Revenue Calculation & Distribution

For each qualifying cycle, 5% of positive distributable net product revenue is assigned to the Hazels RWA Pool and divided by Holder/Staker weight.

For each qualifying RWA reporting cycle beginning with the operational rollout scheduled for Q1 2027, 5% of positive distributable net product revenue is assigned to the Hazels RWA Pool.

rwa-pooltext

Hazels RWA Pool = MAX(0, Positive Distributable Net Product Revenue) x 5%

distributable-nettext

Distributable Net Product Revenue = Gross Collected Product Revenue
  - Manufacturing - Packaging & Fulfilment
  - Retail/Marketplace Fees - Shipping Subsidies
  - Returns/Refunds - Taxes/Duties
  - Licensing/Partner Royalties - Marketing Costs
  - Approved Operating Reserves

Illustrative product cycle	Amount
Gross collected product revenue	500,000
Manufacturing and packaging	-140,000
Fulfilment and logistics	-55,000
Retail and marketplace fees	-60,000
Returns, taxes and duties	-35,000
Licensing, marketing and reserves	-60,000
Positive distributable net product revenue	150,000
Hazels RWA Pool — 5%	7,500

The figures above are illustrative and do not represent guaranteed product performance.

Holder and Staker distribution weight#

Position	Base weight per NFT
Verified Holder	1.00
Active Staker	2.00

Reward weight is capped at five eligible Hazels NFTs per wallet.

Eligible NFTs	Holder weight	Active Staker weight
1	1.00	2.00
2	2.00	4.00
3	3.00	6.00
4	4.00	8.00
5 or more	5.00	10.00

wallet-sharetext

Wallet Share = Wallet Eligibility Weight / Total Eligibility Weight
Wallet Reward = Hazels RWA Pool x Wallet Share