83},{"ltv":89.5,"susds":8.28,"susde":12.44,"usde":10.1},{"ltv":90,"susds":8.54,"susde":12.86,"usde":10.4},{"ltv":90.5,"susds":8.83,"susde":13.31,"usde":10.73},{"ltv":91,"susds":9.15,"susde":13.82,"usde":11.1},{"ltv":91.5,"susds":9.51,"susde":14.39,"usde":11.51},{"ltv":92,"susds":9.91,"susde":null,"usde":null},{"ltv":92.5,"susds":10.37,"susde":null,"usde":null},{"ltv":93,"susds":10.89,"susde":null,"usde":null},{"ltv":93.5,"susds":11.5,"susde":null,"usde":null},{"ltv":94,"susds":12.2,"susde":null,"usde":null},{"ltv":94.5,"susds":13.03,"susde":null,"usde":null},{"ltv":95,"susds":14.03,"susde":null,"usde":null},{"ltv":95.5,"susds":15.25,"susde":null,"usde":null},{"ltv":96,"susds":16.77,"susde":null,"usde":null},{"ltv":96.5,"susds":18.73,"susde":null,"usde":null}]}