Tokenomics
Tokenomics
Legal entity
The start of the project and all further activities are carried out on behalf of WWG SIA, a company registered in the legal field of Latvia. WWG SIA is the assignee of all scientific work, including the five-year scientific work within the project https://bbox.rocks and the operating company for the launch of crowdfunding and completion of the pre-sale round of our token sale. The capital raised in the first phase will be used, among other things, to transition to a different, larger legal form of operation for the Private and Public rounds, as well as to expand the organization and recruit the right people to the team for the successful and transparent implementation of our goals, which we now tentatively call “ELibria Holding”.
Procedure Description:
WWG SIA collects pre-sale capital from the contributions stipulated by the entry levels of the ELibria community. Later, upon completion of the first stage, we create a holding company or another type of legal form that will define WWG SIA as a subsidiary. Then, the holding company we founded will go to the token sale and organize a structure with a team of experts required to implement the tasks and to support parallel development orders from interested community members.
The holding company will create:
1. The DAO (Decentralized Autonomous Organisation), to which ELNETWORK support will be transferred upon completion of the relevant roadmap
2. The 1Box, Elchain, Elcloud product and other services
3. Financing the marketing department, which finds customers for 1Box, investors and startups in the network, and B2B clients to the holding company.
Once the relevant roadmap is completed, we eliminate the product support branch (1Box, ELcloud, ELchain…) and after that, all further support is provided by DAO alone, which is in line with the goal of making the product supported by a decentralized organisation.
Simply a DAO, without uniting for the sake of one product, is not able to create it, but in this case Elibria Holding creates both a DAO and a product at the same time and, therefore, the DAO is united by one product and will be able to support it in the future.
ELibria Holding Monetisation:
- Selling scientifically proven 1Box private routers
- Sale of digital power and space to host projects and data in the 1Box home server network
- IT development for members of the community, creating joint product lines with investors or customized solutions on order.
- Network commissions
- Income from own startups and services launched within the network
Who gets profits?:
To distribute profits from the holding company’s operations to investors and co-creators, the holding company issues ELshare (ELS) on the public blockchain, the ownership of which will determine the share of the holding company’s profits distributed to ELshare holders.
ELshare Asset:
Total ELshare issue: 1,000,000,000 tokens
Capitalization: 100 000 000 usd
Base Allocation:
16% of ELshare is sold to investors in 3 rounds:
| pre-sale | private | public | |
| price | 0.10 | 0.10 | 0.10 |
| discount | 40% | 30% | 0% |
| amount | 0.06 | 0.07 | 0.10 |
The total amount of collected investments over 3 rounds is 11,000,000 usd
22% of ELshare will be used to be given away in personal ownership to ambassadors, partners, team, all experts, consultants, and all those who have made intangible contributions.
62% will remain under the management of ELibria Holding and DAO, of which the holding company’s income from owning ELshare will pay for the development and maintenance of ELibria’s infrastructure, fund DAO, social programs, startups and technologies advancing anonymity and privacy in the world once the goals set out in the roadmap are achieved, and maintain ELshare’s exchange rate in the market with a liquidity fund.
ELshare tokenomics (distribution, vesting)
ELbit accruals for work already done and investments: (Pre-sale, payment in tokens for all previous and future work done, in tokens at the pre-sale price, made before the TGE token)
Everyone who invested their labor in the creation and development of ELibria will have the opportunity to convert this contribution into earnings, according to the number of hours invested, taking into account their rate per hour. Those who have invested money in the project, according to the amount of their contribution, will be credited in ELshare to the balance inside WP at the pre-sale price of the token. A starting balance will be formed, which will be replenished by completing quests and tasks, as well as by purchasing ELshare at pre-sale price within the community.
After the ELshare TGE, all amounts accumulated on the balance will be converted to the blockchain wallet where the ELshare will be issued.
And further accruals for the fulfillment of tasks, quests and other activities will occur immediately to the wallet in the blockchain of the recipient from the matching funds.
ELshare is a share of 10% of ELbit farming by all devices in the network, which is credited at the time of farming in the proportion of the recipient’s ELshare share of the total ELshare issue and the share of ELbit payment/conversion fees.
Upon reaching the goal, further development of the project will come from the ELibria fund, which will collect 2% of all ELbit farmed and secured, the development fund, which will fund or buy the technology and developers needed to develop ELibria, and the social and legal projects/programs fund, from which they will be funded.
All other funds will be distributed to investors, partners, creators, marketers, representatives and others within the golden kilobyte people in personal ownership (1024 participants).
Tokenomics:
What the investment is going to be used for:
Expected organizational structure of ELibria Holding: https://docs.google.com/document/d/1SvjU-stWxmU3oBEEb5oQbnLOl9oCDyiUmfeJ2_W2-Yo/edit
DAO Organization:
Developing a network of representatives who collect and distribute hardware:
Подготовить публичный документ
Development of the 1Box device and independent digital space as described in this document:
Подготовить публичный документ
Distribute the device to up to 100,000 users according to the marketing plan described in this document:
Подготовить публичный документ
By May 2026 according to the roadmap:
Expenses:
Прогноз расходов и выхода в безубыточный режим (таблица), 22% от общей эмиссии ELShare и 8 млн USD
28.06.2024
Revenues:
The main revenue streams for ELshare holders are related to the sale of digital space and digital capacity of 1Box by ELibria Holding and, as a consequence, the generation of a stablecoin – ELbit, in the blockchain of 1Box – ELchain, for the provision of digital capacity by 1Box to the ELcloud service, which hosts data and services of clients, as well as related to the commission from the market of services launched in ELNETWORK by members of the community and ELbit transactions.
In other words, ELibria Holding finds clients for hosting in a new digital space based on a network of home servers and by requesting permission to use digital capacity from the owners of 1BOX, leases their capacity to clients. Receiving payment from the customer in advance, it credits the elbit token to the amount of payment, upon the provision of the service, checking every minute that the service is provided in accordance with the customer’s order.
How does it work?
The retail price of the digital power that each 1Box device with backups can offer is about $80 per month, of which a commission of $8 (10%) per month goes to ELibria holding as an agency fee for connecting service providers (1Box owners) and customers, who by renting many devices will be able to collect digital power for any need, and $72 (90%) to the ELbit security fund, where the generated elbits can be exchanged for Fiat.
When selling digital power in the 1Box network, the 1Box device checks itself every minute to see if it meets the requirements requested by the customer and if the requirements are met, 0.001666666666667 ELbit is charged, which is comparable to 72 ELbit already secured per month. The amount of the reward can vary in any direction depending on the provision of less or more digital capacity compared to the standard values.
We will have as many ELbit in our system as the number of gigabytes/minutes with the right digital provisioning our network has made available to space tenants.
ELbit is a stablecoin on the ELchain blockchain hosted on 1Box, generated by the providing of digital resources in favor of the network, which can be transferred between members of the society and be a unit of account when receiving goods and services launched in the space of our society.
ELbit will be the easiest to use exchange unit when receiving goods or services from community members and the only measure, the issue of which occurs decentralized and non-disable, for which it will be possible to get network services, such as – domain names, hosting, renting private services within the network, escrow and more.
Each device or virtualization that creates a peer-to-peer network generates 70% of ELbit for itself, 20% is distributed through a bonus program to those who came online early from those who came online later, and we split the remaining 10% between investors and creators. Given that Elbit is a secured token, we are effectively splitting $10 of every $100 printed in the future between Elshare holders, and that’s just one of the revenue streams).
Elbit Tokenomics:
ELbit emissions released by farming 1BOX devices are allocated in accordance with the farming rules, where:
| 10% | ELshare Liquidity |
| 20% | distributed among ELibria community members, depending on the order in which they are connected to the network. |
| 70% | go to those who have stored data or data backups, according to the digital capacity requested from their devices |
Considering the cost of space
| 1BOX | 1 UNIT | Elbit generation from a single device |
| Available space | 1024 GB | increases with the release of new 1BOX generations |
| Allocated space | 22% | taking into account the memory available for allocation, stability, network load and space used for backups, provided that all technical parameters are observed by 1BOX owners. |
| Cost of 1 Gb/1Box per month, USD | 0.405 | from the calculation that the market digital capacity for comparable digital resources with 1box with 200GB of memory = 90 USD per month, from this we get the price per GB – 0,45 usd from which we take away the 10% agency Elibria holding and get 0,405 usd in collateral fund for each sold GB of space for ELBIT generation”. |
Расчет загруженности пространства
Рассчёт генерации ELBit от расширения пространства
ELbit bonus program, distribution of 20% of farming:
| level | Devices from | Devices up to | Distribution |
| 1 level | 1 | 1024 | 20% is not distributed. 90% of the generation is left to the owner of the device. |
| 2 level | 1025 | 10240 | 20% is given to the first 1,024 community members |
| 3 level | 11265 | 30000 | 13% for level 2 and 7% for level 1 |
| 4 level | 30001 | 50000 | 10% – level 3, 6% – level 2 and 4% – level 1 |
| 5 level | 50001 | 70000 | (further abbreviated, according to knee-jerk logic) 9%, 5%, 3.5%, 2.5% |
| 6 level | 70001 | 100000 | 8,5%, 4,5%, 3,5%, 2,5%, 1% |
| 7 level | 100001 | 200000 | 7%, 4%, 3,5%, 2,5%, 2%, 1% |
| 8 level | 200001 | 350000 | 7%, 4%, 3%, 2,5%, 2%, 1%, 0,5% |
| 9 level | 350001 | 500000+ | 6,5%, 3,5%, 3%, 2,5%, 2%, 1,5%, 0,75%, 0,25% |
The bonus program allows redistributing 20% of ELbit generation to those who came online early – from those who came online later. Thus, the first 1024 registrations, simply buying a device for 600 Euros, after reaching the goal according to the roadmap per month will be able to receive so much (see table), for example, in 2027, according to the forecast of farming and the model of the bonus program, the first 1024 participants (level 1) will share 33 230 170 Elbit, just for the fact that their devices came into the network first, which for each comes out 33230170 / 1024 = 32 451 Elbit with security in the appropriate amount in dollars.
Расчеты представлены тут:
вставить ссылку на excel
ELshare Holder Revenues:
The profitability of ELshare holders is determined not only by 10% of ELbit farming, but also by commissions for transactions, payments, exchange to Fiat, as well as from their own services launched in the network, accepting ELbit as payment.
Scheme of yield generation and its distribution among ELshare holders
The scheme presented above explains the origin of ELshare tokens, which will be presented for realization from the start. Thus, there is a stablecoin – ELbit and its sources of income for ELshare owners – 10% from farming, transaction fees, fees from payment gateways, fees from exchanging to Fiat and profits from startups that we ourselves will launch in the space created by us as its developers – analogs of Amazon, Google drive, Upwork, AI, P2P exchanges, etc. The scheme also shows how the ELshare issue will be distributed and at the expense of which profits the holding and DAO will support themselves (after the realization of the roadmap stage). The holding company will remain an expert in the cybersecurity market with multiple clients, stakes in ELshare and joint control over ELshare funds together with the DAOs.
Stable ELbit features
- You can use them to buy space. In such a case, there is no actual farming of new ELbit on the device that placed the paying ELbit data, but rather a flow of already generated ELbit from one owner to another.
- You can buy network services available only with ELbit – domain names, services from developers.
- You can pay with them for any product or service on any of the resources launched within the network, taking into account the commissions of the payment gateway that accepts ELbit.
- It is possible to sell ELbit through a P2P exchange that we will launch on our network.
- The generated ELbit per month can be exchanged in our bank, minus a 2% exchange fee and receive Fiat in your account.
- Send to another network member on their account minus a transaction fee
Shares of the holding company’s total profits in ELbit are scheduled to be paid to ELshare holders quarterly on smart contracts equal to the frozen ELshare’s share of its total issuance for the reporting period.
Three-year yield forecast for ELshare
Таблицы прогноза или потенциала доходности по статьям с графиками и пирогами.
Остальные три в стадии подсчета – комиссии, стартапы, конвертация в фонде обеспечения.
Despite the fact that the revenue forecast is currently based only on a 10% split of the network’s pharming and does not take into account revenues from commissions, conversions and startups, the forecast provides sufficient justification for the value of making an investment in ELshare even without revealing its full potential.
Based on the calculations, the capitalization potential of the project by the end of the reporting period on Elbit pharming alone (100%) will be $1bn, of which 10% is fully provided by liquidity of all ELshare issued.
Three-year profitability forecast for ELibria Holding
(показать, в какой момент мы полностью переходим на самообеспечение)
Таблица доходности холдинга и его фондов от собственной доли в ELshare, продаже устройств, 10% комиссии с продажи пространства и операционной деятельности (оказание услуг клиентам)
Nota Bene: This document is a reflection of the overall concept, and is not a finished proposal.