{ "tool_id": "art-496-l1-continuous-fee-runway", "note": "Vectors computed directly from the shipped kernel.", "vectors": [ { "name": "depletes-within-horizon-runway-short", "description": "Positive fee and infra burn against a modest balance: depletes inside the horizon and falls short of the target runway.", "policy_parameters": { "validator_count": 50, "fee_rate_avax_per_validator_month": 1.33, "fee_growth_rate_annual_pct": 10, "infra_cost_annual": 12000, "current_balance": 6000, "as_of": 1753900000, "target_runway_months": 24 }, "output_payload": { "validator_count": 50, "fee_rate_avax_per_validator_month": 1.33, "fee_rate_defaulted": false, "fee_growth_rate_annual_pct": 10, "infra_cost_annual": 12000, "current_balance": 6000, "as_of": 1753900000, "annual_tco": 12798, "breakdown": { "fee_component_annual": 798, "infra_component_annual": 12000 }, "months_to_depletion": 6, "depletion_offset_days": 183, "target_runway_months": 24, "refill_amount_required": 19675.80000000001, "horizon_months": 1200, "runway_flag": "L1_RUNWAY_SHORT", "rationale": [ "months_to_depletion (6) is short of the 24 month target runway." ] }, "compliance_flags": [ "L1_RUNWAY_MODELED", "L1_RUNWAY_SHORT", "ESCALATION_RAISED" ], "golden_hash": "5534136aad5ba0edb9e4a0418d7fc9d9459e1387c4b5179068cea05504505ed8" }, { "name": "balance-already-exhausted", "description": "Zero balance with a positive burn: the L1 has already stopped validating at as_of.", "policy_parameters": { "validator_count": 20, "fee_rate_avax_per_validator_month": 1.33, "infra_cost_annual": 5000, "current_balance": 0, "as_of": 1753900000 }, "output_payload": { "validator_count": 20, "fee_rate_avax_per_validator_month": 1.33, "fee_rate_defaulted": false, "fee_growth_rate_annual_pct": 0, "infra_cost_annual": 5000, "current_balance": 0, "as_of": 1753900000, "annual_tco": 5319.2, "breakdown": { "fee_component_annual": 319.20000000000005, "infra_component_annual": 5000 }, "months_to_depletion": 0, "depletion_offset_days": 0, "target_runway_months": 12, "refill_amount_required": 5319.200000000001, "horizon_months": 1200, "runway_flag": "L1_BALANCE_EXHAUSTED", "rationale": [ "No target_runway_months was supplied, so a 12 month target runway was assumed for the refill calculation.", "current_balance is already at or below zero while the modeled monthly burn is positive, so the L1 has already stopped validating under this model." ] }, "compliance_flags": [ "L1_RUNWAY_MODELED", "L1_BALANCE_EXHAUSTED", "ESCALATION_RAISED" ], "golden_hash": "aa4311a72befcd4a421317ccf957fd26e52129c995b2f7ad7d8e1eb0a1937349" }, { "name": "zero-burn-never-depletes", "description": "Zero validators, zero fee rate, zero infra: the finite gate on total absence of burn -- months_to_depletion is null, never Infinity.", "policy_parameters": { "validator_count": 0, "fee_rate_avax_per_validator_month": 0, "infra_cost_annual": 0, "current_balance": 0, "as_of": 1753900000 }, "output_payload": { "validator_count": 0, "fee_rate_avax_per_validator_month": 0, "fee_rate_defaulted": false, "fee_growth_rate_annual_pct": 0, "infra_cost_annual": 0, "current_balance": 0, "as_of": 1753900000, "annual_tco": 0, "breakdown": { "fee_component_annual": 0, "infra_component_annual": 0 }, "months_to_depletion": null, "depletion_offset_days": null, "target_runway_months": 12, "refill_amount_required": 0, "horizon_months": 1200, "runway_flag": "L1_RUNWAY_OK", "rationale": [ "No target_runway_months was supplied, so a 12 month target runway was assumed for the refill calculation.", "Balance did not deplete within the 1200 month model horizon under these inputs, so months_to_depletion is reported as null rather than an unbounded projection." ] }, "compliance_flags": [ "L1_RUNWAY_MODELED", "L1_RUNWAY_OK" ], "golden_hash": "77b9a89a717ddb81dc40556b67e4bc8fe5268984d13f888a44b0dc5413a53972" }, { "name": "runway-ok-ample-balance", "description": "Ample balance against a small validator set clears the target runway comfortably.", "policy_parameters": { "validator_count": 10, "fee_rate_avax_per_validator_month": 1.5, "fee_growth_rate_annual_pct": 5, "infra_cost_annual": 3000, "current_balance": 500000, "as_of": 1753900000, "target_runway_months": 12 }, "output_payload": { "validator_count": 10, "fee_rate_avax_per_validator_month": 1.5, "fee_rate_defaulted": false, "fee_growth_rate_annual_pct": 5, "infra_cost_annual": 3000, "current_balance": 500000, "as_of": 1753900000, "annual_tco": 3180, "breakdown": { "fee_component_annual": 180, "infra_component_annual": 3000 }, "months_to_depletion": 1038, "depletion_offset_days": 31594, "target_runway_months": 12, "refill_amount_required": 0, "horizon_months": 1200, "runway_flag": "L1_RUNWAY_OK", "rationale": [] }, "compliance_flags": [ "L1_RUNWAY_MODELED", "L1_RUNWAY_OK" ], "golden_hash": "e10987bc70e34ff1bca5cb4e69d22f82dc2d5c93325efb9502eb434b2f5c576d" }, { "name": "empty-input-defaults", "description": "Empty policy parameters: exercises every default (fee rate, target runway) and the finite gate on an all-defaulted, zero-burn input.", "policy_parameters": {}, "output_payload": { "validator_count": 0, "fee_rate_avax_per_validator_month": 1.33, "fee_rate_defaulted": true, "fee_growth_rate_annual_pct": 0, "infra_cost_annual": 0, "current_balance": 0, "as_of": 0, "annual_tco": 0, "breakdown": { "fee_component_annual": 0, "infra_component_annual": 0 }, "months_to_depletion": null, "depletion_offset_days": null, "target_runway_months": 12, "refill_amount_required": 0, "horizon_months": 1200, "runway_flag": "L1_RUNWAY_OK", "rationale": [ "No validator_count was supplied, so 0 was assumed -- the continuous-fee component of the burn is zero at that assumption.", "No fee_rate_avax_per_validator_month was supplied, so the 1.33 AVAX/month ACP-77 launch reference point was assumed. The live continuous fee rises with ecosystem-wide validator count; supply a current figure to remove this assumption.", "No target_runway_months was supplied, so a 12 month target runway was assumed for the refill calculation.", "Balance did not deplete within the 1200 month model horizon under these inputs, so months_to_depletion is reported as null rather than an unbounded projection." ] }, "compliance_flags": [ "L1_RUNWAY_MODELED", "FEE_RATE_DEFAULTED", "L1_RUNWAY_OK" ], "golden_hash": "d9c4a49a96e8b29a9df42b4c1ece7f08df107f3e94f5edea3abb9590f60f67e6" } ] }