Minswap Tokenomics - Use of proceeds danger

5,000,000,000 MIN total supply
500,000,000 ( team 10% 2.5yr vest )
500,000,000 ( dev fund 10% 2.5yr vest )

365x2.5 = 912
operating cost ( 2,000,000 min * 0.05 = 100,000 ada/day )
1,000,000,000/912 = 1,000,000 min/day ( labor )
1,000,000 ( daily emission - marketing )

revenue ( 9000ada/day )
2ada(batcher fee) * 2ada tx fee * 1000transactions/day = 4000ada/day
ada staking assumed 50% of 100M TVL = 50M ada staked @4% = 1.8M ada = 5000ada/day

Operating LOSS ( 91,000 ada/day )

This is a very clever team - but lets discuss the reality of the project.
how did a project team go from building for 1 year w/ 30,000ada catalyst funding to burning 3x that amount daily (90,000ada daily loss)! - Please explain why my math is wrong - I sincerely hope it is; otherwise this is an outright clever slow bleed and abuse of the cardano community and investors.