David, there are a number factors that your article does not take into consideration and therefore is misleading. Can I urge anyone that reads this article to refer to the link below that shows a breakdown of the project in real world terms:

https://steemit-bucket-4a743ec2.s3.amazonaws.com/KexcoinFinancialModel-Demonstration.pdf