ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBIBJBKBLBMBNBOBPBQBRBSBTBUBVBWBXBYBZCACBCCCDCECFCGCHCICJCKCLCMCNCOCPCQCRCSCTCUCV
1
Pool%$TOKENPriceDiscountCollected funds% on TGECliffVestingTGEMonth 1Month 2Month 3Month 4Month 5Month 6Month 7Month 8Month 9Month 10Month 11Month 12Month 13Month 14Month 15Month 16Month 17Month 18Month 19Month 20Month 21Month 22Month 23Month 24Month 25Month 26Month 27Month 28Month 29Month 30Month 31Month 32Month 33Month 34Month 35Month 36Month 37Month 38Month 39Month 40Month 41Month 42Month 43Month 44Month 45Month 46Month 47Month 48
2
Pre-Seed3.0%30,000,000 $0.00680.00%$180,0005.0%3 16 1,500,000 0 0 0 1,781,250 1,781,250 1,781,250 1,781,250 1,781,250 1,781,250 1,781,250 1,781,250 1,781,250 1,781,250 1,781,250 1,781,250 1,781,250 1,781,250 1,781,250 1,781,250 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
3
Seed5.0%50,000,000 $0.00873.33%$400,0006.7%3 13 3,333,000 0 0 0 3,589,769 3,589,769 3,589,769 3,589,769 3,589,769 3,589,769 3,589,769 3,589,769 3,589,769 3,589,769 3,589,769 3,589,769 3,589,769 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
4
Strategic + KOLs14.0%140,000,000 $0.015050.00%$2,100,00012.5%3 11 17,500,000 0 0 0 11,136,364 11,136,364 11,136,364 11,136,364 11,136,364 11,136,364 11,136,364 11,136,364 11,136,364 11,136,364 11,136,364 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
5
0.0%0 $0.02033.33%$00%0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
6
Public3.0%30,000,000 $0.0300.00%$900,00020%0 6 6,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
7
Future raise10.0%100,000,000 0%12 36 0 0 0 0 0 0 0 0 0 0 0 0 0 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778
8
Marketing10.0%100,000,000 0%3 18 0 0 0 0 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
9
Advisors5.0%50,000,000 0%9 18 0 0 0 0 0 0 0 0 0 0 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
10
Liquidity10.0%100,000,000 20%0 9 20,000,000 8,888,889 8,888,889 8,888,889 8,888,889 8,888,889 8,888,889 8,888,889 8,888,889 8,888,889 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
11
Community + Staking 30.0%300,000,000 2%0 36 6,000,000 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 8,166,667 0 0 0 0 0 0 0 0 0 0 0 0
12
Team10.0%100,000,000 0%12 18 0 0 0 0 0 0 0 0 0 0 0 0 0 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 5,555,556 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
13
Total100.00%1,000,000,000 Tokens54,333,000 21,055,556 21,055,556 21,055,556 43,118,494 43,118,494 43,118,494 39,118,494 39,118,494 39,118,494 33,007,383 33,007,383 33,007,383 41,340,716 41,340,716 30,204,353 30,204,353 26,614,583 26,614,583 26,614,583 24,833,333 24,833,333 19,277,778 19,277,778 19,277,778 19,277,778 19,277,778 16,500,000 16,500,000 16,500,000 16,500,000 10,944,444 10,944,444 10,944,444 10,944,444 10,944,444 10,944,444 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778 2,777,778
14
FDV Pre-Seed$6,000,000in USD$1,086,660.00$421,111.11$421,111.11$421,111.11$862,369.88$862,369.88$862,369.88$782,369.88$782,369.88$782,369.88$660,147.66$660,147.66$660,147.66$826,814.32$826,814.32$604,087.05$604,087.05$532,291.67$532,291.67$532,291.67$496,666.67$496,666.67$385,555.56$385,555.56$385,555.56$385,555.56$385,555.56$330,000.00$330,000.00$330,000.00$330,000.00$218,888.89$218,888.89$218,888.89$218,888.89$218,888.89$218,888.89$55,555.56$55,555.56$55,555.56$55,555.56$55,555.56$55,555.56$55,555.56$55,555.56$55,555.56$55,555.56$55,555.56$55,555.56
15
FDV Seed Sale$8,000,000
Accumulated Tokens
54,333,000 75,388,556 96,444,111 117,499,667 160,618,161 203,736,655 246,855,149 285,973,643 325,092,137 364,210,631 397,218,013 430,225,396 463,232,779 504,573,495 545,914,212 576,118,564 606,322,917 632,937,500 659,552,083 686,166,667 711,000,000 735,833,333 755,111,111 774,388,889 793,666,667 812,944,444 832,222,222 848,722,222 865,222,222 881,722,222 898,222,222 909,166,667 920,111,111 931,055,556 942,000,000 952,944,444 963,888,889 966,666,667 969,444,444 972,222,222 975,000,000 977,777,778 980,555,556 983,333,333 986,111,111 988,888,889 991,666,667 994,444,444 997,222,222 $0
16
FDV Strategic$15,000,0005.43330 Sell pressure$849,990$120,000$120,000$120,000$615,221$615,221$615,221$495,221$495,221$495,221$495,221$495,221$495,221$495,221$495,221$161,131$161,131$53,438$53,438$53,438$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
17
FDV$30,000,000Monthly Inflation5.43%2.11%2.11%2.11%4.31%4.31%4.31%3.91%3.91%3.91%3.30%3.30%3.30%4.13%4.13%3.02%3.02%2.66%2.66%2.66%2.48%2.48%1.93%1.93%1.93%1.93%1.93%1.65%1.65%1.65%1.65%1.09%1.09%1.09%1.09%1.09%1.09%0.28%0.28%0.28%0.28%0.28%0.28%0.28%0.28%0.28%0.28%0.28%0.28%
18
IMC $1,629,990Circulating Supply5.43%7.54%9.64%11.75%16.06%20.37%24.69%28.60%32.51%36.42%39.72%43.02%46.32%50.46%54.59%57.61%60.63%63.29%65.96%68.62%71.10%73.58%75.51%77.44%79.37%81.29%83.22%84.87%86.52%88.17%89.82%90.92%92.01%93.11%94.20%95.29%96.39%96.67%96.94%97.22%97.50%97.78%98.06%98.33%98.61%98.89%99.17%99.44%99.72%
19
Liquidity$600,000Month0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48
20
IMC without Liq$1,029,990
21
22
Hard Cap$3,580,000
23
Investor control 54.00%
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
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