📘 Revenue Simulations
($5M, $10M, $20M Monthly Revenue Scenarios)
This chapter demonstrates how Rogue AI’s tokenomics behave at different monthly revenue levels. These simulations show:
How rewards scale
How POL grows
How buybacks compound
How deflation accelerates at higher revenue
How the treasury remains within cap
How node/staking floors behave
The numbers assume stable monthly revenue with phase-appropriate allocations.
12.1 Simulation Overview
Revenue Levels Modeled:
$5,000,000 / month
$10,000,000 / month
$20,000,000 / month
Each level includes:
Phase 1 (Liquidity Foundation)
Phase 2 (Growth & Expansion)
Phase 3 (Deflationary Maturity)
Simulation 1 — $5,000,000 Monthly Revenue
Phase 1 (Liquidity Foundation)
Team
30%
$1,500,000
Treasury
20%
$1,000,000
POL
25%
$1,250,000
Node Rewards
10%
$500,000
Staking Rewards
10%
$500,000
Airdrop
5%
$250,000
Buyback & Lock
0%
$0
Key Effects:
Liquidity grows rapidly
Team + treasury receive strong early funding
Nodes earn premium ROI
No buybacks (liquidity first)
Phase 2 (Growth & Expansion)
Team
25%
$1,250,000
Treasury
15%
$750,000
POL
15%
$750,000
Node Rewards
8%
$400,000
Staking Rewards
20%
$1,000,000
Buyback & Lock
17%
$850,000
Key Effects:
First meaningful deflation: $850k locked monthly
Staking yield doubles
POL continues strengthening
Treasury runway improves
Phase 3 (Deflationary Maturity)
Team
20%
$1,000,000
Treasury
10%
$500,000
POL
10%
$500,000
Node Rewards
7%
$350,000
Staking Rewards
20%
$1,000,000
Buyback & Lock
33%
$1,650,000
Key Effects:
Extremely strong deflation
$1.65M worth of RAI locked monthly
Staking becomes high-value
Treasury remains healthy
Simulation 2 — $10,000,000 Monthly Revenue
Phase 1 (Liquidity Foundation)
Team
30%
$3,000,000
Treasury
20%
$2,000,000
POL
25%
$2,500,000
Node Rewards
10%
$1,000,000
Staking Rewards
10%
$1,000,000
Airdrop
5%
$500,000
Buyback & Lock
0%
$0
Key Effects:
Rapid liquidity acceleration
Early node ROI becomes extremely strong
Treasury receives major runway funding
Phase 2 (Growth & Expansion)
Team
25%
$2,500,000
Treasury
15%
$1,500,000
POL
15%
$1,500,000
Node Rewards
8%
$800,000
Staking Rewards
20%
$2,000,000
Buyback & Lock
17%
$1,700,000
Key Effects:
Strong deflation engine starts to take shape
Stakers receive institutional-level yield
POL grows to deep levels
Phase 3 (Deflationary Maturity)
Team
20%
$2,000,000
Treasury
10%
$1,000,000
POL
10%
$1,000,000
Node Rewards
7%
$700,000
Staking Rewards
20%
$2,000,000
Buyback & Lock
33%
$3,300,000
Key Effects:
Massive monthly deflation
Over $3M in buybacks every month
Treasury remains fully funded under cap
Simulation 3 — $20,000,000 Monthly Revenue
Phase 1 (Liquidity Foundation)
Team
30%
$6,000,000
Treasury
20%
$4,000,000
POL
25%
$5,000,000
Node Rewards
10%
$2,000,000
Staking Rewards
10%
$2,000,000
Airdrop
5%
$1,000,000
Buyback & Lock
0%
$0
Key Effects:
Extremely rapid liquidity development
Treasury instantly becomes multi-year runway
Phase 2 (Growth & Expansion)
Team
25%
$5,000,000
Treasury
15%
$3,000,000
POL
15%
$3,000,000
Node Rewards
8%
$1,600,000
Staking Rewards
20%
$4,000,000
Buyback & Lock
17%
$3,400,000
Key Effects:
Staking becomes extremely lucrative
POL adds significant liquidity depth
Buyback engine gains momentum
Phase 3 (Deflationary Maturity)
Team
20%
$4,000,000
Treasury
10%
$2,000,000
POL
10%
$2,000,000
Node Rewards
7%
$1,400,000
Staking Rewards
20%
$4,000,000
Buyback & Lock
33%
$6,600,000
Key Effects:
Massive deflation: $6.6M buyback every month
Extremely strong token value reinforcement
POL + buybacks create ultra-stable trading
12.4 Summary
Across all revenue tiers:
✔ Phase 1 strengthens liquidity
✔ Phase 2 begins strong deflation
✔ Phase 3 becomes maximally deflationary
✔ Treasury stays under its cap
✔ Node and staker rewards scale sustainably
✔ Buybacks become exponentially more powerful
Higher revenue = higher compounded deflation.
Last updated
Was this helpful?