ZK Flywheel Simulator

Simulator

Pick a scenario, then fine-tune the drivers. Numbers recompute live.

Consensus — Steady ramp from RWA + payments, 80% revenue → buyback.

2030 Annual Buyback

$6.3M

75% of gross interop rev

Cum. Interop Calls

346.61M

2026 – 2030

Total ZK Burned

44.04M ZK

0.21% of 21B max supply

2030 ZK Price

$0.3126

+1739% vs $0.0170 anchor

Drivers

Adoption + interop economics + token economics.

Adoption

Prividium chains live (2030)20 chains

Daily tx / chain (2026 baseline)150.0K tx/day

Annual tx growth /chain+40% / yr

Interop economics

Interop share of tx (2030)5.0%

Fixed fee / call$0.030

Settlement fee / call$0.010

Token economics

Revenue buy rate75% → burn

Price elasticity (burn impact)×5

Adoption premium (YoY rev → price)30%

Daily tx per chain

Compounds at +40%/yr

Annual revenue split

75% → buyback · rest to treasury

ZK price (reflexive)

Demand premium + supply shock

Cumulative ZK burned

Tokens removed from 21B max

Scenario comparison · Annual buyback pool

Side-by-side preset outputs. Slider overrides only affect the active scenario.

Year-by-year · Base

Year	Chains	Daily tx/chain	Tx	Interop	Gross Rev	Buyback (75%)	ZK Burned	Remaining (of 21B)	Price
2026	3	150.0K	164.25M	0.66M	$26K	$20K	1.16M	21B	$0.0170
2027	7	210.0K	536.55M	8.32M	$333K	$249K	3.26M	21B	$0.0765
2028	12	294.0K	1.29B	34.77M	$1.4M	$1M	6.97M	20.99B	$0.1498
2029	16	411.6K	2.4B	92.54M	$3.7M	$2.8M	12.37M	20.98B	$0.2252
2030	20	576.2K	4.21B	210.33M	$8.4M	$6.3M	20.28M	20.96B	$0.3126
Total					$13.9M	$10.4M	44.04M	20.96B	$0.3126

Turn your 2030 simulation into a shareable card — price, burn, buyback, all in one snapshot. Post it to X in one click.

Disclaimer — Flywheel simulation is for entertainment purposes only, may not reflect real data, and is not financial advice.