Render Emissions Schedule - Working Copy

	A	B	C	D	E	F	G	H	I	J	K	L
1	Total Supply	644,245,094		Inflation %	20.00%
2	Pre-Inflation Supply	536,870,912
3	Inflation Amount	107,374,182
4	Total Wallet Balance	257,541,079
5	Wallet Address #1 (0xe9f57628059ac658901ce42a83fe09272a62a6c8)	256,693,752
6	Wallet Address #2 (0x0e54147eecbc7ebc945b3a59aee7124ff70c6c95)	847,327							Emissions Rules
7	Wallet Balance Due to Partners	107,413,916	16.67%						50%, first five years
8	Current Circulating Supply (Community)	279,329,833	43.36%						Halvening after that
9
10	Future Circulating Supply (Community + Partners)	386,743,749	60.03%
11	Wallet Balance Non-Investors	257,501,345	39.97%
12	OTOY Treasury	150,127,163	23.30%
13	Rewards (RNDR DAO)	107,374,182	16.67%
14
15				RNDR DAO
16	Month	Circulating Supply	Otoy Treasury	Rewards	Emission	Total Supply			Year 1	9%	12	0.007083333333
17	0	386,743,749	150,127,163	107,374,182		644,245,094	OK		Year 2	6%	12	0.004583333333
18	1	387,504,316	150,127,163	106,613,615	760,567	644,245,094	OK		Year 3	6%	12	0.004583333333
19	2	388,264,883	150,127,163	105,853,048	760,567	644,245,094	OK		Year 4	4%	12	0.003541666667
20	3	389,025,450	150,127,163	105,092,481	760,567	644,245,094	OK		Year 5	4%	12	0.003125
21	4	389,786,018	150,127,163	104,331,914	760,567	644,245,094	OK		Year 6 Onwards
22	5	390,546,585	150,127,163	103,571,347	760,567	644,245,094	OK
23	6	391,307,152	150,127,163	102,810,780	760,567	644,245,094	OK
24	7	392,067,719	150,127,163	102,050,213	760,567	644,245,094	OK
25	8	392,828,286	150,127,163	101,289,645	760,567	644,245,094	OK
26	9	393,588,853	150,127,163	100,529,078	760,567	644,245,094	OK
27	10	394,349,420	150,127,163	99,768,511	760,567	644,245,094	OK
28	11	395,109,987	150,127,163	99,007,944	760,567	644,245,094	OK
29	12	395,870,555	150,127,163	98,247,377	760,567	644,245,094	OK
30	13	396,362,686	150,127,163	97,755,245	492,132	644,245,094	OK
31	14	396,854,818	150,127,163	97,263,114	492,132	644,245,094	OK
32	15	397,346,950	150,127,163	96,770,982	492,132	644,245,094	OK
33	16	397,839,081	150,127,163	96,278,850	492,132	644,245,094	OK
34	17	398,331,213	150,127,163	95,786,719	492,132	644,245,094	OK
35	18	398,823,345	150,127,163	95,294,587	492,132	644,245,094	OK
36	19	399,315,476	150,127,163	94,802,455	492,132	644,245,094	OK
37	20	399,807,608	150,127,163	94,310,324	492,132	644,245,094	OK
38	21	400,299,740	150,127,163	93,818,192	492,132	644,245,094	OK
39	22	400,791,871	150,127,163	93,326,060	492,132	644,245,094	OK
40	23	401,284,003	150,127,163	92,833,929	492,132	644,245,094	OK
41	24	401,776,135	150,127,163	92,341,797	492,132	644,245,094	OK
42	25	402,268,266	150,127,163	91,849,665	492,132	644,245,094	OK
43	26	402,760,398	150,127,163	91,357,534	492,132	644,245,094	OK
44	27	403,252,530	150,127,163	90,865,402	492,132	644,245,094	OK
45	28	403,744,661	150,127,163	90,373,270	492,132	644,245,094	OK
46	29	404,236,793	150,127,163	89,881,139	492,132	644,245,094	OK
47	30	404,728,925	150,127,163	89,389,007	492,132	644,245,094	OK
48	31	405,221,056	150,127,163	88,896,875	492,132	644,245,094	OK
49	32	405,713,188	150,127,163	88,404,744	492,132	644,245,094	OK
50	33	406,205,320	150,127,163	87,912,612	492,132	644,245,094	OK
51	34	406,697,451	150,127,163	87,420,480	492,132	644,245,094	OK
52	35	407,189,583	150,127,163	86,928,349	492,132	644,245,094	OK
53	36	407,681,715	150,127,163	86,436,217	492,132	644,245,094	OK	0
54	37	408,061,998	150,127,163	86,055,933	380,284	644,245,094	OK	0
55	38	408,442,282	150,127,163	85,675,650	380,284	644,245,094	OK
56	39	408,822,565	150,127,163	85,295,366	380,284	644,245,094	OK
57	40	409,202,849	150,127,163	84,915,083	380,284	644,245,094	OK
58	41	409,583,132	150,127,163	84,534,799	380,284	644,245,094	OK
59	42	409,963,416	150,127,163	84,154,515	380,284	644,245,094	OK
60	43	410,343,700	150,127,163	83,774,232	380,284	644,245,094	OK
61	44	410,723,983	150,127,163	83,393,948	380,284	644,245,094	OK
62	45	411,104,267	150,127,163	83,013,665	380,284	644,245,094	OK
63	46	411,484,550	150,127,163	82,633,381	380,284	644,245,094	OK
64	47	411,864,834	150,127,163	82,253,098	380,284	644,245,094	OK
65	48	412,245,117	150,127,163	81,872,814	380,284	644,245,094	OK
66	49	412,580,662	150,127,163	81,537,270	335,544	644,245,094	OK
67	50	412,916,206	150,127,163	81,201,725	335,544	644,245,094	OK
68	51	413,251,750	150,127,163	80,866,181	335,544	644,245,094	OK
69	52	413,587,295	150,127,163	80,530,637	335,544	644,245,094	OK
70	53	413,922,839	150,127,163	80,195,092	335,544	644,245,094	OK
71	54	414,258,383	150,127,163	79,859,548	335,544	644,245,094	OK
72	55	414,593,928	150,127,163	79,524,004	335,544	644,245,094	OK
73	56	414,929,472	150,127,163	79,188,460	335,544	644,245,094	OK
74	57	415,265,016	150,127,163	78,852,915	335,544	644,245,094	OK
75	58	415,600,561	150,127,163	78,517,371	335,544	644,245,094	OK
76	59	415,936,105	150,127,163	78,181,827	335,544	644,245,094	OK
77	60	416,271,649	150,127,163	77,846,282	335,544	644,245,094	OK
78	Y6		150,127,163	73,819,750	4,026,532				Damping Coefficient	0.945
79	Y7		150,127,163	70,014,678	3,805,073
80	Y8		150,127,163	66,418,884	3,595,794
81	Y9		150,127,163	63,020,859	3,398,025
82	Y10		150,127,163	59,809,726	3,211,134
83	Y11		150,127,163	56,775,204	3,034,521
84	Y12		150,127,163	53,907,582	2,867,623
85	Y13		150,127,163	51,197,679	2,709,903
86	Y14		150,127,163	48,636,820	2,560,859
87	Y15		150,127,163	46,216,809	2,420,011
88	Y16		150,127,163	43,929,898	2,286,911
89	Y17		150,127,163	41,768,767	2,161,131
90	Y18		150,127,163	39,726,499	2,042,269
91	Y19		150,127,163	37,796,555	1,929,944
92	Y20		150,127,163	35,972,758	1,823,797
93	Y21		150,127,163	34,249,270	1,723,488
94	Y22		150,127,163	32,620,574	1,628,696
95	Y23		150,127,163	32,710,152	1,539,118
96	Y24		150,127,163	31,255,686	1,454,466
97	Y25		150,127,163	29,881,215	1,374,471
98	Y26		150,127,163	28,582,340	1,298,875
99	Y27		150,127,163	27,354,903	1,227,437
100	Y28		150,127,163	26,194,976	1,159,928