83 lines
2.7 KiB
V
83 lines
2.7 KiB
V
module incatokens
|
|
|
|
import incubaid.herolib.biz.spreadsheet
|
|
|
|
// Create vesting schedule in spreadsheet
|
|
pub fn (mut sim Simulation) create_vesting_schedules() ! {
|
|
// Create vesting sheet
|
|
mut vesting_sheet := spreadsheet.sheet_new(
|
|
name: '${sim.name}_vesting'
|
|
nrcol: 60 // 60 months
|
|
curr: sim.params.simulation.currency
|
|
)!
|
|
|
|
// Team vesting
|
|
team_tokens := sim.params.distribution.total_supply * sim.params.distribution.team_pct
|
|
mut team_row := vesting_sheet.row_new(
|
|
name: 'team_vesting'
|
|
tags: 'category:team type:vesting'
|
|
descr: 'Team token vesting schedule'
|
|
)!
|
|
sim.apply_vesting_schedule(mut team_row, team_tokens, sim.team_vesting)!
|
|
|
|
// Treasury vesting
|
|
treasury_tokens := sim.params.distribution.total_supply * sim.params.distribution.treasury_pct
|
|
mut treasury_row := vesting_sheet.row_new(
|
|
name: 'treasury_vesting'
|
|
tags: 'category:treasury type:vesting'
|
|
descr: 'Treasury token vesting schedule'
|
|
)!
|
|
sim.apply_vesting_schedule(mut treasury_row, treasury_tokens, sim.treasury_vesting)!
|
|
|
|
// Investor rounds vesting
|
|
for round in sim.investor_rounds {
|
|
round_tokens := sim.params.distribution.total_supply * round.allocation_pct
|
|
mut round_row := vesting_sheet.row_new(
|
|
name: '${round.name}_vesting'
|
|
tags: 'category:investor round:${round.name} type:vesting'
|
|
descr: '${round.name} investor vesting schedule'
|
|
)!
|
|
sim.apply_vesting_schedule(mut round_row, round_tokens, round.vesting)!
|
|
}
|
|
|
|
// Create total unlocked row
|
|
_ := vesting_sheet.group2row(
|
|
name: 'total_unlocked'
|
|
include: ['type:vesting']
|
|
tags: 'summary type:total_vesting'
|
|
descr: 'Total tokens unlocked over time'
|
|
aggregatetype: .sum
|
|
)!
|
|
|
|
sim.vesting_sheet = vesting_sheet
|
|
}
|
|
|
|
fn (sim Simulation) apply_vesting_schedule(mut row spreadsheet.Row, total_tokens f64, schedule VestingSchedule) ! {
|
|
initial_unlocked_tokens := total_tokens * schedule.initial_unlock_pct
|
|
remaining_tokens_to_vest := total_tokens - initial_unlocked_tokens
|
|
|
|
monthly_vesting_amount := if schedule.vesting_months > 0 {
|
|
remaining_tokens_to_vest / f64(schedule.vesting_months)
|
|
} else {
|
|
0.0
|
|
}
|
|
|
|
for month in 0 .. row.sheet.nrcol {
|
|
if month == 0 {
|
|
// Initial unlock at month 0
|
|
row.cells[month].val = initial_unlocked_tokens
|
|
} else if month < schedule.cliff_months {
|
|
// Before cliff, only initial unlock is available
|
|
row.cells[month].val = initial_unlocked_tokens
|
|
} else if month < schedule.cliff_months + schedule.vesting_months {
|
|
// During vesting period (after cliff)
|
|
months_after_cliff := month - schedule.cliff_months + 1
|
|
row.cells[month].val = initial_unlocked_tokens +
|
|
(monthly_vesting_amount * f64(months_after_cliff))
|
|
} else {
|
|
// After vesting complete
|
|
row.cells[month].val = total_tokens
|
|
}
|
|
}
|
|
}
|