# Revenue Projection

**Growth Scenarios**

Assuming $10 ARPU/user/month, starting from 1,000 users in Month 1:

| Month | Users @10% MoM | @15% MoM | @20% MoM |
| ----- | -------------- | -------- | -------- |
| M1    | 1,000          | 1,000    | 1,000    |
| M2    | 1,100          | 1,150    | 1,200    |
| M3    | 1,210          | 1,322    | 1,440    |
| M6    | 1,772          | 2,011    | 2,986    |
| M12   | 3,138          | 4,047    | 8,916    |

Revenue (M12):

* @10%: $31,380/mo
* @15%: $40,470/mo
* @20%: $89,160/mo

**1 Year Revenue Sensitivity**

Here’s a 12-month revenue projection table for Rebellion based on:

* 20% monthly user growth
* 4 games per user per month
* $10 average entry fee
* 20% platform cut from each entry

| Month    | Active Users | Game Entries | Gross Entry Volume (USDC) | Platform Revenue (USDC) |
| -------- | ------------ | ------------ | ------------------------- | ----------------------- |
| Month 1  | 1000         | 4000         | 40,000.00                 | 8,000.00                |
| Month 2  | 1200         | 4800         | 48,000.00                 | 9,600.00                |
| Month 3  | 1440         | 5760         | 57,600.00                 | 11,520.00               |
| Month 4  | 1728         | 6912         | 69,120.00                 | 13,824.00               |
| Month 5  | 2073         | 8294         | 82,944.00                 | 16,588.80               |
| Month 6  | 2487         | 9948         | 99,480.00                 | 19,896.00               |
| Month 7  | 2984         | 11936        | 119,360.00                | 23,872.00               |
| Month 8  | 3580         | 14320        | 143,200.00                | 28,640.00               |
| Month 9  | 4296         | 17184        | 171,840.00                | 34,368.00               |
| Month 10 | 5155         | 20620        | 206,200.00                | 41,240.00               |
| Month 11 | 6186         | 24744        | 247,440.00                | 49,488.00               |
| Month 12 | 7423         | 29692        | 296,920.00                | 59,384.00               |


---

# Agent Instructions: Querying This Documentation

If you need additional information that is not directly available in this page, you can query the documentation dynamically by asking a question.

Perform an HTTP GET request on the current page URL with the `ask` query parameter:

```
GET https://rebellion.gitbook.io/rebellion/business-model/revenue-projection.md?ask=<question>
```

The question should be specific, self-contained, and written in natural language.
The response will contain a direct answer to the question and relevant excerpts and sources from the documentation.

Use this mechanism when the answer is not explicitly present in the current page, you need clarification or additional context, or you want to retrieve related documentation sections.