Profitability
CRN Profit+$22.44
Break-even18% / 31%
Sustainability
Pool55 mo(~4.6yr)
Organic threshold31%
Distribution
Split80/15/5/0%
Burn0 ALEPH
CCN Reward$115
0%
$0.0328 → $0.0328
120 months
Runway Projection
Pool depletes at month 55
Log scale
Profitability
Horizontal dashed line = break-even point ($0 profit)
Revenue Split
R = Number of CRNs / Number of CCNs. Higher R shifts revenue toward CRNs.
Composition
Organic Revenue
$50282.40(65.7%)
Subsidy Revenue
$26240.00(34.3%)
Total Monthly Revenue: $76522.40