Treasury Payback Model
Yuta-Tools · your DRep payback modeling assistant
Treasury outlay
4,969,231 ADA
USD basis (@ $0.22)
$1,093,231
Repayment mechanism
Anvil revenue contribution
Scenarios — click a card to load it into the model
Tune the model
Sellout/Henry baseline today ≈ 75,000/yr
New venues + organizers. Proposal models 30–50%.
Transfers, resales, listings, offers, de-lists, royalty splits — excludes the initial mint (added automatically).
Assumed platform revenue per on-chain action (Anvil side — Sellout ticket pricing is not modeled). Frames the Treasury give-back as a share of the whole.
A voluntary contribution from Anvil's own revenue back to the Treasury, chosen to accelerate payback — not an on-chain protocol fee.
Proposal reference rate: $0.22.
Compounding recovery toward $1+.
USD = did the dollar value come back? ADA = did the raw ADA come back (price-independent)?