Token Economy
Comprehensive Economic Model & Conservative Methodology
VCoin Token Economy
Comprehensive Economic Model & Conservative Methodology
Version: 2.5
Last Updated: December 26, 2025
Token: VCoin (VIWO)
Network: Solana (Currently Devnet)
Target Launch: Q1-Q2 2026
App Status: MVP Testing (~95% Complete)
TL;DR - Quick Summary
What is VCoin? VCoin (VIWO) is a utility token for the ViWoApp SocialFi platform on Solana, designed to reward genuine engagement and content creation.
Key Numbers:
- ●Initial Supply: 1 billion tokens
- ●Initial Circulating: ~11.5% at TGE
- ●Years 1-5: 350M emission pool
- ●Years 6-10: Reserve phase (no new minting)
- ●Year 11+: 250M minted every 5 years
- ●Target Price: $0.03 at launch
Current Status: All contracts are on Solana Devnet only. Not yet launched on mainnet. All projections are estimates, not guarantees.
Core Innovation: The 5A Anti-Sybil Reputation System rewards quality over quantity, with conservative tokenomics designed for long-term sustainability.
Development Status Notice
This document describes our planned token economics based on conservative financial modeling. All smart contracts are currently deployed to Solana Devnet only — not mainnet. The economic projections, user growth estimates, and revenue forecasts are model outputs, not guarantees. Actual results will depend on market conditions, user adoption, regulatory environment, and successful mainnet deployment. Features and parameters may change before launch.
Important Disclaimers
Projection Disclaimer
All financial projections in this document are:
- ●Estimates based on conservative models — not promises or guarantees
- ●Subject to significant uncertainty — crypto markets are highly volatile
- ●Dependent on successful execution — mainnet launch, user acquisition, feature development
- ●Potentially materially different from actual results
We present three scenarios (Conservative, Base, Bullish) to illustrate the range of possible outcomes. We recommend readers focus on the Conservative scenario as the most realistic baseline.
What This Document Is NOT
- ●Not financial advice — Do your own research before any investment decisions
- ●Not a guarantee of returns — Token prices can go to zero
- ●Not a binding commitment — Parameters may change based on market conditions
- ●Not audited financials — These are projections, not historical results
1. Executive Summary
1.1 What is VCoin?
VCoin (VIWO) is the planned utility token for the ViWoApp ecosystem—a SocialFi platform being built on Solana that aims to reward genuine engagement and quality content creation. Unlike speculative tokens, VCoin is being designed with sustainable tokenomics that target deflationary mechanics by Year 5.
Current Status: Token smart contracts are deployed to Devnet. No tokens have been minted on mainnet. TGE has not occurred.
1.2 Key Economic Metrics (Projected)
| Metric | Projected Value | Status | Notes |
|---|---|---|---|
| Initial Supply | 1,000,000,000 (1B) | Planned | +250M every 5 years after Year 10 |
| TGE Circulating | ~114,833,333 (~11.5%) | Planned | Conservative initial float |
| Launch Price | $0.03 | Target | Subject to market conditions |
| LTV/CAC Ratio | 23.87x | Model Output | Based on assumptions |
| Recapture Rate | 40.3% | Model Output | Depends on user behavior |
| Deflationary Year | Year 5 | Target | If projections materialize |
| 5-Year Revenue | $110.98M | Model Output | High uncertainty |
1.3 Economic Philosophy
Our tokenomics are being designed around three core principles:
- ●Sustainability Over Speculation: Token value derived from real platform usage, not hype
- ●Conservative Projections: All financial models use pessimistic assumptions
- ●Deflationary Design: Built-in mechanisms intended to preserve long-term value
2. Token Supply & Allocation
2.1 Planned Token Distribution
Note: This allocation is the current plan and may be adjusted before TGE based on fundraising outcomes and market conditions.
| Category | Allocation | Tokens | TGE Unlock | Cliff | Vesting |
|---|---|---|---|---|---|
| Seed Round | 4% | 40,000,000 | 0% | 12 months | 24 months |
| Private Round | 4% | 40,000,000 | 10% | 6 months | 18 months |
| Public Sale | 8% | 80,000,000 | 50% | 0 months | 3 months |
| Team | 15% | 150,000,000 | 0% | 12 months | 36 months |
| Advisors | 3% | 30,000,000 | 0% | 6 months | 18 months |
| Treasury/DAO | 20% | 200,000,000 | 0% | Programmatic | Governance |
| Ecosystem & Rewards | 35% | 350,000,000 | 0% | Programmatic | 60 months |
| Liquidity | 5% | 50,000,000 | 100% | N/A | Locked 24mo |
| Marketing | 6% | 60,000,000 | 25% | 3 months | 18 months |
| TOTAL | 100% | 1,000,000,000 |
2.2 TGE Circulating Supply Calculation
TGE Circulating Supply: 114,833,333 VCoin (11.48% of total)
| Source | Unlock % | VCoin Amount | Share |
|---|---|---|---|
| 🔓 Liquidity | 100% | 50,000,000 | 43.5% |
| 🛒 Public Sale | 50% | 40,000,000 | 34.8% |
| 📢 Marketing | 25% | 15,000,000 | 13.1% |
| 🌱 First Month Ecosystem | - | 5,833,333 | 5.1% |
| 💼 Private Round | 10% | 4,000,000 | 3.5% |
| TOTAL | 114,833,333 | 100% |
2.3 Emission Schedule
The Ecosystem & Rewards pool (350M tokens) is planned to distribute over 60 months:
| Period | Monthly Emission | Cumulative | % of Rewards Pool |
|---|---|---|---|
| Month 1 | 5,833,333 | 5,833,333 | 1.67% |
| Month 12 | 5,833,333 | 70,000,000 | 20.0% |
| Month 24 | 5,833,333 | 140,000,000 | 40.0% |
| Month 36 | 5,833,333 | 210,000,000 | 60.0% |
| Month 48 | 5,833,333 | 280,000,000 | 80.0% |
| Month 60 | 5,833,353 | 350,000,000 | 100.0% |
| Month 61+ | SSCRE System | N/A | See Section 7 |
Three-Phase Economy: Years 1-5 use the emission pool. Years 6-10 use accumulated reserves (~84M saved). Year 11+ uses scheduled minting of 250M VCoin every 5 years for perpetual sustainability.
2.4 Vesting Schedule Visualization
| Category | TGE | +6mo | +12mo | +18mo | +24mo | +36mo | +48mo | +60mo |
|---|---|---|---|---|---|---|---|---|
| Seed (4%) | 0% | 0% | 0% | 25% | 50% | 100% | - | - |
| Private (4%) | 10% | 10% | 43% | 77% | 100% | - | - | - |
| Public (8%) | 50% | 100% | - | - | - | - | - | - |
| Team (15%) | 0% | 0% | 0% | 17% | 33% | 67% | 100% | - |
| Advisors (3%) | 0% | 0% | 33% | 67% | 100% | - | - | - |
| Treasury (20%) | 0% | Governance | → | → | → | → | → | → |
| Rewards (35%) | 1.7% | 10% | 20% | 30% | 40% | 60% | 80% | 100% |
| Liquidity (5%) | 100% | Locked | → | → | 🔓 | - | - | - |
| Marketing (6%) | 25% | 33% | 50% | 75% | 100% | - | - | - |
3. Conservative Methodology
3.1 Why We Model Conservatively
Traditional crypto projections often use optimistic assumptions that fail under real-world conditions. Our methodology deliberately underestimates growth and overestimates costs to ensure the model remains viable even in adverse conditions.
Key Point: We present our Base scenario projections, but we internally plan for the Conservative scenario. Readers should consider the Conservative scenario as the more likely outcome.
3.2 Three Scenario Comparison
| Parameter | Conservative | Base | Bullish |
|---|---|---|---|
| Waitlist Conversion | 40% | 50% | 60% |
| Month 1 FOMO Multiplier | 2.5x | 5.0x | 12.0x |
| Month 6 Retention | 4% | 6% | 10% |
| Month 12 Retention | 2% | 3.5% | 6% |
| Viral Coefficient (K) | 0.3 | 0.5 | 0.8 |
| Month 6 Token Price | -34% | +100% | +300% |
| Year 1 Token Price | Flat | +250% | +600% |
| Expected Month 12 MAU | 3,000 | 14,500 | 62,500 |
3.3 Retention Rate Assumptions
We model user retention using industry-conservative benchmarks:
| Month | Conservative | Base | Industry Average |
|---|---|---|---|
| Month 1 | 18% | 22% | 25-30% |
| Month 3 | 8% | 12% | 15-20% |
| Month 6 | 4% | 6% | 8-12% |
| Month 12 | 2% | 3.5% | 5-8% |
Note: Crypto social apps typically see 25-40% Month 1 retention. Our conservative model uses 18-22%, which may still be optimistic for a new platform.
3.4 Market Cycle Analysis (2026-2030)
Our projections attempt to account for crypto market cyclicality, but predicting market cycles is inherently uncertain:
| Year | Phase | Growth Multiplier | Retention Mult | Price Mult |
|---|---|---|---|---|
| 2026 | Peak Bull / Altcoin Season | 1.6x | 1.15x | 2.5x |
| 2027 | Late Bull / Distribution | 1.2x | 1.0x | 1.8x |
| 2028 | Bear / Accumulation | 0.7x | 0.85x | 0.5x |
| 2029 | Recovery / New Cycle | 1.1x | 1.0x | 1.0x |
| 2030 | Early Bull / Mature | 1.4x | 1.1x | 1.5x |
Warning: Market cycle timing is impossible to predict accurately. Actual cycles may differ significantly.
3.5 Seasonality Adjustments
Monthly growth is adjusted for seasonal patterns (estimates based on historical social app data):
| Month | Adjustment | Reason |
|---|---|---|
| January | +15% | New Year resolutions |
| February | -5% | Post-holiday dip |
| March | 0% | Stable |
| April | 0% | Stable |
| May | -5% | Pre-summer slowdown |
| June | -15% | Summer dip begins |
| July | -20% | Peak summer dip |
| August | -15% | Late summer |
| September | +5% | Back to school |
| October | +10% | Pre-holiday |
| November | +20% | Holiday shopping |
| December | +25% | Peak holiday |
3.6 Token Price Independence
Critical Design Goal: Our business model is being designed to be viable WITHOUT token price appreciation.
| Revenue Source | Price Dependent? | Notes |
|---|---|---|
| Identity Subscriptions | No | USD-denominated |
| Advertising Revenue | No | USD-denominated |
| Exchange Fees | Partial | Percentage-based on volume |
| Content Boost Fees | No | Dynamic USD pricing |
Token appreciation would accelerate growth but is not required for sustainability in our model.
4. 5A Policy Gamification Economics
Implementation Update (December 2025): The 5A scoring engine is 100% complete and in MVP testing:
- ●5 individual star calculators with weighted algorithm
- ●Streak HP gamification system (see 4.1.1 below)
- ●Score history tracking with daily snapshots
- ●7 REST API endpoints for score management
- ●Automatic hourly recalculation via cron job
- ●Frontend dashboard with radar chart visualization
- ●6-screen onboarding flow with 5A introduction
- ●Currently in MVP Testing & Debugging phase
4.1 The 5 Stars Explained
Users would be evaluated on 5 reputation pillars, each weighted in the composite score:
| Star | Name | Weight | What It Measures |
|---|---|---|---|
| A1 | Authenticity | 25% | KYC completion, profile verification, account age |
| A2 | Accuracy | 20% | Content quality, factual accuracy, community feedback |
| A3 | Agility | 15% | Response time, engagement speed, adaptability |
| A4 | Activity | 25% | Daily actions, posting frequency, platform usage |
| A5 | Approved | 15% | Community standing, trust level, reputation |
Implementation Status: 5A Protocol is deployed to Devnet and tested. The backend scoring engine is now complete with all 5 calculators. Final scoring weights may be adjusted based on real-world data after launch.
4.1.1 Streak HP Gamification System (Implemented)
The Streak HP system adds gamification mechanics to encourage consistent daily engagement:
| Mechanic | Value | Description |
|---|---|---|
| Active Day Bonus | +15% HP | Awarded for daily check-in |
| Missed Day Penalty | -20% HP | Deducted for inactivity |
| Base HP | 100% | Starting health points |
| Max HP | 150% | Maximum with streak bonuses |
| Grace Period | 1 day | One free skip per week |
| Multiplier Range | 1.0x - 1.3x | Based on streak length |
Reawakening Quest: Users inactive for 30+ days can rejoin through a 7-day recovery program that restores scores with a small penalty.
4.2 Linear Multiplier Formula
Formula: multiplier = (weighted_average_stars / 100) × 2.0
| 5A Score | Multiplier | Effect |
|---|---|---|
| 0% | 0.00x | Earn nothing |
| 25% | 0.50x | Half rewards |
| 50% | 1.00x | Baseline |
| 75% | 1.50x | 50% bonus |
| 100% | 2.00x | Double rewards |
Linear relationship: The multiplier scales linearly from 0x at 0% score to 2x at 100% score. A 50% 5A score gives exactly 1.0x (baseline).
4.3 User Segment Distribution (Estimated)
Based on the 90-9-1 rule of internet participation:
| Segment | % of Users | Avg Stars | Expected Multiplier | Reward Share |
|---|---|---|---|---|
| Inactive | 20% | ~3% | 0.06x | Minimal |
| Lurkers | 40% | ~23% | 0.46x | Below average |
| Casual | 25% | ~50% | 0.95x | Near baseline |
| Active | 12% | ~70% | 1.40x | Above average |
| Power Users | 3% | ~87% | 1.74x | Premium rewards |
Note: Actual user distribution will only be known after launch and may differ significantly.
4.4 Economic Impact of 5A (Planned)
The 5A system is designed to affect multiple platform economics:
| Module | Impact | Calculation |
|---|---|---|
| Rewards | Redistribution | High 5A users earn more from same pool |
| Fees | Discounts | Up to 50% fee discount for top users |
| Staking | APY Bonus | Up to +50% bonus on staking returns |
| Governance | Voting Power | Boosted voting influence |
| Content | Visibility | Increased content reach |
| Exchange | Fee Discount | Lower swap fees |
5. Revenue Model & Modules
5.1 Platform Fee Structure (5% Model)
The platform's primary revenue source would be a 5% fee on all reward emissions:
Daily Reward Flow:
| Step | Description | Amount |
|---|---|---|
| 1️⃣ | Reward Pool | 350M VCoin over 60 months |
| 2️⃣ | Monthly Emission | 5,833,333 VCoin |
| 3️⃣ | Daily Emission | 194,444 VCoin/day |
| ↓ | Platform Fee (5%) | → 9,722 VCoin/day to Treasury |
| ↓ | User Distribution (95%) | → 184,722 VCoin/day to Users |
| 4️⃣ | 5A-Weighted Split | High 5A users earn more |
5.2 Revenue Streams by Module (Planned)
| Module | Revenue Streams | Estimated Margin |
|---|---|---|
| Identity | Verification tiers ($4-$59/mo), profile transfers | ~86.5% |
| Content | Boost fees, premium DMs, NFT minting | ~100%* |
| Advertising | CPM ads, promoted posts, analytics | ~86.5% |
| Exchange | 0.5% swap fees, $1.50 AA service fee | ~48.4% |
| Staking | Protocol APY spread | ~99.9% |
| Governance | Proposal submission fees | ~100% |
| Rewards | 5% platform fee on all emissions | ~93.0% |
*Margins are estimates and may vary significantly based on actual costs.
5.3 Identity Tier Pricing (Planned)
| Tier | Monthly Price | Features |
|---|---|---|
| Free | $0 | Basic profile |
| Verified | $4 USDC | Verification badge, profile transfer |
| Premium | $12 USDC | Enhanced visibility, analytics |
| Enterprise | $59 USDC | Business features, API access |
5.4 Staking Tier Benefits (✅ Implemented - Day 4)
| Tier | Minimum Stake | Fee Discount | Voting Power | APY Bonus |
|---|---|---|---|---|
| None | 0 VCoin | 0% | 1.0x | 0% |
| Bronze | 1,000 VCoin | 10% | 1.0x | 0% |
| Silver | 5,000 VCoin | 20% | 2.0x | +1% |
| Gold | 20,000 VCoin | 30% | 5.0x | +2% |
| Platinum | 100,000 VCoin | 50% | 10.0x | +3% |
5.5 Implemented Economic Modules (Days 4-6)
Staking Module (Day 4 - ✅ Complete):
| Feature | Implementation | Details |
|---|---|---|
| veVCoin Calculation | amount × lockMult × (5A/5000) | Lock multipliers from 1x to 4x |
| 4-Tier System | Bronze/Silver/Gold/Platinum | Fee discounts 10%-50% |
| Lock Duration | 1 week to 4 years | Longer locks = higher multiplier |
| Tier Detection | Automatic from veVCoin balance | Real-time tier assignment |
SSCRE Rewards (Day 4 - ✅ Complete):
| Feature | Implementation | Details |
|---|---|---|
| 6-Layer Funding | Fee → Buyback → Treasury → Stake → Partner → Reserve | Waterfall funding model |
| 5-Step Distribution | Collect → Allocate → Calculate → Distribute → Claim | Full SSCRE flow |
| Claim Windows | 0% (14d) / 2% (7d) / 5% (immediate) | Early claim fee structure |
| 5A Weighting | Share × (1 + 5A/100) | Quality-based reward boost |
Governance Module (Day 6 - ✅ Complete):
| Feature | Implementation | Details |
|---|---|---|
| Voting Power | sqrt(VCoin) × (1 + 5A/100) × tierMult | Anti-whale + quality weighting |
| Conviction Voting | 1x (none) to 6x (4-year lock) | Token lock for conviction |
| Proposal Creation | 1000+ veVCoin required | Threshold for proposals |
| Delegate System | 4 leagues with karma tracking | Reputation-based delegation |
Exchange Module (Day 6 - ✅ Complete):
| Feature | Implementation | Details |
|---|---|---|
| Jupiter Integration | DEX aggregator | Best route finding |
| 5A Fee Discounts | 0-50% by tier | Higher 5A = lower fees |
| Slippage Protection | Configurable (0.5%-5%) | User-defined tolerance |
| Swap History | Transaction tracking | Full audit trail |
6. Token Recapture Mechanisms
6.1 Token Flow Model (Planned Design)
Token Flow Stages:
| Stage | Action | Details |
|---|---|---|
| 📤 Emission | Monthly Release | 5.83M VCoin/month from Rewards Pool |
| 💸 Platform Fee | 5% Deduction | → Platform Treasury |
| 👥 User Distribution | 95% to Users | 5A-weighted distribution |
| 🔄 User Spending | Platform Usage | 20-60% spent on platform features |
| 🔥 Recapture | Multiple Mechanisms | See below |
Recapture Mechanisms:
| Mechanism | Action | Effect |
|---|---|---|
| 🔥 BURN | Transaction fees destroyed | Permanent supply reduction |
| 💵 BUYBACK | USD revenue buys tokens | Market support |
| 🏛️ TREASURY | Tokens to DAO | Governance controlled |
| 🔒 STAKING | User locks tokens | Reduced circulation |
6.2 Dual Burn Mechanisms (Planned)
Mechanism 1: Velocity Burn (10%) Applied to tokens flowing through platform transactions.
- ●Raw Burn = Total Tokens Flowing × 10%
- ●Safety Cap = Max 5% of circulating supply per month
Mechanism 2: Fee Distribution Burn (20%) Applied when collected transaction fees are distributed.
| Destination | Share | Purpose |
|---|---|---|
| 🔥 Burned | 20% | Permanent deflation |
| 🏛️ Treasury | 50% | DAO controlled |
| 💰 Stakers | 30% | Redistributed to stakers |
6.3 Combined Recapture Effect (Model Estimates)
| Mechanism | Rate | Monthly Impact | Annual Impact |
|---|---|---|---|
| Velocity Burn | 10% | ~24,994 VCoin | ~300K VCoin |
| Fee Distribution Burn | 20% | ~5,000 VCoin | ~60K VCoin |
| Buyback (USD Revenue) | 10% | Variable | Variable |
| Staking Lock | 4.7%+ | Growing | Growing |
| Effective Recapture | ~40.3% |
Note: Actual recapture rates will depend on user behavior and cannot be guaranteed.
6.4 Path to Deflation (Target)
| Period | Phase | What's Happening |
|---|---|---|
| 📈 Years 1-4 | Net Inflation | Emissions (5.83M/mo) > Burns |
| Burns growing with activity | ||
| Inflationary but decreasing | ||
| 📉 Year 5+ | Target Net Deflation | SSCRE replaces new emissions |
| Burns continue at established rate | ||
| Target: -0.42% annual deflation |
Disclaimer: Achieving deflation depends on platform adoption and user engagement meeting projections.
7. SSCRE: Post-Year-5 Sustainability
7.1 The Sustainability Challenge
After Month 60, the 350M reward pool would be exhausted. Traditional token economies fail here. SSCRE ensures perpetual rewards: Years 6-10 use accumulated reserves and fee recycling, while Year 11+ uses scheduled minting of 250M every 5 years for long-term sustainability.
7.2 SSCRE: Self-Sustaining Circular Reward Economy (Design)
SSCRE 6-Layer Funding Hierarchy:
| Layer | Source | Share | Description |
|---|---|---|---|
| 1️⃣ | Fee Recycling | 40% ████████ | Transaction fees → reward pool |
| 2️⃣ | Buyback Recycling | 25% █████ | USD revenue → buy tokens → pool |
| 3️⃣ | Treasury Grants | 15% ███ | DAO-approved allocations |
| 4️⃣ | Staking Emissions | 10% ██ | Expired stake unlocks |
| 5️⃣ | Partner Contributions | 5% █ | Ecosystem partners |
| 6️⃣ | Reserve Buffer | 5% █ | Accumulated Years 1-5 |
7.3 SSCRE Funding Projections (Estimates)
| Year | Layer 1 (Fees) | Layer 2 (Buyback) | Layer 3 (Treasury) | Total SSCRE Pool |
|---|---|---|---|---|
| Year 6 | $2.8M | $1.7M | $1.0M | $5.8M |
| Year 7 | $4.1M | $2.5M | $1.5M | $8.5M |
| Year 8 | $5.6M | $3.4M | $2.0M | $11.5M |
Note: These are model projections assuming successful platform growth. Actual values may differ significantly.
7.4 Three-Phase Sustainability Model
Design: Years 1-5 use the 350M emission pool. Years 6-10 use ~84M accumulated reserves (no new minting). Year 11+ uses scheduled minting of 250M VCoin every 5 years to ensure perpetual reward funding. This minting is governance-controlled and transparent.
8. 5-Year Financial Projections
Major Disclaimer: These projections are model outputs based on numerous assumptions. They are NOT forecasts or guarantees. Actual results could be materially different—including complete failure to achieve any of these metrics.
8.1 Base Scenario Projections (Model Outputs)
| Year | Active Users | Revenue | Profit | Token Price | Market Cycle |
|---|---|---|---|---|---|
| Year 1 | 23,705 | $303K | $15K | $0.12 | Peak Bull |
| Year 2 | 67,949 | $3.37M | $2.49M | $0.63 | Late Bull |
| Year 3 | 138,992 | $11.1M | $8.41M | $1.93 | Bear |
| Year 4 | 325,798 | $27.3M | $23.5M | $6.08 | Recovery |
| Year 5 | 783,778 | $68.8M | $60.2M | $19.65 | Early Bull |
5-Year Totals (Model Estimates):
- ●Total Revenue: $110.98M
- ●Total Profit: $94.63M
- ●Peak Active Users: 783,778
- ●Final Token Price: $19.65
Reality Check: Achieving these numbers would require everything to go right. The Conservative scenario (roughly 50% of these numbers) is a more prudent expectation.
8.2 Revenue by Module (Year 5 Estimate)
Year 5 Revenue Breakdown ($68.8M) - MODEL ESTIMATE:
├── Identity Module: $8.2M (12%)
├── Content Module: $15.5M (22%)
├── Advertising Module: $12.4M (18%)
├── Exchange Module: $10.3M (15%)
├── Staking Module: $6.9M (10%)
├── Governance Module: $1.4M (2%)
└── Rewards (5% Fee): $14.1M (21%)8.3 Marketing Budget Scaling (Planned)
| Year | Budget | Multiplier | Cumulative |
|---|---|---|---|
| Year 1 | $150,000 | 1.0x | $150K |
| Year 2 | $300,000 | 2.0x | $450K |
| Year 3 | $600,000 | 4.0x | $1.05M |
| Year 4 | $1,200,000 | 8.0x | $2.25M |
| Year 5 | $2,400,000 | 16.0x | $4.65M |
8.4 Unit Economics (Model Estimates)
| Metric | Modeled Value | Industry Benchmark | Notes |
|---|---|---|---|
| LTV (Lifetime Value) | $141.60 | $50-100 | Optimistic |
| CAC (Customer Acquisition) | $5.93 | $15-50 | Optimistic |
| LTV/CAC Ratio | 23.87x | 3-5x healthy | Model output |
| Contribution Margin | 94.5% | 60-80% | Target |
| Payback Period | 2.1 months | 6-12 months | Target |
Warning: These unit economics assume successful execution. Early-stage startups often fail to achieve projected unit economics.
9. Risk Analysis & Stress Testing
9.1 Risk Score Breakdown
Overall Model Risk Score: 31.9/100 (Moderate)
| Component | Score | Weight | Contribution | Level |
|---|---|---|---|---|
| Whale Concentration | 57.4 | 25% | 14.35 | Moderate |
| Liquidity Risk | 28.5 | 25% | 7.13 | Low |
| Market Risk | 35.0 | 20% | 7.00 | Moderate |
| Technical Risk | 25.0 | 15% | 3.75 | Low |
| Regulatory Risk | 40.0 | 15% | 6.00 | Moderate |
9.2 Stress Test Scenarios
| Scenario | Impact on Revenue | Impact on Users | Recovery Time |
|---|---|---|---|
| 50% Token Price Drop | -15% | -20% | 6-9 months |
| Major Competitor Launch | -25% | -30% | 12-18 months |
| Regulatory Crackdown | -40% | -50% | 18-24 months |
| Solana Network Outage | -5% (temporary) | -10% | 1-2 weeks |
| Security Breach | -60% | -70% | 6-12 months |
9.3 Monte Carlo Simulation Results
Based on 10,000 simulation runs (model estimates):
| Percentile | Year 5 Users | Year 5 Revenue | Year 5 Token Price |
|---|---|---|---|
| 5th (Worst) | 125,000 | $12.5M | $2.50 |
| 25th | 350,000 | $35.0M | $8.00 |
| 50th (Median) | 650,000 | $58.0M | $15.00 |
| 75th | 950,000 | $85.0M | $25.00 |
| 95th (Best) | 1,500,000 | $140.0M | $45.00 |
Note: Even in the 5th percentile scenario, users could lose significant value. Token price could also go below $2.50.
9.4 Liquidity Health Metrics (Planned)
| Metric | Planned Value | Status |
|---|---|---|
| Initial Liquidity | $500,000 | Target |
| Protocol-Owned | 70% ($350,000) | Planned |
| Liquidity Ratio | 12.5% | Target |
| Health Score | 71.5/100 | Model |
| Slippage ($10K trade) | 0.50% | Target |
10. Key Metrics Summary
10.1 Why Our Model is Conservative
| Aspect | Our Approach | Industry Standard | Difference |
|---|---|---|---|
| Retention Estimates | 2-6% Month 12 | 5-10% | 50% lower |
| Growth Projections | Base scenario only | Bullish projections | Conservative |
| Token Price | Assumes flat in conservative | Assumes appreciation | Pessimistic |
| CAC | Includes all costs | Often excludes team | Comprehensive |
| Market Cycles | Models bear markets | Often ignores cycles | Realistic |
10.2 Sustainability Goals (Design Intent)
- ●Three-Phase Supply: 1B initial, then 250M minted every 5 years after Year 10
- ●Target Deflationary by Year 5: -0.42% annual rate
- ●SSCRE Funding: 6-layer perpetual reward system
- ●Real Revenue: Multiple USD-denominated income streams
- ●Conservative Buffers: 20% treasury reserve, 5% emergency fund
10.3 Token Utility Summary (Planned)
| Utility | Description | Economic Impact |
|---|---|---|
| Fee Payment | Pay platform fees with 10-50% discount | Demand driver |
| Staking | Lock for tier benefits and voting power | Supply reduction |
| Governance | veVCoin voting on protocol decisions | Long-term alignment |
| Rewards | Earn for quality engagement | User retention |
| Tipping | Direct creator support | Velocity driver |
| Premium Features | Access exclusive platform features | Revenue driver |
Frequently Asked Questions (FAQ)
What is VCoin?
VCoin (VIWO) is the utility token for the ViWoApp SocialFi platform built on Solana. It is designed to reward genuine user engagement, quality content creation, and positive community participation through the 5A Anti-Sybil Reputation System.
What is the total supply of VCoin?
The initial supply is 1 billion (1,000,000,000) tokens. The token economy operates in three phases:
- ●Years 1-5: 350M emission pool distributed over 60 months
- ●Years 6-10: Reserve phase using ~84M accumulated savings, no new minting
- ●Year 11+: Scheduled minting of 250M VCoin every 5 years for long-term sustainability
This means the supply is NOT permanently capped—there is governance-controlled inflationary minting after Year 10 to ensure perpetual reward funding.
When will VCoin launch on mainnet?
The target launch is Q1-Q2 2026. Currently, all smart contracts are deployed to Solana Devnet only for testing. Mainnet launch depends on successful security audits and regulatory considerations.
How is VCoin different from other social tokens?
VCoin uses the 5A Anti-Sybil Reputation System which rewards quality over quantity. Unlike tokens that reward any activity, VCoin's economics are designed to be sustainable and deflationary by Year 5, focusing on real platform value rather than speculation.
What is the 5A Reputation System?
The 5A system measures user quality across five dimensions: Authenticity (25%), Accuracy (20%), Agility (15%), Activity (25%), and Approved (15%). Higher scores earn better reward multipliers (0x to 2x), discouraging bot farms and sybil attacks.
Is VCoin deflationary?
VCoin targets deflationary dynamics during Years 5-10 through token burns, buybacks, and the reserve phase. However, starting Year 11, scheduled minting of 250M tokens every 5 years creates controlled inflation for long-term sustainability. This is transparent and governance-controlled.
What happens after Year 10?
Starting Year 11, the protocol mints 250M VCoin every 5 years (50M/year average). This "Perpetual Phase" ensures sustainable rewards indefinitely. The minting schedule is:
- ●Year 11: +250M (total: 1.25B)
- ●Year 16: +250M (total: 1.5B)
- ●Year 21: +250M (total: 1.75B)
- ●And so on...
Where can I buy VCoin?
VCoin is not currently available for purchase. The token has not launched on mainnet yet. Be cautious of any claims otherwise—there are no legitimate VCoin tokens in circulation as of December 2025.
What are the risks of VCoin?
Like all cryptocurrency investments, VCoin carries significant risks including: total loss of investment, regulatory changes, smart contract bugs, market volatility, and project failure. All projections in this document are estimates, not guarantees. Never invest more than you can afford to lose.
Is VCoin audited?
Smart contracts are NOT yet audited. Professional security audits will be completed before mainnet deployment. Current Devnet contracts are for testing only.
How can I learn more?
- ●Read our Whitepaper
- ●View the code on GitHub
- ●Explore the SDK documentation
Document References
- ●Whitepaper: viwoapp.com/whitepaper
- ●GitHub: github.com/MohaMehrzad/VCoin-V2
- ●SDK: @viwoapp/sdk
Version: 2.5
License: MIT
Current Status: MVP Testing (Devnet)
5A Engine Status: 100% Complete (MVP Testing Phase)
App Status: ~95% Complete
Target Network: Solana Mainnet
Target Launch: Q1-Q2 2026
Final Note: This economic model represents our best current thinking based on extensive research and conservative assumptions. However, building a successful token economy is extremely difficult, and many projects fail. Please do your own research and never invest more than you can afford to lose.
Want to Learn More?
Explore our other documentation or join our community to stay updated on development progress.