◆
ViWO Protocol
Token Economy Simulator
📅
Year 1
First 12 months
📈
5-Year
Long-term projection
📅
Year 1 Projections
First 12 months analysis with Monte Carlo & Agent-Based modeling
4
Revenue Modules
$0
M1 Revenue
$0
M1 Profit
0%
Margin
0%
Recapture
0%
Liquidity Health
10%
Staking APY
0 VC
Daily Rewards
⚙️
Interactive Controls
(8 core + 0 future modules enabled)
💲
Core Parameters
▼
💲
VCoin Token Price (USD)
💰
Marketing Budget (USD/Year)
Calculated Users
3,930
Blended CAC
$38.17
👤
Creator Acquisition
▼
📊
Economic Parameters
▼
🎯
Dynamic Reward Allocation
ON
▼
📈
Growth Scenario Projection
base
▼
⭐
5A Policy Gamification
always on
▼
Revenue Modules
🆔
Identity Module
User verification tiers & profile marketplace
▼
📝
Content Module
NFT minting & premium features
▼
📢
Advertising Module
CPM ads, promoted posts & analytics
▼
💱
Exchange Module
Swap fees, withdrawals & trading
▼
🎁
Rewards Module
5% platform fee on all emissions
▼
🔒
Staking Module
APY, protocol fees & lock periods
▼
💧
Liquidity Module
DEX pools, POL & health tracking
▼
🗳️
Governance Module
veVCoin voting, proposals & fees
▼
Future Modules (2026-2028)
🔗
VChain Network
Month 24
Cross-chain fees, bridge & enterprise API
▼
🛒
Marketplace
Month 18
Physical, digital, NFT & service commissions
▼
💼
Business Hub
Month 21
Freelancer, funding, SaaS & academy
▼
🌐
Cross-Platform
Month 15
Content sharing, renting & licensing
▼
Pre-Launch Modules
🎯
Points System
Pre-launch engagement & waitlist points
▼
🔗
Referral Program
User referral incentives & tiers
▼
⛽
Gasless Onboarding
Sponsored transactions & Solana costs
▼
🌱 Lean Bootstrap ($50K/yr)
⚖️ Base Case ($150K/yr)
🚀 Growth Phase ($250K/yr)
📈 Year 2+ Scale ($400K/yr)
🔄 Reset to Defaults
📥 Export Parameters
📤 Import Parameters
📊 Export Results (JSON)
📋 Export Results (CSV)
📑 Export Full Report
📅
Year 1
📊
Overview
🚀
Pre-Launch
🆔
Identity
📄
Content
📢
Advertising
💱
Exchange
🎁
Rewards
🔄
Recapture Flow
💧
Liquidity
🔒
Staking
⭐
5A Policy
🎯
Deterministic
Real-time calculations
🎲
Monte Carlo
Probability analysis
🤖
Agent-Based
User behavior simulation
💾