Tokenomics | PowerU | V1.0.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P
1		Public Sale-R1	Public Sale-R2	Public Sale-R3	Presale	Liquidity & Exchanges	Staking Rewards	Marketing	Project Treasury	Team	Seed Investor	Share to Earn Mining Pool		Total
2	Token allocation	66,666,667	133,333,333	350,000,000	50,000,000	400,000,000	300,000,000	500,000,000	800,000,000	1,200,000,000	200,000,000	6,000,000,000		10,000,000,000

3	% of total supply	0.67%	1.33%	3.50%	0.50%	4.00%	3%	5%	8.00%	12.00%	2.00%	60%		40.00%
4	Token price	$0.003			$0.002							(locked for mining)
5	Remarks						Start from Aug-5, 2023			Vesting term: -Core team: 1st year locked, then linearly over 48 months. (Total 60 months) -Dev & Ops team: linearly over 60 months. (Release by every 3 months)	Vesting term: Total over 48 months	Est. Oct-2023
6
7
8		Public Sale-R1	Public Sale-R2	Public Sale-R3	Presale	Liquidity & Exchanges	Staking Rewards	Marketing	Project Treasury	Team	Seed Investor	Share to Earn Mining Pool	Circ. Supply (Tokens)	Circ. Supply (%)	Initial Market Cap (IMC)	Fully Diluted Market Cap (FDV)
9	Total	66,666,667	133,333,333	350,000,000	50,000,000	400,000,000	300,000,000	500,000,000	800,000,000	1,200,000,000	200,000,000	(locked for mining)
10	TGE - July 2023							25,000,000					25,000,000	0.25%	$75,000	$30,000,000
11	8月-23	66666667			30,000,000	40,000,000	2,500,000						164,166,667	1.64%	$492,500
12	9月-23		133,333,333		10,000,000	40,000,000	3,500,000			10,000,000	20,000,000		381,000,000	3.81%
13	10月-23				10,000,000		7,000,000		24,000,000			Est. Online	422,000,000	4.22%
14	11月-23			350,000,000		60,000,000	7,000,000	50,000,000					889,000,000	8.89%
15	12月-23						7,000,000			10,000,000			906,000,000	9.06%
16	1月-24						9,000,000						915,000,000	9.15%
17	2月-24					20,000,000	9,000,000		24,000,000				968,000,000	9.68%
18	3月-24						12,000,000	25,000,000		30,000,000			1,035,000,000	10.35%
19	4月-24						12,000,000						1,047,000,000	10.47%
20	5月-24					30,000,000	15,000,000						1,092,000,000	10.92%
21	6月-24						15,000,000		32,000,000	30,000,000			1,169,000,000	11.69%
22	7月-24						18,000,000	50,000,000			30000000		1,267,000,000	12.67%
23	8月-24					30,000,000	18,000,000						1,315,000,000	13.15%
24	9月-24						21,000,000			70,000,000			1,406,000,000	14.06%
25	10月-24						21,000,000						1,427,000,000	14.27%
26	11月-24					30,000,000	21,000,000	25,000,000					1,503,000,000	15.03%
27	12月-24						24,000,000		40,000,000	70,000,000			1,637,000,000	16.37%
28	1月-25						24,000,000						1,661,000,000	16.61%
29	2月-25					30,000,000	27,000,000						1,718,000,000	17.18%
30	3月-25						27,000,000	25,000,000		70,000,000			1,840,000,000	18.40%
31	4月-25												1,840,000,000	18.40%
32	5月-25					30,000,000							1,870,000,000	18.70%
33	6月-25								40,000,000	70,000,000			1,980,000,000	19.80%
34	7月-25							50000000			50000000		2,080,000,000	20.80%
35	8月-25					30,000,000							2,110,000,000	21.10%
36	9月-25									70,000,000			2,180,000,000	21.80%
37	10月-25												2,180,000,000	21.80%
38	11月-25					30,000,000							2,210,000,000	22.10%
39	12月-25								80,000,000	70,000,000			2,360,000,000	23.60%
40	1月-26							25000000					2,385,000,000	23.85%
41	2月-26					30,000,000							2,415,000,000	24.15%
42	3月-26									70,000,000			2,485,000,000	24.85%
43	4月-26												2,485,000,000	24.85%
44	5月-26												2,485,000,000	24.85%
45	6月-26								40,000,000	70,000,000			2,595,000,000	25.95%
46	7月-26							50000000			50000000		2,695,000,000	26.95%
47	8月-26												2,695,000,000	26.95%
48	9月-26									70,000,000			2,765,000,000	27.65%
49	10月-26												2,765,000,000	27.65%
50	11月-26												2,765,000,000	27.65%
51	12月-26								80,000,000	70,000,000			2,915,000,000	29.15%
52	1月-27							25000000					2,940,000,000	29.40%
53	2月-27												2,940,000,000	29.40%
54	3月-27									70,000,000			3,010,000,000	30.10%
55	4月-27												3,010,000,000	30.10%
56	5月-27												3,010,000,000	30.10%
57	6月-27								40,000,000	70,000,000			3,120,000,000	31.20%
58	7月-27							50000000			50000000		3,220,000,000	32.20%
59	8月-27												3,220,000,000	32.20%
60	9月-27									70,000,000			3,290,000,000	32.90%
61	10月-27												3,290,000,000	32.90%
62	11月-27												3,290,000,000	32.90%
63	12月-27								80,000,000	70,000,000			3,440,000,000	34.40%
64	1月-28							25000000					3,465,000,000	34.65%
65	2月-28												3,465,000,000	34.65%
66	3月-28									70,000,000			3,535,000,000	35.35%
67	4月-28												3,535,000,000	35.35%
68	5月-28												3,535,000,000	35.35%
69	6月-28								80,000,000	70,000,000			3,685,000,000	36.85%
70	7月-28							25000000					3,710,000,000	37.10%
71	8月-28												3,710,000,000	37.10%
72	9月-28												3,710,000,000	37.10%
73	10月-28												3,710,000,000	37.10%
74	11月-28												3,710,000,000	37.10%
75	12月-28								80,000,000				3,790,000,000	37.90%
76	1月-29							25000000					3,815,000,000	38.15%
77	2月-29												3,815,000,000	38.15%
78	3月-29												3,815,000,000	38.15%
79	4月-29												3,815,000,000	38.15%
80	5月-29												3,815,000,000	38.15%
81	6月-29								80,000,000				3,895,000,000	38.95%
82	7月-29							25000000					3,920,000,000	39.20%
83	8月-29												3,920,000,000	39.20%
84	9月-29												3,920,000,000	39.20%
85	10月-29												3,920,000,000	39.20%
86	11月-29												3,920,000,000	39.20%
87	12月-29								80,000,000				4,000,000,000	40.00%
88	6 Years 6 Months
89
90
91
92
93
94
95
96
97
98
99
100