Set the assumptions. Watch the supply.
The daily mint is fixed at 125,000 CHR. Everything else here is an assumption you can move. Change one and the link in the address bar changes with it, so you can send a scenario to someone instead of describing it.
September 2026 proposal. Figures are final; the proposal is not yet ratified.
The burn overtakes issuance in 2040, and by 2046 supply is back below where it starts.
No provider debt is carried in this scenario.
Total supply, 2019 to 2046
What supply actually did up to activation, then the simulated path against the no-burn ceiling
Annual flows: minted against burned
Issuance is the same figure every year. The pool burn carves downward against it, and the line is what the two leave behind
Year-by-year table
Rate is the fixed mint measured against supply at the start of that year. It falls as supply grows and rises again if the burn shrinks supply — the 4.66% to 2.47% quoted elsewhere is the path where nothing is ever burned.
| Year | Rate | Minted (M) | Burned (M) | Net (M) | Supply (M) | Pool (M) |
|---|---|---|---|---|---|---|
| 2027 | 4.66% | 45.6 | 3.1 | 42.6 | 1020.6 | 6.9 |
| 2028 | 4.47% | 45.6 | 5.2 | 40.4 | 1061.0 | 11.9 |
| 2029 | 4.30% | 45.6 | 6.8 | 38.8 | 1099.8 | 15.5 |
| 2030 | 4.15% | 45.6 | 8.1 | 37.6 | 1137.4 | 18.3 |
| 2031 | 4.01% | 45.6 | 9.1 | 36.5 | 1173.9 | 20.7 |
| 2032 | 3.89% | 45.6 | 10.1 | 35.5 | 1209.4 | 23.0 |
| 2033 | 3.77% | 45.6 | 11.3 | 34.4 | 1243.8 | 25.6 |
| 2034 | 3.67% | 45.6 | 12.7 | 32.9 | 1276.7 | 28.8 |
| 2035 | 3.57% | 45.6 | 14.7 | 31.0 | 1307.7 | 33.3 |
| 2036 | 3.49% | 45.6 | 17.5 | 28.1 | 1335.8 | 39.7 |
| 2037 | 3.42% | 45.6 | 21.6 | 24.0 | 1359.8 | 49.1 |
| 2038 | 3.36% | 45.6 | 27.8 | 17.9 | 1377.7 | 63.0 |
| 2039 | 3.31% | 45.6 | 36.9 | 8.7 | 1386.3 | 83.8 |
| 2040 | 3.29% | 45.6 | 50.7 | −5.1 | 1381.3 | 115.0 |
| 2041 | 3.30% | 45.6 | 71.3 | −25.6 | 1355.6 | 161.7 |
| 2042 | 3.37% | 45.6 | 102.1 | −56.5 | 1299.1 | 231.7 |
| 2043 | 3.51% | 45.6 | 148.4 | −102.8 | 1196.4 | 336.7 |
| 2044 | 3.81% | 45.6 | 181.6 | −136.0 | 1060.4 | 412.1 |
| 2045 | 4.30% | 45.6 | 204.7 | −159.1 | 901.3 | 464.4 |
| 2046 | 5.06% | 45.6 | 220.7 | −175.1 | 726.2 | 500.7 |
The proposal’s figures are fixed; what this produces from them is not. It is a mechanism explorer, not a forecast or a price prediction.
Mechanism explorer, not a forecast. Fixed by the proposal: 978,064,789 CHR at activation; 125,000 CHR a day; providers and carried debt paid first; the residual split equally; a 3% baseline reward on roughly 60M staked CHR; a daily pool burn of 1/1000. Simplifications: annual steps, constant real revenue per cluster and constant dollar provider payouts, and a price that drifts with no feedback from supply. The pool burn is applied once a year to the year-end balance rather than daily to a rolling one, which understates the compounding slightly. Paths that reach zero supply are limits of the arithmetic, not predictions.