CX Operator Sandbox – XC Economics

Settings

Adjust core economics. These apply immediately.

Discount rate (rev-share PV)

Months (game length)

Initial treasury cash ($)

Volatility (0–1)

XC Treasury (start units)

Transaction fee %

Memberships (count)

Membership fee / month ($)

Operator Control

Month: 1 / 24

Cash Treasury: $0

XC Circulating Supply: 0

XC Treasury (units): 0

Reputation: 50 / 100

Deal Builder (XC only)

CX does not invest cash. Each deal is funded with XC issued to experts at a fixed issue price = $10 per XC (accounting). Market price is NAV-driven.

Startup

Expert

Equity (%)

Revenue Share Cap (× notional)

XC Allocated (units)

Notional Investment ($)

Buyback

Use treasury cash to buy back XC at current market price (reduces circulating supply).

Amount to Buy Back (units)

Startup Pipeline

Expert Bench

XC Price Over Time

Tracks monthly XC market price derived from NAV and circulating supply.

XC Economics

Equity NAV

Future Rev-Share (discounted)

Cash Treasury

XC Price

$0.00

XC Price = (Equity NAV + Discounted Future Rev-Share + Cash Treasury) / Circulating XC

Monthly Revenues: Memberships + Transaction Fees (applied on notional deal size).

Consilience X — Operator Sandbox (XC Economics)