ATOM Issuance Model

	B	C	D	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH	AI	AJ	AK	AL	AM	AN	AO	AP	AQ	AR	AS	AT	AU	AV	AW	AX	AY	AZ	BA	BB	BC	BD	BE	BF	BG	BH	BI	BJ	BK	BL	BM	BN	BO	BP
1
2	SETTINGS	Amount	Units	Category	Month	0	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15	16	17	18	19	20	21	22	23	24	25	26	27	28	29	30	31	32	33	34	35	36	37	38	39	40	41	42	43	44	45	46	47	48	49	50	51	52	53	54	55	56	57	58	59	60
3	Current Total Atom Supply	300,000,000	Atom	Outflow	Security Subsidy	3,206,250	2,885,625	2,597,063	2,337,356	2,103,621	1,893,259	1,703,933	1,533,539	1,380,185	1,242,167	1,117,950	1,006,155	905,540	814,986	733,487	660,138	594,125	534,712	481,241	433,117	389,805	350,825	315,742	284,168	255,751	230,176	207,158	186,443	167,798	151,019	135,917	122,325	110,092	99,083	89,175	80,257	72,232	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
4	Current Security Subsidy	3,375,000	Atom per Month	Outlfow	Distribution to Community Pool	168,750	151,875	136,688	123,019	110,717	99,645	89,681	80,713	72,641	65,377	58,839	52,956	47,660	42,894	38,605	34,744	31,270	28,143	25,328	22,796	20,516	18,464	16,618	14,956	13,461	12,115	10,903	9,813	8,831	7,948	7,154	6,438	5,794	5,215	4,693	4,224	3,802	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
5				Inflow	Issued ATOM (new)	10,000,000	8,824,000	7,789,120	6,878,426	6,077,015	5,371,773	4,751,160	4,205,021	3,724,418	3,301,488	2,929,310	2,601,792	2,313,577	2,059,948	1,836,754	1,640,344	1,467,503	1,315,402	1,181,554	1,063,767	960,115	868,902	788,633	717,997	655,838	601,137	553,001	510,641	473,364	440,560	411,693	386,290	363,935	344,263	326,951	311,717	300,000	300,000	300,000	300,000	300,000	300,000	300,000	300,000	300,000	300,000	300,000	300,000	300,000	300,000	300,000	300,000	300,000	300,000	300,000	300,000	300,000	300,000	300,000	300,000	300,000
6	Current Community Pool Balance	1,140,000	Atom	Total	Treasury Pool Balance	6,625,000	12,411,500	17,466,870	21,884,921	25,747,598	29,126,467	32,084,013	34,674,782	36,946,374	38,940,318	40,692,837	42,235,519	43,595,897	44,797,965	45,862,628	46,808,089	47,650,197	48,402,744	49,077,729	49,685,584	50,235,378	50,734,991	51,191,264	51,610,137	51,996,763	52,355,609	52,690,549	53,004,934	53,301,668	53,583,261	53,851,884	54,109,410	54,357,458	54,597,423	54,830,506	55,057,742	55,281,708	55,581,708	55,881,708	56,181,708	56,481,708	56,781,708	57,081,708	57,381,708	57,681,708	57,981,708	58,281,708	58,581,708	58,881,708	59,181,708	59,481,708	59,781,708	60,081,708	60,381,708	60,681,708	60,981,708	61,281,708	61,581,708	61,881,708	62,181,708	62,481,708
7				Total	Community Pool Balance	1,308,750	1,460,625	1,597,313	1,720,331	1,831,048	1,930,693	2,020,374	2,101,087	2,173,728	2,239,105	2,297,945	2,350,900	2,398,560	2,441,454	2,480,059	2,514,803	2,546,073	2,574,215	2,599,544	2,622,339	2,642,855	2,661,320	2,677,938	2,692,894	2,706,355	2,718,469	2,729,372	2,739,185	2,748,017	2,755,965	2,763,118	2,769,557	2,775,351	2,780,566	2,785,259	2,789,483	2,793,285	2,793,285	2,793,285	2,793,285	2,793,285	2,793,285	2,793,285	2,793,285	2,793,285	2,793,285	2,793,285	2,793,285	2,793,285	2,793,285	2,793,285	2,793,285	2,793,285	2,793,285	2,793,285	2,793,285	2,793,285	2,793,285	2,793,285	2,793,285	2,793,285
8	Security Subsidy Decay	10%	Per Month	Total	Cumulatively Issued ATOM (new)	10,000,000	18,824,000	26,613,120	33,491,546	39,568,560	44,940,333	49,691,493	53,896,514	57,620,932	60,922,420	63,851,730	66,453,522	68,767,100	70,827,048	72,663,802	74,304,146	75,771,648	77,087,050	78,268,604	79,332,372	80,292,487	81,161,389	81,950,022	82,668,019	83,323,857	83,924,994	84,477,995	84,988,636	85,461,999	85,902,559	86,314,252	86,700,542	87,064,477	87,408,740	87,735,691	88,047,408	88,347,408	88,647,408	88,947,408	89,247,408	89,547,408	89,847,408	90,147,408	90,447,408	90,747,408	91,047,408	91,347,408	91,647,408	91,947,408	92,247,408	92,547,408	92,847,408	93,147,408	93,447,408	93,747,408	94,047,408	94,347,408	94,647,408	94,947,408	95,247,408	95,547,408
9	Security Subsidy Termination	36	Months	Total	Total ATOM Supply	310,000,000	318,824,000	326,613,120	333,491,546	339,568,560	344,940,333	349,691,493	353,896,514	357,620,932	360,922,420	363,851,730	366,453,522	368,767,100	370,827,048	372,663,802	374,304,146	375,771,648	377,087,050	378,268,604	379,332,372	380,292,487	381,161,389	381,950,022	382,668,019	383,323,857	383,924,994	384,477,995	384,988,636	385,461,999	385,902,559	386,314,252	386,700,542	387,064,477	387,408,740	387,735,691	388,047,408	388,347,408	388,647,408	388,947,408	389,247,408	389,547,408	389,847,408	390,147,408	390,447,408	390,747,408	391,047,408	391,347,408	391,647,408	391,947,408	392,247,408	392,547,408	392,847,408	393,147,408	393,447,408	393,747,408	394,047,408	394,347,408	394,647,408	394,947,408	395,247,408	395,547,408
10
11	Issuance	10,000,000	Atom / Month	Old Regime	Total ATOM Supply (old)	300,000,000	303,375,000	306,787,969	310,239,333	313,729,526	317,258,983	320,828,147	324,437,463	328,087,385	331,778,368	335,510,874	339,285,372	343,102,332	346,962,233	350,865,559	354,812,796	358,804,440	362,840,990	366,922,951	371,050,834	375,225,156	379,446,439	383,715,212	388,032,008	392,397,368	396,811,838	401,275,971	405,790,326	410,355,467	414,971,966	419,640,401	424,361,355	429,135,421	433,963,194	438,845,280	443,782,290	448,774,840	453,823,557	458,929,072	464,092,024	469,313,060	474,592,832	479,932,001	485,331,236	490,791,212	496,312,613	501,896,130	507,542,462	513,252,315	519,026,403	524,865,450	530,770,186	536,741,351	542,779,691	548,885,963	555,060,930	561,305,365	567,620,051	574,005,776	580,463,341	586,993,554
12	Issuance Reduction Epoch Rate	1	Months	Old Regime	Issued ATOM (old)	3,375,000	3,412,969	3,451,365	3,490,193	3,529,457	3,569,164	3,609,317	3,649,921	3,690,983	3,732,507	3,774,497	3,816,960	3,859,901	3,903,325	3,947,238	3,991,644	4,036,550	4,081,961	4,127,883	4,174,322	4,221,283	4,268,772	4,316,796	4,365,360	4,414,470	4,464,133	4,514,355	4,565,141	4,616,499	4,668,435	4,720,955	4,774,065	4,827,773	4,882,086	4,937,009	4,992,551	5,048,717	5,105,515	5,162,952	5,221,035	5,279,772	5,339,169	5,399,235	5,459,976	5,521,401	5,583,517	5,646,331	5,709,853	5,774,089	5,839,047	5,904,736	5,971,165	6,038,340	6,106,272	6,174,967	6,244,435	6,314,685	6,385,726	6,457,565	6,530,213	6,603,677
13	Issuance Reduction Amount	12.0%	Per Epoch	Old Regime	Cumulatively Issued ATOM (old)	3,375,000	6,787,969	10,239,333	13,729,526	17,258,983	20,828,147	24,437,463	28,087,385	31,778,368	35,510,874	39,285,372	43,102,332	46,962,233	50,865,559	54,812,796	58,804,440	62,840,990	66,922,951	71,050,834	75,225,156	79,446,439	83,715,212	88,032,008	92,397,368	96,811,838	101,275,971	105,790,326	110,355,467	114,971,966	119,640,401	124,361,355	129,135,421	133,963,194	138,845,280	143,782,290	148,774,840	153,823,557	158,929,072	164,092,024	169,313,060	174,592,832	179,932,001	185,331,236	190,791,212	196,312,613	201,896,130	207,542,462	213,252,315	219,026,403	224,865,450	230,770,186	236,741,351	242,779,691	248,885,963	255,060,930	261,305,365	267,620,051	274,005,776	280,463,341	286,993,554	293,597,231
14	Steady-State Issuance	300,000	Atom / Month
15	Time Until Steady State Issuance	36	Months
16
17	Distrbution Module % to Community Pool	5%	Months
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100