Runway Update - August 2025

Recovered from https://forum.treasure.lol/t/runway-update-august-2025/210 Originally posted 2025-08-15.

August 2025 - Treasure Runway Update

Following the unlocking of the ecofund and a significant reduction in operating costs, Treasure’s annual burn across USDC and $MAGIC has dropped from $11M to $3.4M, with a further decrease to $2.9M projected by October 2025 a 74% reduction. These improvements, alongside a strengthening market environment, have placed the DAO in a stronger financial position heading into the next phases of its growth.

As outlined in prior forum discussions, the Treasure core team remains committed to delivering clear, transparent, and frequent updates on the DAO’s treasury and financial runway. While the quarterly Transparency Report has provided important insights, we recognize that the current cadence falls short of community expectations for more timely information. In response, we are transitioning to a monthly update schedule to ensure greater visibility and alignment with community needs.

Treasure’s treasury is composed of both stable and volatile assets, each serving a distinct role in supporting the organization’s operations. To provide stakeholders with a transparent and realistic assessment of financial sustainability, we present separate runway forecasts for:

  • USDC and fiat-equivalents, which offer stable and immediately liquid funding for predictable, ongoing expenses.

  • MAGIC, which, while a valuable part of our treasury, is subject to market volatility and strategic constraints on liquidation.

By distinguishing between these two categories, we ensure that runway calculations are grounded in both operational certainty and market-aware flexibility, offering a more accurate, scenario-driven picture of Treasure’s financial health.

Spending projections are based on forecasted expenditure, giving a forward-looking view of Treasure’s financial position. This approach allows us to present the most accurate picture of organizational sustainability and long-term viability.

1. Included Treasury Holdings

The USDC balance includes all liquid stablecoin assets that are intended for operational expenditure, such as contributor compensation, infrastructure costs, and third-party services. Balances are provided at the closing of 6th August 2025.

Included Wallets:

Wallet
Asset
Balance ($)
L1 Ecofund
USDC
948,450
L1 Operations Account
USDC
103,242
L1 Treasury
USDC
10,902
Brex USD Account
USD
694,948
Total
USDC + USD
1,757,542

2. Forecasted USDC Expenditures

The following expenditures are currently funded in USDC. These forecasts are based on expected monthly costs.

Expense Category
Aug 2025
Sep 2025
Oct 2025 onwards
Notes
Payroll - Treasure Technology Foundation
$7,438
$7,438
$7,438
Contributor Headcount = 8
Payroll - Game Builders Services
$193,244
$186,994
$159,494
Aug = 18 contributors, Sep = 17, Oct = 15
Tooling costs
$12,854
$12,854
$12,854
Infrastructure and operational software & subscriptions
Market Maker Fees
$12,500
$12,500
$12,500
Flowdesk retainer
Marketing Fees
$3,000
$3,000
$3,000
Legal Expenses
$5,000
$5,000
$5,000
Accounting & Consulting Expenses
$10,950
$10,950
$10,950
Event costs
$2,000
$2,000
$2,000
Total
$246,986
$240,736
$213,236

This brings the forecasted expenditure in the month of August to $246,986 with it reducing to $240,736 in September and then finally a reduction to $213,236 from October onwards.

3. Stablecoin Runway

The formula used is:

Stablecoin Runway (months) = Total Stablecoin Holdings / Forecast Monthly Stablecoin Expenditure

Runway = 8 months lasting until April 2026

While the graph below currently shows a 7 month stablecoin runway starting from August 2025, we have projected an 8 month runway lasting until April 2026. This extension accounts for anticipated cost reductions beginning in September and continuing through October, particularly due to a decrease in forecasted payroll expenditure.

Treasure also increased its liquidity support on centralised exchanges using stablecoins to put the treasury to work to generate fees. If these funds are included in operational runway calculations, stablecoin runway increases to 12 months till August 2026, but this involves counterparty risk, as is the case with any productive application of assets.

Screenshot 2025-08-15 at 16.59.01612×317 17.8 KB

1. Included Treasury Holdings

Only MAGIC holdings that are not explicitly earmarked for long-term initiatives or obligations are included in this forecast. This excludes wallets such as the Contributor Wallet, which has been allocated for token vesting. The estimated balance in $ is calculated based on $MAGIC closing price as of 6th of August 2025.

Included Wallets:

Wallet
Balance (MAGIC)
Estimated Balance ($)
L2 Marketplace
52,178
11,270
L1 Operations
93,901
20,283
L1 Treasury
13,245,335
2,860,992
Total
13,391,414
2,892,545

2. Forecasted MAGIC Expenditures

The following expenditures are currently funded in MAGIC. These forecasts are based on expected monthly costs.

Expense Category
Monthly Forecast ($MAGIC)
Notes
Payroll - Treasure Technology Foundation
64,578
Accounting & Consulting Expenses
41,667
Total
106,254

3. MAGIC Runway

The formula used is:

MAGIC Runway (months) = Total non-earmarked MAGIC Holdings / Forecast Monthly MAGIC Expenditure

Runway = 126 months lasting until February 2036

Screenshot 2025-08-15 at 16.59.09696×399 32.8 KB