// FREE TOOL
Token Vesting & Tokenomics Calculator
Model your token allocations, cliffs and vesting schedules in minutes. See circulating supply over time, upcoming unlock events and common tokenomics red flags, then export or share your schedule. It is free, needs no signup and runs entirely in your browser.
| Category | Type | % supply | TGE % | Cliff (mo) | Vesting (mo) | Frequency | |
|---|---|---|---|---|---|---|---|
| Total: 100.00% |
Circulating at TGE
13.2%
Circulating at 12 months
28.6%
Fully vested
54 months
Largest unlock month
Month 13 · 2.4%
Insider share
39.0%
Market cap at TGE / FDV
—
Circulating supply over time
Monthly unlocks
Tokenomics health check
- Private / strategic: cliff ends at month 6, before the team cliff (month 12).
Commonly observed market benchmarks, not recommendations.
Full unlock schedule
| Month | Date | Team | Seed investors | Private / strategic | Advisors | Public sale | Ecosystem & community | Treasury | Liquidity | Total unlocked | Circulating % |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 2026-11-01 | 0 | 0 | 4,000,000 | 0 | 12,500,000 | 15,000,000 | 0 | 100,000,000 | 131,500,000 | 13.15% |
| 1 | 2026-12-01 | 0 | 0 | 0 | 0 | 6,250,000 | 5,937,500 | 0 | 0 | 143,687,500 | 14.37% |
| 2 | 2027-01-01 | 0 | 0 | 0 | 0 | 6,250,000 | 5,937,500 | 0 | 0 | 155,875,000 | 15.59% |
| 3 | 2027-02-01 | 0 | 0 | 0 | 0 | 6,250,000 | 5,937,500 | 0 | 0 | 168,062,500 | 16.81% |
| 4 | 2027-03-01 | 0 | 0 | 0 | 0 | 6,250,000 | 5,937,500 | 0 | 0 | 180,250,000 | 18.02% |
| 5 | 2027-04-01 | 0 | 0 | 0 | 0 | 6,250,000 | 5,937,500 | 0 | 0 | 192,437,500 | 19.24% |
| 6 | 2027-05-01 | 0 | 0 | 0 | 0 | 6,250,000 | 5,937,500 | 0 | 0 | 204,625,000 | 20.46% |
| 7 | 2027-06-01 | 0 | 0 | 4,222,222 | 0 | 0 | 5,937,500 | 3,333,333 | 0 | 218,118,056 | 21.81% |
| 8 | 2027-07-01 | 0 | 0 | 4,222,222 | 0 | 0 | 5,937,500 | 3,333,333 | 0 | 231,611,111 | 23.16% |
| 9 | 2027-08-01 | 0 | 0 | 4,222,222 | 0 | 0 | 5,937,500 | 3,333,333 | 0 | 245,104,167 | 24.51% |
| 10 | 2027-09-01 | 0 | 0 | 4,222,222 | 0 | 0 | 5,937,500 | 3,333,333 | 0 | 258,597,222 | 25.86% |
| 11 | 2027-10-01 | 0 | 0 | 4,222,222 | 0 | 0 | 5,937,500 | 3,333,333 | 0 | 272,090,278 | 27.21% |
| 12 | 2027-11-01 | 0 | 0 | 4,222,222 | 0 | 0 | 5,937,500 | 3,333,333 | 0 | 285,583,333 | 28.56% |
| 13 | 2027-12-01 | 5,000,000 | 4,166,667 | 4,222,222 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 309,493,056 | 30.95% |
| 14 | 2028-01-01 | 5,000,000 | 4,166,667 | 4,222,222 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 333,402,778 | 33.34% |
| 15 | 2028-02-01 | 5,000,000 | 4,166,667 | 4,222,222 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 357,312,500 | 35.73% |
| 16 | 2028-03-01 | 5,000,000 | 4,166,667 | 4,222,222 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 381,222,222 | 38.12% |
| 17 | 2028-04-01 | 5,000,000 | 4,166,667 | 4,222,222 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 405,131,944 | 40.51% |
| 18 | 2028-05-01 | 5,000,000 | 4,166,667 | 4,222,222 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 429,041,667 | 42.90% |
| 19 | 2028-06-01 | 5,000,000 | 4,166,667 | 4,222,222 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 452,951,389 | 45.30% |
| 20 | 2028-07-01 | 5,000,000 | 4,166,667 | 4,222,222 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 476,861,111 | 47.69% |
| 21 | 2028-08-01 | 5,000,000 | 4,166,667 | 4,222,222 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 500,770,833 | 50.08% |
| 22 | 2028-09-01 | 5,000,000 | 4,166,667 | 4,222,222 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 524,680,556 | 52.47% |
| 23 | 2028-10-01 | 5,000,000 | 4,166,667 | 4,222,222 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 548,590,278 | 54.86% |
| 24 | 2028-11-01 | 5,000,000 | 4,166,667 | 4,222,222 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 572,500,000 | 57.25% |
| 25 | 2028-12-01 | 5,000,000 | 4,166,667 | 0 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 592,187,500 | 59.22% |
| 26 | 2029-01-01 | 5,000,000 | 4,166,667 | 0 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 611,875,000 | 61.19% |
| 27 | 2029-02-01 | 5,000,000 | 4,166,667 | 0 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 631,562,500 | 63.16% |
| 28 | 2029-03-01 | 5,000,000 | 4,166,667 | 0 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 651,250,000 | 65.13% |
| 29 | 2029-04-01 | 5,000,000 | 4,166,667 | 0 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 670,937,500 | 67.09% |
| 30 | 2029-05-01 | 5,000,000 | 4,166,667 | 0 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 690,625,000 | 69.06% |
| 31 | 2029-06-01 | 5,000,000 | 4,166,667 | 0 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 710,312,500 | 71.03% |
| 32 | 2029-07-01 | 5,000,000 | 4,166,667 | 0 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 730,000,000 | 73.00% |
| 33 | 2029-08-01 | 5,000,000 | 4,166,667 | 0 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 749,687,500 | 74.97% |
| 34 | 2029-09-01 | 5,000,000 | 4,166,667 | 0 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 769,375,000 | 76.94% |
| 35 | 2029-10-01 | 5,000,000 | 4,166,667 | 0 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 789,062,500 | 78.91% |
| 36 | 2029-11-01 | 5,000,000 | 4,166,667 | 0 | 1,250,000 | 0 | 5,937,500 | 3,333,333 | 0 | 808,750,000 | 80.88% |
| 37 | 2029-12-01 | 5,000,000 | 0 | 0 | 0 | 0 | 5,937,500 | 3,333,333 | 0 | 823,020,833 | 82.30% |
| 38 | 2030-01-01 | 5,000,000 | 0 | 0 | 0 | 0 | 5,937,500 | 3,333,333 | 0 | 837,291,667 | 83.73% |
| 39 | 2030-02-01 | 5,000,000 | 0 | 0 | 0 | 0 | 5,937,500 | 3,333,333 | 0 | 851,562,500 | 85.16% |
| 40 | 2030-03-01 | 5,000,000 | 0 | 0 | 0 | 0 | 5,937,500 | 3,333,333 | 0 | 865,833,333 | 86.58% |
| 41 | 2030-04-01 | 5,000,000 | 0 | 0 | 0 | 0 | 5,937,500 | 3,333,333 | 0 | 880,104,167 | 88.01% |
| 42 | 2030-05-01 | 5,000,000 | 0 | 0 | 0 | 0 | 5,937,500 | 3,333,333 | 0 | 894,375,000 | 89.44% |
| 43 | 2030-06-01 | 5,000,000 | 0 | 0 | 0 | 0 | 5,937,500 | 3,333,333 | 0 | 908,645,833 | 90.86% |
| 44 | 2030-07-01 | 5,000,000 | 0 | 0 | 0 | 0 | 5,937,500 | 3,333,333 | 0 | 922,916,667 | 92.29% |
| 45 | 2030-08-01 | 5,000,000 | 0 | 0 | 0 | 0 | 5,937,500 | 3,333,333 | 0 | 937,187,500 | 93.72% |
| 46 | 2030-09-01 | 5,000,000 | 0 | 0 | 0 | 0 | 5,937,500 | 3,333,333 | 0 | 951,458,333 | 95.15% |
| 47 | 2030-10-01 | 5,000,000 | 0 | 0 | 0 | 0 | 5,937,500 | 3,333,333 | 0 | 965,729,167 | 96.57% |
| 48 | 2030-11-01 | 5,000,000 | 0 | 0 | 0 | 0 | 5,937,500 | 3,333,333 | 0 | 980,000,000 | 98.00% |
| 49 | 2030-12-01 | 0 | 0 | 0 | 0 | 0 | 0 | 3,333,333 | 0 | 983,333,333 | 98.33% |
| 50 | 2031-01-01 | 0 | 0 | 0 | 0 | 0 | 0 | 3,333,333 | 0 | 986,666,667 | 98.67% |
| 51 | 2031-02-01 | 0 | 0 | 0 | 0 | 0 | 0 | 3,333,333 | 0 | 990,000,000 | 99.00% |
| 52 | 2031-03-01 | 0 | 0 | 0 | 0 | 0 | 0 | 3,333,333 | 0 | 993,333,333 | 99.33% |
| 53 | 2031-04-01 | 0 | 0 | 0 | 0 | 0 | 0 | 3,333,333 | 0 | 996,666,667 | 99.67% |
| 54 | 2031-05-01 | 0 | 0 | 0 | 0 | 0 | 0 | 3,333,333 | 0 | 1,000,000,000 | 100.00% |
| 55 | 2031-06-01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000,000,000 | 100.00% |
| 56 | 2031-07-01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000,000,000 | 100.00% |
| 57 | 2031-08-01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000,000,000 | 100.00% |
| 58 | 2031-09-01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000,000,000 | 100.00% |
| 59 | 2031-10-01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000,000,000 | 100.00% |
| 60 | 2031-11-01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000,000,000 | 100.00% |
Embed this calculator
Paste this snippet into your site to show a compact version of the calculator.
<iframe src="https://www.redlinelab.io/tools/token-vesting-calculator?embed=1" width="100%" height="1400" style="border:0" title="Token Vesting & Tokenomics Calculator" loading="lazy"></iframe>
How to use this calculator
- 01Enter your project name, token symbol, total supply and planned TGE date.
- 02Pick a preset or edit the allocation table: set each category's share, TGE unlock, cliff, vesting length and release frequency.
- 03Make sure allocations add up to exactly 100% — results appear as soon as they do.
- 04Review the charts, KPI tiles and health check to spot heavy unlock months or concentrated insider supply.
- 05Copy a share link, export the CSV, PNG or PDF, or submit your pitch to Redline Lab with the model attached.
Token vesting explained
TGE unlock
The token generation event (TGE) is the moment tokens are first created and become transferable. The TGE unlock is the share of an allocation that is available immediately, before any cliff or vesting applies.
Cliffs
A cliff is a waiting period during which no further tokens release. Cliffs are common for team, investor and advisor allocations so that long-term contributors stay aligned after launch.
Linear vesting
After the cliff, the remaining tokens release in equal portions over the vesting duration — monthly, quarterly or continuously. Longer vesting spreads supply more gradually.
Circulating supply vs FDV
Circulating supply is the number of tokens that are unlocked and tradable. Market cap uses circulating supply, while fully diluted valuation (FDV) multiplies the price by the total supply, including tokens still locked.
Why unlock events matter
An unlock event is a month in which a large amount of supply becomes tradable at once. Large unlocks can increase available supply quickly, so many projects plan them carefully and communicate them in advance.
Common vesting benchmarks
Commonly observed market benchmarks, not recommendations.
| Category | Share of supply | TGE unlock | Cliff | Vesting |
|---|---|---|---|---|
| Team | 15–20% | 0% | 12 months | 36–48 months |
| Investors | 10–20% | 0–10% | 6–12 months | 24–36 months |
| Advisors | 2–5% | 0% | 6–12 months | 12–24 months |
| Ecosystem & community | 25–40% | 0–10% | 0–6 months | 36–60 months |
| Treasury | 10–20% | 0% | 0–12 months | 36–60 months |
Total circulating supply at launch: commonly 5–15%.
For educational and planning purposes only. This tool does not provide investment, legal, tax or financial advice, and benchmarks reflect commonly observed market practice, not recommendations. Consult qualified advisors before launching a token.