| A | B | C | D | E | F | G | |
|---|---|---|---|---|---|---|---|
1 | thecoreloop Node Sale Cheat Sheet | ||||||
2 | created by @0xkapital_k | ||||||
3 | |||||||
4 | This cheat sheet is to help visualize the most salient points of each project's node sale structure and tokenomics. | ||||||
5 | Note that the information gathered is from the project's documentation, Discord/Telegram correspondences. | ||||||
6 | Last updated in April 2024 so there may be changes not present. | ||||||
7 | |||||||
8 | |||||||
9 | CHEAT SHEET | XAI | Hytopia | Aethir | Sophon | Gala | |
10 | Pricing Model | Tier List | Tier List | Tier List | Tier List | Tier List | |
11 | Total Nodes | 50,000 | 50,000 | 100,000 | 200,000 | 50,000 | |
12 | Where Do Rewards Come From? | 1. Token Emissions | 1. Token Emissions 2. Gas Fee Share (25%) | 1. Token Emissions 2. Bonus Emissions for Performance | 1. Token Emissions 2. Gas Fee Share (Unk%) | 1. Token Emissions | |
13 | % of Supply Dedicated To Rewards? | 42.5%* | 5.0% | 15%*** | 20% | 50% | |
14 | How Many Years? | 6 | 3 | 4 | 3 | 6 | |
15 | How are rewards distributed? | Probablistic Every node has 1% chance (stake esXAI to improve chances) | [# of Node Keys You Own] Divided By (÷) [Total Active Node Keys] | [# of Node Keys You Own] Divided By (÷) [Total Active Node Keys] | [# of Node Keys You Own] Divided By (÷) [Total Active Node Keys] | [# of Node Keys You Own] Divided By (÷) [Total Active Node Keys] | |
16 | Reward Withdrawal/Claim Process | 15 Days (-75.0% penalty) 90 Days (-37.5% penalty) 180 Days (0.0% penalty) | No lockup | First withdrawal 120 days (then 180 days) 0% Penalty 30 Days (-75% penalty) | 90-Day Lock | No lockup | |
17 | Transferability of Node Key | Nontransferable | On September 2024 | 1 Year After Distribution | 1 Year After Distribution | Transferrable | |
18 | Marketing Techniques | Whitelist Referrals | Whitelist Referrals | Whitelist Referrals | Whitelist Referrals | Whitelist Referrals | |
19 | Tier 1 Breakeven in Months (including Withdrawal process) | 7 Months** | 14 Months**** | 9 Months*** | 39 months*** | 3 Months***** | |
20 | % of Nodes Sold | 71% | 43% | 86% | Not Live | 86% | |
21 | |||||||
22 | Go to thecoreloop's FDV & Breakeven Calculator here | ||||||
23 | |||||||
24 | Asset Price Assumptions: ETH $3500 | XAI $0.70 ($831M FDV) | TOPIA $0.07 ($250M FDV) | ATH $0.05 (FDV $2B) | ||||||
25 | * XAI suppy and token inflation are dynamic so the calculations are based on aggregate supply (XAI + esXAI). All Daily Emissions add up to ~50% of supply but only 85% is dedicated to Node Runners) | ||||||
26 | * XAI Aggregate Supply is 1,187,658,350 and daily token inflation is 1,712,328.00 (only 85% is dedicated to Node runners) | ||||||
27 | ** XAI rewards are based on probablistic so expected breakeven could vary drastically from actual breakeven | ||||||
28 | *** Aethir dedicates 10% to all nodes and 5% as a performance bonus for nodes | ||||||
29 | *** Assuming your nodes receives both normal rewards and performance rewards and there are currently 66,445 node keys | ||||||
30 | **** Hytopia evenly distributes TOPIA across nodes and there are currently 19,204 node keys and assuming no gas-fee share | ||||||
31 | ***** GALA rewards are based on the assumption that (Team Founder's Nodes are not activated) |