Really interesting to see all these different options laid out, so many opportunities, so much to learn!

In point 2 under the HIVE and EDS section:

• The overall APY is 8% but only 50% is paid out to delegators in EDS - the other 50% is powered up to assist with growing the EDS fund and bringing forward the date at which the currently very slowly declining APY (currently about 28%) will flip and start to increase.
• EDS are pegged to 1 HIVE when they are minted, regardless of the price in the market.

So the figures would be 161.52 HIVE x 50% = 80 EDS.

I forgot about inflation as part of the income, that's a good point!