Tokenomics Simulator

Model supply dynamics and revenue economics under different scenarios.

Token: AKTSupply: 296.0MMax: UncappedPrice: $0.5891Data: 20 Jul 2026

Scenario Parameters

Revenue growthBase rate: 128% YoY ($2.8M/yr)
128% YoY (current)
Burn efficiencyBase: 15.1K AKT/day (scales with revenue)
1x (current efficiency)
Inflation rateCurrent: ~8.0% annual
8.0% (current)
Staking ratioCurrent: 55% of supply staked
55% (current)
Time horizon
+5.0%
Net annual inflation
Emissions minus burns, annualised
+6.2%
Circulating change (2yr)
296.0M → 314.2M
+6.2%
Liquid change (2yr)
Circulating minus staked tokens
Month 22
Burn exceeds emission
Net deflationary from month 22
104%
Revenue coverage
Revenue as % of emission value (end of period)

Circulating Supply Projection

131M179M226M274M321MM1M5M9M13M17M21M24
CirculatingEffective (minus staked)

Monthly Emissions vs Burns

0658.5K1.3M2.0M2.6MM1: 2.0M AKT emittedM1: 493.4K AKT burnedM2: 2.0M AKT emittedM2: 528.4K AKT burnedM3: 2.0M AKT emittedM3: 566.0K AKT burnedM4: 2.0M AKT emittedM4: 606.3K AKT burnedM5: 2.0M AKT emittedM5: 649.4K AKT burnedM6: 2.0M AKT emittedM6: 695.5K AKT burnedM7: 2.0M AKT emittedM7: 745.0K AKT burnedM8: 2.0M AKT emittedM8: 797.9K AKT burnedM9: 2.0M AKT emittedM9: 854.7K AKT burnedM10: 2.0M AKT emittedM10: 915.4K AKT burnedM11: 2.0M AKT emittedM11: 980.5K AKT burnedM12: 2.0M AKT emittedM12: 1.1M AKT burnedM13: 2.0M AKT emittedM13: 1.1M AKT burnedM14: 2.0M AKT emittedM14: 1.2M AKT burnedM15: 2.0M AKT emittedM15: 1.3M AKT burnedM16: 2.0M AKT emittedM16: 1.4M AKT burnedM17: 2.0M AKT emittedM17: 1.5M AKT burnedM18: 2.0M AKT emittedM18: 1.6M AKT burnedM19: 2.0M AKT emittedM19: 1.7M AKT burnedM20: 2.0M AKT emittedM20: 1.8M AKT burnedM21: 2.0M AKT emittedM21: 1.9M AKT burnedM22: 2.0M AKT emittedM22: 2.1M AKT burnedM23: 2.0M AKT emittedM23: 2.2M AKT burnedM24: 2.0M AKT emittedM24: 2.4M AKT burnedBurns > emissionsM1M4M7M10M13M16M19M22M24
EmissionsBurnsDeflationary crossover (month 22)

Revenue vs Emission Value

0%25%50%75%100%150%200%full coverage104%M1M4M7M10M13M16M19M22M24
Revenue as % of token emission value (emissions x price).Above 100% = revenue covers dilution. Below = net dilutive.

Supply projections only. Token price held constant at $0.5891 (snapshot 20 Jul 2026). BME (AEP-76): active since 23 Mar 2026. 7-day avg net burn: 15,132 AKT/day. This is not financial advice.