According to my understand
50% have been distributed, 10% toast 20%ags 20%pts.22.5%(not sure) of the total will be distributed in the first year,of which 99% will be burned up, the delegates will get 22.5%*1%=0.225%. So if I have 100dns, hold, after a year it will be: 100* (50+22.5) /(50+0.225)=144.35
am i right?