Profitability
CRN Profit+$22.44
Break-even18% / 31%
Sustainability
Pool69 mo(~5.8yr)
Organic threshold31%
Distribution
Split80/15/5/0%
Burn0 ALEPH
CCN Reward$115
Runway Projection
Organic sustainability at month 44 | Pool depletes at month 69
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