Simulations
Illustrative simulations in the whitepaper model premium savings and staking earnings under simple assumptions.
On this page
- - User-level discount scenarios
- - Annualized staking outcomes
- - Five-year pool trajectory
User Savings
Example assumptions use a $100 monthly base premium and discounts tied to stake tiers over a 12-month horizon.
| Stake | Premium Discount | Example Monthly Premium |
|---|---|---|
| $1,000 | 10% | $90 (from $100) |
| $5,000 | 25% | $75 (from $100) |
| $10,000 | 40% | $60 (from $100) |
Staking Earnings
Annual earnings
Es = S x AWith an 8% APY assumption, staking can offset premium spend while improving treasury depth.
5-Year Sustainability
The modeled trajectory stays positive under provided assumptions, indicating claim payouts remain supportable by combined inflows and yield.