ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBIBJBKBL
1
2
Initial InputsTokenomics LegendSummaryInflation
3
Total Supply of Tokens100,000,000TGE inputs
Initial circulating supply (tokens)
3,176,136
Note: Inflation is relative to tokens unlocked at TGE
4
TGE Target DateSale & Vesting Inputs
Initial circulating supply (%)
3.18%Q1328%
5
Daily release schedule (# of days in a month)
 30
Initial circulating supply market cap
 $ 635,227 Q2597%
6
Note: "Daily release schedule" defines how many days are in a month for the purposes of the tokenomics and vesting terms
Initial circulating supply market cap excl. liquidity
$ 135,227 Q3860%
7
Fully diluted market cap at launch
 $ 20,000,000 Year 11112%
8
Note: IMC will be below 100k given the expected refund rates of launchpads (~25%)
9
Token SaleLiquidity
10
RaiseRelevant PriceTokensDiscount% of TokensFDV135.227ICS w/o liquidity0.68%
11
SeedClosed$1,800,000$0.08820,454,54556%20.45%$8,800,000
Initial liquidity (%)
78.71%
12
Private AClosed$400,000$0.1562,564,10322%2.56%$15,600,000
13
Private BOPEN$200,000$0.1761,136,36412%1.14%$17,600,000
14
Subtotal$2,400,00024,155,01224.16%
15
Public + KOL Sale (Up To)100% Allocated$750,000$0.2003,750,0003.75%$20,000,000
16
Total$3,150,00027,905,01227.91%
17
18
19
20
21
Token Distribution & Vesting Schedule
22
Note: "Lock" is the # of months before the vesting schedule begins after TGE; "Vesting Starts" is the # of months post-TGE before the first token release
23
24
% of Tokens# of Tokens% TGE unlockTGE Unlock Total %Week 2 unlockLock Period
Vesting Term post-TGE & Lock
Vesting StartsVesting EndsMonthlyCommentVesting StartsVesting Ends
25
Treasury 17.59%17,594,9880.0%0.00%0.0%060TGE + 0TGE + 60293,25031/Dec/994/Dec/04
26
Seed20.45%20,454,5450.0%0.00%0.0%018TGE + 0TGE + 181,136,36431/Dec/9923/Jun/01
27
Private A2.56%2,564,1030.0%0.00%0.0%012TGE + 0TGE + 12213,67531/Dec/9925/Dec/00
28
Private B1.14%1,136,36410.0%0.11%0.0%09TGE + 0TGE + 9113,63631/Dec/9926/Sep/00
29
Public + KOL Sale (Up To)3.75%3,750,00015.0%0.56%0.0%04TGE + 0TGE + 4796,87531/Dec/9929/Apr/00
30
Liquidity 12.5%12,500,00020.0%2.50%0.0%024TGE + 0TGE + 24416,66731/Dec/9920/Dec/01
31
Strategic Reserve5.0%5,000,0000.0%0.00%0.0%624TGE + 6TGE + 30208,33329/Jun/0018/Jun/02
32
Team & Advisors12.5%12,500,0000.0%0.00%0.0%1224TGE + 12TGE + 36520,83326/Dec/0015/Dec/02
33
Platform Incentives9.5%9,500,0000.0%0.00%0.0%060TGE + 0TGE + 60158,33331/Dec/994/Dec/04
34
Ecosystem & Community15.0%15,000,0000.0%0.00%2.0%060TGE + 0TGE + 60245,00031/Dec/994/Dec/04
35
Total100%100,000,0003.18%
36
37
5-Year Token Circulation Schedule
38
Note: Tokens are assumed to be released daily during the period. For example, TGE is Month 1/day 1, Week 2 is Month 1/day 8, Month 1 is days 1-30, Month 2 is days 31-60, Month 3 is days 61-90, etc.
39
Year 1Year 2Year 3Year 4Year 5
40
Date based on TGE Target Date6/Jan/0029/Jan/0028/Feb/0030/Mar/0029/Apr/0029/May/0028/Jun/0028/Jul/0027/Aug/0026/Sep/0026/Oct/0025/Nov/0025/Dec/0024/Jan/0123/Feb/0125/Mar/0124/Apr/0124/May/0123/Jun/0123/Jul/0122/Aug/0121/Sep/0121/Oct/0120/Nov/0120/Dec/0119/Jan/0218/Feb/0220/Mar/0219/Apr/0219/May/0218/Jun/0218/Jul/0217/Aug/0216/Sep/0216/Oct/0215/Nov/0215/Dec/0214/Jan/0313/Feb/0315/Mar/0314/Apr/0314/May/0313/Jun/0313/Jul/0312/Aug/0311/Sep/0311/Oct/0310/Nov/0310/Dec/039/Jan/048/Feb/049/Mar/048/Apr/048/May/047/Jun/047/Jul/046/Aug/045/Sep/045/Oct/044/Nov/044/Dec/04
41
Last day of TGE +TGETGE + 0.25TGE +1TGE +2TGE +3TGE +4TGE +5TGE +6TGE +7TGE +8TGE +9TGE +10TGE +11TGE +12TGE +13TGE +14TGE +15TGE +16TGE +17TGE +18TGE +19TGE +20TGE +21TGE +22TGE +23TGE +24TGE +25TGE +26TGE +27TGE +28TGE +29TGE +30TGE +31TGE +32TGE +33TGE +34TGE +35TGE +36TGE +37TGE +38TGE +39TGE +40TGE +41TGE +42TGE +43TGE +44TGE +45TGE +46TGE +47TGE +48TGE +49TGE +50TGE +51TGE +52TGE +53TGE +54TGE +55TGE +56TGE +57TGE +58TGE +59TGE +60
42
Month # (end of)TGEWeek 2123456789101112131415161718192021222324252627282930313233343536373839404142434445464748495051525354555657585960
43
Treasury 00293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250293,250
44
Seed001,136,3641,136,3641,136,3641,136,3641,136,3641,136,3641,136,3641,136,3641,136,3641,136,3641,136,3641,136,3641,136,3641,136,3641,136,3641,136,3641,136,3641,136,364000000000000000000000000000000000000000000
45
Private A00213,675213,675213,675213,675213,675213,675213,675213,675213,675213,675213,675213,675000000000000000000000000000000000000000000000000
46
Private B113,6360113,636113,636113,636113,636113,636113,636113,636113,636113,636000000000000000000000000000000000000000000000000000
47
Public + KOL Sale (Up To)562,5000796,875796,875796,875796,87500000000000000000000000000000000000000000000000000000000
48
Liquidity 2,500,0000416,667416,667416,667416,667416,667416,667416,667416,667416,667416,667416,667416,667416,667416,667416,667416,667416,667416,667416,667416,667416,667416,667416,667416,667000000000000000000000000000000000000
49
Strategic Reserve00000000208,333208,333208,333208,333208,333208,333208,333208,333208,333208,333208,333208,333208,333208,333208,333208,333208,333208,333208,333208,333208,333208,333208,333208,333000000000000000000000000000000
50
Team & Advisors00000000000000520,833520,833520,833520,833520,833520,833520,833520,833520,833520,833520,833520,833520,833520,833520,833520,833520,833520,833520,833520,833520,833520,833520,833520,833000000000000000000000000
51
Platform Incentives00158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333158,333
52
Ecosystem & Community0300,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000245,000
53
Total3,176,136300,0003,373,8003,373,8003,373,8003,373,8002,576,9252,576,9252,785,2582,785,2582,785,2582,671,6222,671,6222,671,6222,978,7802,978,7802,978,7802,978,7802,978,7802,978,7801,842,4161,842,4161,842,4161,842,4161,842,4161,842,4161,425,7501,425,7501,425,7501,425,7501,425,7501,425,7501,217,4161,217,4161,217,4161,217,4161,217,4161,217,416696,583696,583696,583696,583696,583696,583696,583696,583696,583696,583696,583696,583696,583696,583696,583696,583696,583696,583696,583696,583696,583696,583696,583696,583
54
% Total3.18%0.30%3.37%3.37%3.37%3.37%2.58%2.58%2.79%2.79%2.79%2.67%2.67%2.67%2.98%2.98%2.98%2.98%2.98%2.98%1.84%1.84%1.84%1.84%1.84%1.84%1.43%1.43%1.43%1.43%1.43%1.43%1.22%1.22%1.22%1.22%1.22%1.22%0.70%0.70%0.70%0.70%0.70%0.70%0.70%0.70%0.70%0.70%0.70%0.70%0.70%0.70%0.70%0.70%0.70%0.70%0.70%0.70%0.70%0.70%0.70%0.70%
55
56
Circulating Supply3,176,1363,476,1366,849,93610,223,73613,597,53616,971,33619,548,26122,125,18624,910,44527,695,70330,480,96233,152,58435,824,20638,495,82841,474,60844,453,38847,432,16850,410,94853,389,72856,368,50858,210,92560,053,34161,895,75863,738,17465,580,59167,423,00768,848,75770,274,50771,700,25673,126,00674,551,75675,977,50677,194,92278,412,33979,629,75580,847,17282,064,58883,282,00583,978,58884,675,17185,371,75486,068,33786,764,92087,461,50388,158,08788,854,67089,551,25390,247,83690,944,41991,641,00292,337,58593,034,16993,730,75294,427,33595,123,91895,820,50196,517,08497,213,66797,910,25198,606,83499,303,417100,000,000
57
% of Fully Diluted3.18%3.48%6.85%10.22%13.60%16.97%19.55%22.13%24.91%27.70%30.48%33.15%35.82%38.50%41.47%44.45%47.43%50.41%53.39%56.37%58.21%60.05%61.90%63.74%65.58%67.42%68.85%70.27%71.70%73.13%74.55%75.98%77.19%78.41%79.63%80.85%82.06%83.28%83.98%84.68%85.37%86.07%86.76%87.46%88.16%88.85%89.55%90.25%90.94%91.64%92.34%93.03%93.73%94.43%95.12%95.82%96.52%97.21%97.91%98.61%99.30%100.00%
58
59
Illustrative Output Tables
60
Note: All assumptions and data are preliminary and subject to change at the sole discretion of the Company
61
62
63
Cumulative
64
TGETGE +1TGE +2TGE +3TGE +4TGE +5TGE +6TGE +7TGE +8TGE +9TGE +10TGE +11TGE +12TGE +13TGE +14TGE +15TGE +16TGE +17TGE +18TGE +19TGE +20TGE +21TGE +22TGE +23TGE +24TGE +25TGE +26TGE +27TGE +28TGE +29TGE +30TGE +31TGE +32TGE +33TGE +34TGE +35TGE +36TGE +37TGE +38TGE +39TGE +40TGE +41TGE +42TGE +43TGE +44TGE +45TGE +46TGE +47TGE +48TGE +49TGE +50TGE +51TGE +52TGE +53TGE +54TGE +55TGE +56TGE +57TGE +58TGE +59TGE +60
65
Treasury 0%29324981%29324981%29324981%29324981%29324982%29324982%29324982%29324983%29324983%29324983%29324984%29324984%29324984%29324984%29324985%29324985%29324985%29324986%29324986%29324986%29324986%29324987%29324987%29324987%29324988%29324988%29324988%29324988%29324989%29324989%29324989%29324990%29324990%29324990%29324991%29324991%29324991%29324991%29324992%29324992%29324992%29324993%29324993%29324993%29324993%29324994%29324994%29324994%29324995%29324995%29324995%29324996%29324996%29324996%29324996%29324997%29324997%29324997%29324998%29324998%
66
Seed0%113636364%113636365%113636366%113636367%113636368%113636369%113636370%113636372%113636373%113636374%113636375%113636376%113636377%113636378%113636380%113636381%113636382%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%113636383%
67
Private A0%21367521%21367522%21367522%21367522%21367522%21367522%21367523%21367523%21367523%21367523%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%21367524%
68
Private B0%11363636%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%11363637%
69
Public + KOL Sale (Up To)1%79687501%79687501%79687502%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%79687503%
70
Liquidity 3%41666669%41666670%41666670%41666670%41666671%41666671%41666672%41666672%41666673%41666673%41666673%41666674%41666674%41666675%41666675%41666675%41666676%41666676%41666677%41666677%41666678%41666678%41666678%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%41666679%
71
Strategic Reserve0%0%0%0%0%0%0%0%0%1%1%1%1%1%2%2%2%2%3%3%3%3%3%4%4%4%4%4%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%
72
Team & Advisors0%0%0%0%0%0%0%0%0%0%0%0%0%1%1%2%2%3%3%4%4%5%5%6%6%7%7%8%8%9%9%10%10%11%11%12%13%13%13%13%13%13%13%13%13%13%13%13%13%13%13%13%13%13%13%13%13%13%13%13%13%
73
Platform Incentives0%15833333%15833333%15833334%15833334%15833334%15833334%15833334%15833334%15833335%15833335%15833335%15833335%15833335%15833335%15833336%15833336%15833336%15833336%15833336%15833336%15833337%15833337%15833337%15833337%15833337%15833337%15833337%15833338%15833338%15833338%15833338%15833338%15833338%15833339%15833339%15833339%15833339%15833339%15833339%15833340%15833340%15833340%15833340%15833340%15833340%15833340%15833341%15833341%15833341%15833341%15833341%15833341%15833342%15833342%15833342%15833342%15833342%15833342%15833343%15833343%
74
Ecosystem & Community0%24500000%24500001%24500001%24500001%24500001%24500002%24500002%24500002%24500002%24500003%24500003%24500003%24500003%24500003%24500004%24500004%24500004%24500004%24500005%24500005%24500005%24500005%24500006%24500006%24500006%24500006%24500007%24500007%24500007%24500007%24500008%24500008%24500008%24500008%24500009%24500009%24500009%24500009%24500010%24500010%24500010%24500010%24500011%24500011%24500011%24500011%24500012%24500012%24500012%24500012%24500013%24500013%24500013%24500013%24500014%24500014%24500014%24500014%24500015%24500015%
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100