Get Tokenomics

Case Study: How a Lending Protocol Utilized Excess Tokens Through Subordination

Crowdlending platform tokenomics: bonding curve minting, three-tier subordination as a token sink, and triple burn mechanics for cashback utilization.

The Problem: What to Do with Tokens Given to Lenders

A crowdlending platform for small and medium businesses. The model: the platform connects lenders (individuals, average deposit $50–$20,000 USDC) with borrowers (companies, loans of $500K–$1M in $100–$200K tranches). Collateral coverage: 30–50%.

To attract lenders, the platform issues cashback in tokens for every deposit. 65% of total supply (6.5M out of 10M tokens) is allocated for these rewards. The remaining 35% covers team vesting, protocol treasury, and liquidity provision — beyond the scope of this utilization case study. The problem is obvious: if lenders simply sell the tokens they receive, it creates constant sell pressure. Cashback loses value → incentive disappears → lenders leave → the platform loses liquidity.

The task for the tokenomist: design a token utilization mechanism that makes lenders spend their cashback inside the platform rather than sell on the market.

The Solution: Bonding Curve + Subordination + Burn

Cycle: bonding curve + subordination + burnFour nodes in a cycle: Bonding curve, Lender cashback, Subordination, BurnBonding curvetoken mintingLender cashbackdeposit incentiveSubordinationutilization20% feeBurndeflationreduced supply → price increase

The solution is built on three components, each reducing sell pressure.

Component 1: Bonding Curve Instead of Fixed Emission

Tokens aren’t distributed on a schedule — they’re minted through a bonding curve only when lenders actually deposit. The mint price rises as a power function:

P_mint = P_0 × ((Beta + Minted) / Beta) ^ Alpha
  • P_0 = 1.00 USDC — base price
  • Alpha = 0.45 — steepness parameter
  • Beta = 10,000 — scale parameter
  • Minted — total tokens minted so far
  • P_mint — current mint price (computed)
  • Early lenders get tokens cheaper

The average mint price P_average serves as an internal oracle for converting token payments:

P_average = P_0 × Beta / ((Alpha + 1) × L) × (((Beta + L) / Beta) ^ (Alpha + 1) − 1)
  • P_average — average price per token (computed)
  • L — number of tokens minted
  • P_average is always below current P_mint, making token payments more attractive. Since the bonding curve is monotonically increasing, the average price across all minted tokens is always below the current (highest) price — similar to how your average purchase price in dollar-cost averaging stays below the latest price in a rising market

Component 2: Three-Tier Subordination — The Primary Token Sink

Each lender receives CT tokens (confirmation tokens) representing their position in the lending pool. By default, all positions have Middle priority. A lender can:

  • Upgrade to High — by paying tokens. In case of borrower default, High positions absorb losses last (maximum protection)
  • Downgrade to Low — for free, receiving a payout from the upgrade fund. Low positions absorb losses first

This is the key utilization mechanism: lenders spend their cashback to protect their own deposits.

The upgrade price increases linearly as the High bucket fills up (target operating range: up to 1/3 of all positions; the formula allows higher fill with escalating costs):

P_upgrade(u) = C_nominal × (a + b × u)
  • a = 0.01, b = 0.15
  • u — High bucket fill ratio (0…1)
  • C_nominal — CT token face value (e.g., 10 USDC)
  • P_upgrade — cost to upgrade one CT token (computed)
Three-tier subordinationThree tiers: High (maximum protection), Middle (default), Low (absorbs losses first)High — maximum protectionabsorbs losses last in case of defaultMiddle — default tierstandard positionLow — absorbs losses firstreceives payout for downgradingDefault: lossesTokens: upgrade
High bucket fillUpgrade cost (% of face value)At $10 face value
1%1.15%$0.12
12%2.80%$0.28
28%5.20%$0.52
55%9.25%$0.93
66%10.90%$1.09

Payouts to Low-tier lenders are weighted by time to maturity — the longer until repayment, the higher the payout:

w_i = (1 + k × r) ^ (d_i / 365)
  • k = 3.0 — amplifier
  • r = APR = 25%
  • d_i — days to maturity
  • w_i — weight for position i (computed)

In case of default, losses are absorbed in order: Low → Middle → High.

Component 3: Burn Mechanics and Additional Demand

Subordination burn. Example: lenders spend 100 tokens to upgrade to High priority. The platform takes a 20% fee (20 tokens — burned). The remaining 80 tokens go to those who agreed to downgrade to Low. If fewer lenders want to downgrade than upgrade — the unclaimed remainder is also burned.

Quarterly buyback & burn — 10% of the platform’s net profit goes to buying tokens on the market and burning them.

KYB/Due Diligence payments — borrowers pay for verification (~$22,000 USDC equivalent) with a discount when paying in tokens. At 5–10 new projects per month, that’s $110–220K USDC in additional demand.

Late payment penalties — penalty rate of 2–4x the base rate (e.g., at a base rate of 30% APR with a 3x multiplier — 90% APR penalty). Payable in USDC or tokens at P_average.

Calculator: Bonding Curve and Cashback

How to Use the Calculator

  • Enter the deposit amount in USDC and the current number of minted tokens
  • Set the cashback coefficient (LLC) — the share of deposit returned as tokens
  • Set the High bucket fill percentage to calculate upgrade costs
  • The calculator shows the bonding curve mint price, cashback amount, and the cost of protecting a position
Bonding Curve & Cashback Calculator
Calculator formulas
P_mint = P_0 × ((Beta + Total_minted) / Beta) ^ Alpha
  • P_0 — initial token price at zero supply (USDC)
  • Beta — curve scale parameter (number of tokens)
  • Alpha — curve exponent, determines price growth steepness
  • Total_minted — total number of tokens already minted
  • P_mint — current mint price (computed)
P_average = P_0 × Beta / ((Alpha + 1) × T) × (((Beta + T) / Beta) ^ (Alpha + 1) − 1)
  • P_0 — initial token price (USDC)
  • Beta — curve scale parameter
  • Alpha — curve exponent
  • T — number of tokens minted
  • P_average — average price across all minted tokens (computed)
Cashback = 80% × Deposit × LLC / P_mint
  • Deposit — user’s deposit amount (USDC)
  • LLC — cashback coefficient (share of deposit returned as tokens)
  • P_mint — current bonding curve mint price (USDC)
  • Cashback — number of cashback tokens for the lender (computed)
Affiliate_cashback = 20% × Deposit × LLC / P_mint
  • Deposit — user’s deposit amount (USDC)
  • LLC — cashback coefficient
  • P_mint — current mint price (USDC)
  • Affiliate_cashback — number of cashback tokens for the affiliate (computed)

Impact Analysis: Token Utilization

Token Flow Funnel

Token flow diagramBonding curve → lender/affiliate → outcomes → burn mechanicsBonding curvetoken minting80%20%Lenderreceives cashbackAffiliatereferral shareUpgradeutilizationSellsell pressureHoldloyaltyMarketsell / spendBurn mechanicsSubordination: 20% feeburnBuyback: 10% of net profitburnKYB/DD token paymentstoken demandLate payment penaltiestoken demand
Bonding Curve (minting)
    ├─── 80% → Lender receives cashback
    │         │
    │         ├─── Upgrades to High priority → UTILIZATION
    │         ├─── Sells on market → SELL PRESSURE
    │         └─── Holds (loyalty tiers) → RETENTION
    └─── 20% → Affiliate / Platform
                └─── Sells or spends → MARKET

    Subordination (100 tokens spent):
    ├─── 20% platform fee → BURN (20 tokens)
    └─── 80% → payout to Low-tier lenders (80 tokens)
         └─── unclaimed remainder → BURN

    KYB/DD: ~$22K per borrower verification → TOKEN DEMAND
    Penalties: 2-4x base rate → TOKEN DEMAND
    Buyback: 10% of net profit → BURN

Quantitative Assessment

With stable platform operations (assuming 10 pools at $500K USDC each, LLC = 5%):

MetricValue
Monthly deposits$5,000,000 USDC
Cashback (5% of deposits)$250,000 USDC equivalent in tokens
Utilization via subordination (30% of lenders upgrade)~$75,000 USDC equivalent
KYB/DD token payments (5–10 projects × ~$22K)~$110,000–220,000 USDC equivalent
Late payment penalties (5% defaulting tranches, marginal penalty over 1–2 months)~$15,000–25,000 USDC equivalent
Buyback & burn (10% of ~$150K profit)~$15,000 USDC equivalent
Total utilization~$215,000–335,000 USDC → 86–134% of emission

With active borrower flow, token demand through KYB/DD can exceed cashback emission. But this depends on the rate of new project onboarding. If borrower inflow slows, utilization drops to ~$90K (subordination + buyback) — 36% of emission. The model works as long as:

  1. Bonding curve slows emission — at 4M tokens minted, mint price reaches ~$15 (vs. ~$6 at 500K minted), significantly reducing emission per deposit
  2. Real defaults drive High demand — if 2–3 pools default in year one, Low-tier lenders lose money, and others rush to upgrade
  3. Buyback is tied to real revenue — if the platform generates 3% of loan volume ($150K+/month), burn scales proportionally

Weaknesses

Risks identified in the model

  • Cold-start subordination: with no defaults, lenders see no reason to upgrade. In the first 6–12 months, subordination utilization may be near zero
  • Bonding curve is one-directional: there's no burn mechanism when tokens are returned to the contract. If lenders sell en masse, the market price can drop below P_average, creating arbitrage
  • Affiliate share (20%) is pure sell pressure: affiliates don't participate in lending and have no incentive to utilize tokens through subordination
  • KYB/DD is one-time demand: a borrower pays for verification once (~$22K). At 5–10 new projects per month, that's $110–220K in demand, but this channel doesn't scale with TVL growth
  • Key Takeaways

    What worked in this model

  • Subordination = organic demand: lenders spend tokens not because they're promised APY, but because they're protecting their deposits. This is the most sustainable type of utilization
  • Bonding curve + algorithmic cashback = self-regulating emission: as activity grows, mint price increases and token cashback decreases. No manual parameter adjustments needed
  • Triple burn outperforms buyback: subordination burn is generated automatically, with no cost of market purchases. Buyback is just an additional channel
  • CT tokens as an internal market: P2P trading of positions creates another liquidity layer and fee source, without requiring an external DEX
  • The main lesson: in a lending protocol, token utilization should be tied to risk management, not staking or gamification. A lender spends tokens because without upgrading their priority they risk losing their deposit — that’s fundamentally stronger than “stake and earn APY.”

    Need tokenomics for your DeFi protocol?

    We design utilization models, bonding curves, and risk management mechanisms for lending platforms, DEXs, and other DeFi protocols.

    Get in touch