Merits tokenomics

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P
1		Reserve	State budget	# citizenship	Budget in USD	Merits in circulation	Inflation	Price of merit to keep budget stable	Economic growth	Expected result price of merit	Price of citizenship	Remaining staked merits of person unstaking from beginning	Value of unstaked merits	Number of unstaked merits
2		70,000,000.00									5,000.00	5,000.00
3	2021	63,000,000.00	7,000,000.00	1,400.00	7,000,000.00	7,000,000.00		1.00	1.00	1.00	5,000.00	4,500.00	500.00	500.00
4	2022	56,700,000.00	6,300,000.00	1,260.00	7,700,000.00	13,300,000.00	90.00%	1.11	1.10	1.22	6,111.11	4,050.00	550.00	450.00
5	2023	51,030,000.00	5,670,000.00	1,134.00	8,470,000.00	18,970,000.00	42.63%	1.23	1.21	1.49	7,469.14	3,645.00	605.00	405.00
6	2024	45,927,000.00	5,103,000.00	1,020.60	9,317,000.00	24,073,000.00	26.90%	1.37	1.33	1.83	9,128.94	3,280.50	665.50	364.50
7	2025	41,334,300.00	4,592,700.00	918.54	10,248,700.00	28,665,700.00	19.08%	1.52	1.46	2.23	11,157.60	2,952.45	732.05	328.05
8	2026	37,200,870.00	4,133,430.00	826.69	11,273,570.00	32,799,130.00	14.42%	1.69	1.61	2.73	13,637.06	2,657.21	805.26	295.25
9	2027	33,480,783.00	3,720,087.00	744.02	12,400,927.00	36,519,217.00	11.34%	1.88	1.77	3.33	16,667.52	2,391.48	885.78	265.72
10	2028	30,132,704.70	3,348,078.30	669.62	13,641,019.70	39,867,295.30	9.17%	2.09	1.95	4.07	20,371.42	2,152.34	974.36	239.15
11	2029	27,119,434.23	3,013,270.47	602.65	15,005,121.67	42,880,565.77	7.56%	2.32	2.14	4.98	24,898.40	1,937.10	1,071.79	215.23
12	2030	24,407,490.81	2,711,943.42	542.39	16,505,633.84	45,592,509.19	6.32%	2.58	2.36	6.09	30,431.38	1,743.39	1,178.97	193.71
13	2031	21,966,741.73	2,440,749.08	488.15	18,156,197.22	48,033,258.27	5.35%	2.87	2.59	7.44	37,193.90	1,569.05	1,296.87	174.34
14	2032	19,770,067.55	2,196,674.17	439.33	19,971,816.94	50,229,932.45	4.57%	3.19	2.85	9.09	45,459.22	1,412.15	1,426.56	156.91	person on welfare in 11 years
15	2033	17,793,060.80	1,977,006.76	395.40	21,968,998.64	52,206,939.20	3.94%	3.54	3.14	11.11	55,561.26	1,270.93	1,569.21	141.21	500.00	5,556.13
16	2034	16,013,754.72	1,779,306.08	355.86	24,165,898.50	53,986,245.28	3.41%	3.93	3.45	13.58	67,908.21	1,143.84	1,726.14	127.09	450.00	6,111.74
17	2035	14,412,379.25	1,601,375.47	320.28	26,582,488.35	55,587,620.75	2.97%	4.37	3.80	16.60	82,998.92	1,029.46	1,898.75	114.38	405.00	6,722.91
18	2036	12,971,141.32	1,441,237.92	288.25	29,240,737.19	57,028,858.68	2.59%	4.86	4.18	20.29	101,443.13	926.51	2,088.62	102.95	364.50	7,395.20
19	2037	11,674,027.19	1,297,114.13	259.42	32,164,810.90	58,325,972.81	2.27%	5.40	4.59	24.80	123,986.05	833.86	2,297.49	92.65	328.05	8,134.72
20	2038	10,506,624.47	1,167,402.72	233.48	35,381,291.99	59,493,375.53	2.00%	6.00	5.05	30.31	151,538.50	750.47	2,527.24	83.39	295.25	8,948.20
21	2039	9,455,962.02	1,050,662.45	210.13	38,919,421.19	60,544,037.98	1.77%	6.66	5.56	37.04	185,213.73	675.43	2,779.96	75.05	265.72	9,843.02
22	2040	8,510,365.82	945,596.20	189.12	42,811,363.31	61,489,634.18	1.56%	7.40	6.12	45.27	226,372.33	607.88	3,057.95	67.54	239.15	10,827.32
23	2041	7,659,329.24	851,036.58	170.21	47,092,499.65	62,340,670.76	1.38%	8.23	6.73	55.34	276,677.29	547.09	3,363.75	60.79	215.23	11,910.05
24	2042	6,893,396.32	765,932.92	153.19	51,801,749.61	63,106,603.68	1.23%	9.14	7.40	67.63	338,161.14	492.39	3,700.12	54.71	193.71	13,101.06
25	2043	6,204,056.68	689,339.63	137.87	56,981,924.57	63,795,943.32	1.09%	10.15	8.14	82.66	413,308.06	443.15	4,070.14	49.24	174.34	14,411.16
26	2044	5,583,651.02	620,405.67	124.08	62,680,117.03	64,416,348.98	0.97%	11.28	8.95	101.03	505,154.29	398.83	4,477.15	44.31	156.91	15,852.28
27	2045	5,025,285.91	558,365.10	111.67	68,948,128.73	64,974,714.09	0.87%	12.54	9.85	123.48	617,410.80	358.95	4,924.87	39.88	141.21	17,437.50
28	2046	4,522,757.32	502,528.59	100.51	75,842,941.60	65,477,242.68	0.77%	13.93	10.83	150.92	754,613.20	323.05	5,417.35	35.89	127.09	19,181.26
29	2047	4,070,481.59	452,275.73	90.46	83,427,235.76	65,929,518.41	0.69%	15.48	11.92	184.46	922,305.02	290.75	5,959.09	32.31	114.38	21,099.38
30	2048	3,663,433.43	407,048.16	81.41	91,769,959.34	66,336,566.57	0.62%	17.20	13.11	225.45	1,127,261.69	261.67	6,555.00	29.07	102.95	23,209.32
31	2049	3,297,090.09	366,343.34	73.27	100,946,955.27	66,702,909.91	0.55%	19.11	14.42	275.55	1,377,764.29	235.51	7,210.50	26.17	92.65	25,530.25
32	2050	2,967,381.08	329,709.01	65.94	111,041,650.80	67,032,618.92	0.49%	21.23	15.86	336.79	1,683,934.13	211.96	7,931.55	23.55	83.39	28,083.28
33	2051	2,670,642.97	296,738.11	59.35	122,145,815.88	67,329,357.03	0.44%	23.59	17.45	411.63	2,058,141.72	190.76	8,724.70	21.20	75.05	30,891.60
34	2052	2,403,578.67	267,064.30	53.41	134,360,397.47	67,596,421.33	0.40%	26.21	19.19	503.10	2,515,506.54	171.68	9,597.17	19.08	67.54	33,980.76
35	2053	2,163,220.81	240,357.87	48.07	147,796,437.22	67,836,779.19	0.36%	29.12	21.11	614.90	3,074,508.00	154.52	10,556.89	17.17	60.79	37,378.84
36	2054	1,946,898.73	216,322.08	43.26	162,576,080.94	68,053,101.27	0.32%	32.36	23.23	751.55	3,757,732.00	139.06	11,612.58	15.45	54.71	41,116.72
37	2055	1,752,208.85	194,689.87	38.94	178,833,689.03	68,247,791.15	0.29%	35.95	25.55	918.56	4,592,783.55	125.16	12,773.83	13.91	49.24	45,228.40
38	2056	1,576,987.97	175,220.89	35.04	196,717,057.94	68,423,012.03	0.26%	39.95	28.10	1,122.68	5,613,402.12	112.64	14,051.22	12.52	44.31	49,751.24
39	2057	1,419,289.17	157,698.80	31.54	216,388,763.73	68,580,710.83	0.23%	44.39	30.91	1,372.16	6,860,824.82	101.38	15,456.34	11.26	39.88	54,726.36
40	2058	1,277,360.25	141,928.92	28.39	238,027,640.10	68,722,639.75	0.21%	49.32	34.00	1,677.09	8,385,452.55	91.24	17,001.97	10.14	35.89	60,199.00
41	2059	1,149,624.23	127,736.03	25.55	261,830,404.11	68,850,375.77	0.19%	54.80	37.40	2,049.78	10,248,886.45	82.12	18,702.17	9.12	32.31	66,218.89
42	2060	1,034,661.81	114,962.42	22.99	288,013,444.52	68,965,338.19	0.17%	60.89	41.14	2,505.28	12,526,416.78	73.90	20,572.39	8.21	29.07	72,840.78
43	2061	931,195.63	103,466.18	20.69	316,814,788.98	69,068,804.37	0.15%	67.65	45.26	3,062.01	15,310,064.95	66.51	22,629.63	7.39	26.17	80,124.86
44	2062	838,076.06	93,119.56	18.62	348,496,267.87	69,161,923.94	0.13%	75.17	49.79	3,742.46	18,712,301.60	59.86	24,892.59	6.65	23.55	88,137.35
45	2063	754,268.46	83,807.61	16.76	383,345,894.66	69,245,731.54	0.12%	83.52	54.76	4,574.12	22,870,590.85	53.88	27,381.85	5.99	21.20	96,951.08
46	2064	678,841.61	75,426.85	15.09	421,680,484.13	69,321,158.39	0.11%	92.81	60.24	5,590.59	27,952,944.37	48.49	30,120.03	5.39	19.08	106,646.19
47	2065	610,957.45	67,884.16	13.58	463,848,532.54	69,389,042.55	0.10%	103.12	66.26	6,832.94	34,164,709.79	43.64	33,132.04	4.85	17.17	117,310.81
48	2066	549,861.70	61,095.74	12.22	510,233,385.80	69,450,138.30	0.09%	114.57	72.89	8,351.37	41,756,867.52	39.28	36,445.24	4.36	15.45	129,041.89
49	2067	494,875.53	54,986.17	11.00	561,256,724.38	69,505,124.47	0.08%	127.30	80.18	10,207.23	51,036,171.41	35.35	40,089.77	3.93	13.91	141,946.08
50	2068	445,387.98	49,487.55	9.90	617,382,396.81	69,554,612.02	0.07%	141.45	88.20	12,475.51	62,377,542.84	31.81	44,098.74	3.53	12.52	156,140.69
51	2069	400,849.18	44,538.80	8.91	679,120,636.49	69,599,150.82	0.06%	157.17	97.02	15,247.84	76,239,219.02	28.63	48,508.62	3.18	11.26	171,754.76
52	2070	360,764.26	40,084.92	8.02	747,032,700.14	69,639,235.74	0.06%	174.63	106.72	18,636.25	93,181,267.70	25.77	53,359.48	2.86	10.14	188,930.23
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