Let’s detail each category:
1. ICO (16% of Total Supply)
- Total tokens for ICO: 16% of 420,000,000 = 67,200,000 tokens
- Cliff: 0% for 4 months
- Vesting: 67,200,000 / 12 months = 5,600,000 tokens per month (100% / 12 months = 8.33% of ICO per month)
2. Liquidity (15% of Total Supply)
- Total tokens for Liquidity: 15% of 420,000,000 = 63,000,000 tokens
- At Launch: 27% of 63,000,000 = 17,010,000 tokens (27% of Liquidity)
- Remaining for Vesting: 63,000,000–17,010,000 = 45,990,000 tokens / 12 months = 3,832,500 tokens per month (12.5% of Liquidity per month)
3. Staking and Ecosystem Rewards
Airdrop (3% of Total Supply)
- Total tokens for Airdrop: 3% of 420,000,000 = 12,600,000 tokens
- Released 6 times in 24 months: 12,600,000 / 6 = 2,100,000 tokens per release (16.67% of Airdrop every 4 months)
Staking (25% of Total Supply)
- Total tokens for Staking: 25% of 420,000,000 = 105,000,000 tokens
- Monthly Emission: 105,000,000 / 60 months = 1,750,000 tokens per month (1.67% of Staking per month)
Referral Program (6% of Total Supply)
- Total tokens for Referral: 6% of 420,000,000 = 25,200,000 tokens
- Cliff: 0% for 12 months
- Vesting: 25,200,000 / 24 months = 1,050,000 tokens per month (4.17% of Referral per month)
4. Company
Operations (10% of Total Supply)
- Total tokens for Operations: 10% of 420,000,000 = 42,000,000 tokens
- Cliff: 0% for 6 months
- Vesting: 42,000,000 / 60 months = 700,000 tokens per month (1.67% of Operations per month)
Development (13% of Total Supply)
- Total tokens for Development: 13% of 420,000,000 = 54,600,000 tokens
- Cliff: 0% for 6 months
- Vesting: 54,600,000 / 60 months = 910,000 tokens per month (1.67% of Development per month)
Team (12% of Total Supply)
- Total tokens for Team: 12% of 420,000,000 = 50,400,000 tokens
- Cliff: 0% for 8 months
- Vesting: 50,400,000 / 60 months = 840,000 tokens per month (1.67% of Team per month)
- ICO emissions end at Month 16
- Liquidity emissions end at Month 16
- Airdrop emissions will have 6 entries, one every four months, ending at Month 24.
- Staking emissions is a continuous process with no closure
- Referral emissions start at Month 13 and end at Month 36
- Operations emissions start at Month 7 and end at Month 66
- Development emissions start at Month 7 and end at Month 66
- Team emissions start at Month 9 and end at Month 69
It is also important to remember that tokens might not be divisible to exact amounts; thus, any schedule will have to be adjusted to the smallest unit of the token that can be emitted. Additionally, if tokens are typically released on a certain day of the month, these numbers would represent the tokens to be released by that day in the given month.
