Revenue_Case_Analysis

⛏️ Mining Tier Table

Investment Amount	Computing Power T	Corresponding Equipment Value	Expected Static Monthly Yield	AI Optimization Multiplier
100 USDT	100T	Small VOCs Processing Equipment	≈15%	1.0
500 USDT	500T	Medium Oil & Gas Recovery Unit	≈15%	1.0
1,000 USDT	1,050T	Standard EcoMagic EVR2.0	≈15%	1.05
2,000 USDT	2,200T	Enhanced Processing System	≈15%	1.1
5,000 USDT	5,750T	Industrial Processing Equipment Combo	≈15%	1.15
10,000 USDT	12,000T	Large Environmental Equipment Network	≈15%	1.2

---

📊 Basic Parameter Settings

System Initial Parameters

• ECO Token Total Supply: 1 billion tokens

• Mining Output Ratio: 80% (800 million tokens)

• Initial Daily Token Production: 30,000 ECO tokens

• Launch Price: 0.2 USDT

• Static Reward Ratio: 60% (18,000 ECO tokens/day)

• Dynamic Reward Ratio: 40% (12,000 ECO tokens/day)

• Expected Launch Computing Power: 700,000 USDT private mining machines

Token Distribution Mechanism

Static Rewards - 60%:

• Distributed based on individual computing power ratio to total network computing power

Dynamic Rewards - 40%:

• Direct Referral Rewards: 10% (3,000 ECO tokens/day)

• New Addition Rewards: 10% (3,000 ECO tokens/day)

• Community Computing Power Rewards: 80% (9,600 ECO tokens/day)

---

💰 Revenue Case Analysis

1

Case: Zhang San — Basic Investor

Investment Details:

• Investment Amount: 1,000 USDT

• Computing Power Obtained: 1,050T (including 5% bonus)

• Investment Time: Day 1 of project launch

• Total Network Computing Power: 700,000T (initial setting)

Static Revenue Calculation:

Daily Static Revenue = (1,050T ÷ 700,000T) × 18,000 ECO × 0.2 USDT
                     = 0.0015 × 18,000 × 0.2
                     = 5.4 USDT/day

Monthly Yield:

• Monthly Static Revenue: 5.4 × 30 = 162 USDT

• Monthly Yield Rate: 162 ÷ 1,000 = 16.2%

Exit Time Estimation:

• Exit Condition: Cumulative revenue reaches 2,000 USDT (2x investment)

• Estimated Exit Time: 2,000 ÷ 5.4 ≈ 370 days (static revenue only)

2

Case: Li Si — Team Leader

Investment Details:

• Investment Amount: 5,000 USDT

• Computing Power Obtained: 5,750T (including 15% bonus)

• Direct Referral Team: 10 people, total investment 50,000 USDT, corresponding to 50,000T computing power

• Community Computing Power: 20,000T (sum of other regions excluding the largest region)

Static Revenue Calculation:

Daily Static Revenue = (5,750T ÷ 700,000T) × 18,000 ECO × 0.2 USDT
                     = 0.0082 × 18,000 × 0.2
                     = 29.5 USDT/day

Dynamic Revenue Calculation:

1. Direct Referral Rewards (assuming total network direct referral computing power is 1 million T):

Direct Referral Rewards = (50,000T ÷ 1,000,000T) × 3,000 ECO × 0.2 USDT
                        = 0.05 × 3,000 × 0.2
                        = 30 USDT/day

1. Community Computing Power Rewards (assuming total network community computing power is 2 million T):

Community Rewards = (20,000T ÷ 2,000,000T) × 9,600 ECO × 0.2 USDT
                  = 0.01 × 9,600 × 0.2
                  = 19.2 USDT/day

Total Revenue:

• Daily Total Revenue: 29.5 + 30 + 19.2 = 78.7 USDT/day

• Monthly Total Revenue: 78.7 × 30 = 2,361 USDT

• Monthly Yield Rate: 2,361 ÷ 5,000 = 47.2%

3

Case: Wang Wu — Late Entrant (After 200 Days)

Investment Details:

• Investment Amount: 1,000 USDT

• Investment Time: Day 200 after project launch

• Computing Power Compensation: 1.003^200 ≈ 1.82x

• Actual Computing Power Obtained: 1,050T × 1.82 ≈ 1,910T

• Total Network Computing Power: 1.5 million T (after expansion)

• Daily Token Production: 60,000 ECO tokens (after expansion)

Static Revenue Calculation:

Daily Static Revenue = (1,910T ÷ 1,500,000T) × 36,000 ECO × 0.2 USDT
                     = 0.00127 × 36,000 × 0.2
                     = 9.14 USDT/day

Revenue Comparison:

• Wang Wu's Monthly Yield: 9.14 × 30 ÷ 1,000 = 27.4%

• Zhang San's Monthly Yield: 16.2%

• Late entrants achieve higher returns through computing power compensation

4

Case: Zhao Liu — Top-tier Investor

Investment Details:

• Investment Amount: 10,000 USDT

• Computing Power Obtained: 12,000T (including 20% bonus)

• Large Community Built: 100-person team

• Direct Referral Computing Power: 200,000T

• Total Community Computing Power: 500,000T

Static Revenue Calculation:

Daily Static Revenue = (12,000T ÷ 700,000T) × 18,000 ECO × 0.2 USDT
                     = 0.0171 × 18,000 × 0.2
                     = 61.6 USDT/day

Dynamic Revenue Calculation:

1. Direct Referral Rewards (assuming total network direct referral computing power is 5 million T):

Direct Referral Rewards = (200,000T ÷ 5,000,000T) × 3,000 ECO × 0.2 USDT
                        = 0.04 × 3,000 × 0.2
                        = 24 USDT/day

1. Community Computing Power Rewards (assuming total network community computing power is 10 million T):

Community Rewards = (500,000T ÷ 10,000,000T) × 9,600 ECO × 0.2 USDT
                  = 0.05 × 9,600 × 0.2
                  = 96 USDT/day

Total Revenue:

• Daily Total Revenue: 61.6 + 24 + 96 = 181.6 USDT/day

• Monthly Total Revenue: 181.6 × 30 = 5,448 USDT

• Monthly Yield Rate: 5,448 ÷ 10,000 = 54.5%

---

📈 Computing Power Compensation Mechanism Advantages

Compensation Rules Explained

• Compensation Coefficient: Daily 1.003x compound interest

• Start Time: Day 2 after launch

• Compensation Effect: Computing power doubles after 200 days

Actual Case Comparison

Early Investor (Day 1):

• Investment 500 USDT → Obtain 500T computing power

• Still 500T computing power after 200 days

Late Investor (Day 200):

• Investment 500 USDT → Obtain 1,000T computing power

• Enjoy computing power compensation advantages

Fairness Demonstration:

• Late entrants receive more computing power

• Compensate for missing early dividends

• Maintain ecosystem vitality and participation enthusiasm

---

🔄 Exit Mechanism Explained

Exit Conditions

• Cumulative Revenue = 2x investment amount (calculated by ECO value)

• FIFO Principle: Exit in order of purchase

Zhang San Exit Example

Investment: 1,000 USDT Exit Condition: Cumulative revenue of 2,000 USDT

Revenue Accumulation Process:

• First 180 days: Static revenue 5.4 × 180 = 972 USDT

• Considering ECO price increase to 0.3 USDT (50% increase)

• Subsequent revenue: 5.4 × 1.5 × 190 = 1,539 USDT

• Total revenue: 972 + 1,539 = 2,511 USDT

Exit Time: Approximately 370 days Actual Revenue: 2,000 USDT (reaching 2x exit) Excess Revenue: 511 USDT remains in the system

---

💡 Revenue Optimization Strategies

1

Investment Recommendations — Early Participation Advantages

• Enjoy low-price launch advantages

• Avoid computing power compensation dilution

• Obtain longer revenue cycles

2

Investment Recommendations — Team Building Revenue

• Direct Referral Rewards: Stable passive income

• Community Rewards: Geometric growth potential

• New Addition Rewards: Activity rewards

3

Investment Recommendations — Batch Investment Strategy

• Multiple mining machines to diversify risk

• FIFO exit mechanism optimization

• Flexible capital management

📊 Risk Control Mechanisms

1

• 2x Exit Protection:

  • Control overall system risk

  • Guarantee investor revenue realization

  • Maintain sustainable ecosystem development

2

• Dynamic Adjustment Mechanism:

  • Adjust token production based on market conditions

  • Computing power expansion mechanism balances supply and demand

  • Price discovery mechanism optimization

3

• Burn Deflationary Mechanism:

  • 100% ECO burned for mining machine purchases

  • 5% fuel consumption burned

  • Drive token value appreciation

---

🚀 Revenue Growth Expectations

Price Growth Driving Factors

1

• Burn Mechanism:

  • Mining machine purchases burn ECO

  • Withdrawal fuel consumption

  • Continuous supply reduction

2

• Demand Growth:

  • Mining machine purchase demand

  • Ecosystem application expansion

  • Environmental value recognition

3

• Technical Development:

  • DePIN network expansion

  • Cross-chain interoperability

  • Physical equipment integration

Long-term Revenue Outlook

Conservative Expectation:

• ECO Price: 0.2 → 0.3 USDT (50% growth)

• Monthly Yield: 15% → 22.5%

Optimistic Expectation:

• ECO Price: 0.2 → 0.5 USDT (150% growth)

• Monthly Yield: 15% → 37.5%

---

⚠️ Risk Warnings

1

• Market Risk: Cryptocurrency market volatility may affect returns

2

• Technical Risk: Blockchain technology development has uncertainties

3

• Regulatory Risk: Changes in relevant regulations may affect project operations

4

• Competition Risk: Competition from similar projects may affect market share

---

Note

The above cases are calculated based on system design parameters. Actual returns will be dynamically adjusted according to market conditions, changes in total network computing power, ECO price fluctuations, and other factors. Investment involves risks. Please participate rationally and carefully read the project whitepaper and risk warnings.