2KEY Token Distribution - Private
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACAD
1
2key.network - 2KEY Token Distribution - November 2019
2
3
Tokens Target
4
Total Token Sale (seed + private + public)
5
Seed Round without bonus5.00%30,000,00030,000,000Total # of tokens (1B)Token PriceToken Sale Hard Cap
6
Private Round without bonus may still change9.00%54,000,00054,000,000
7
IEO/Public Sale may still change7.00%42,000,00042,000,000
8
Team - 1 year lockup + 2 years vesting16.00%96,000,00096,000,000600,000,0000.060$6M USD
9
Growth Team Fund4.00%24,000,000
10
Advisors + Partners - First 18 months vesting6.00%36,000,00036,000,000
11
Social Mining - 2key community program 1.00%6,000,0006,000,000For more information please check
www.2key.network/token
12
Transaction/Reputation Mining distributed over a decade20.00%120,000,000120,000,000
13
MPSN Mining (2key Multi Party State Networks)
10.00%60,000,000
14
Project Long Term -Future reserve locked for 2-4 years16.00%96,000,00096,000,000
15
Liquidation supply 3% for 2key exch. contract & 2% for DEXs5.00%30,000,00030,000,000
16
Market Makers1.00%6,000,0006,000,000
17
Total Supply100%600,000,000600,000,000
18
19
20
21
First Year Token DistributionD.D = Distribution Date
22
% % % From TargetD.D1st Month2nd Month3rd Month4th Month5th Month6th Month7th Month8th Month9th Month10th Month11th Month12th Month
Total 1st Year
23
Public sale 100.0%100.0%
24
Private Sale15.0%8.50%8.50%8.50%8.50%8.50%8.50%8.50%8.50%8.50%8.50%100.0%
25
Seed Sale10.0%9.00%9.00%9.00%9.00%9.00%9.00%9.00%9.00%9.00%9.00%100.0%
26
Team 0.0%
27
Advisors + Partners6.67%6.67%6.67%6.67%6.67%6.67%6.67%6.67%6.67%6.67%66.7%
28
Social Mining2.8%2.8%2.8%2.8%2.8%2.8%2.8%2.8%2.8%2.8%2.8%2.8%2.8%36.1%
29
Reputation 1.0%1.0%1.0%1.0%1.0%5.0%
30
Freeze Pool-0.1%-0.1%-0.1%-0.1%-0.1%-0.5%
31
Burns-0.1%-0.1%-0.1%-0.1%-0.1%-0.5%
32
0.0%
33
34
# # # Of TokensD.D1st Month2nd Month3rd Month4th Month5th Month6th Month7th Month8th Month9th Month10th Month
11th Month
12th Month
Total 1st Year
04.50%
35
Token sale 42,000,000.0042,000,000.0016.80%
36
Private Sale8,100,000.000.000.004,590,000.004,590,000.004,590,000.004,590,000.004,590,000.004,590,000.004,590,000.004,590,000.004,590,000.004,590,000.0054,000,000.0029.10%
37
Seed Sale3,000,000.000.000.002,700,000.002,700,000.002,700,000.002,700,000.002,700,000.002,700,000.002,700,000.002,700,000.002,700,000.002,700,000.00
38
Advisors + Partners2,400,000.002,400,000.002,400,000.002,400,000.002,400,000.002,400,000.002,400,000.002,400,000.002,400,000.002,400,000.0024,000,000.00312.60%
39
Social Mining166,666.67166,666.67166,666.67166,666.67166,666.67166,666.67166,666.67166,666.67166,666.67166,666.67166,666.67166,666.67166,666.672,166,666.67414.90%
40
Reputation Mining1,200,000.001,200,000.001,200,000.001,200,000.001,200,000.006,000,000.00516.40%
41
Freeze Pool-120,000.00-120,000.00-120,000.00-120,000.00-120,000.00-600,000.00620.60%
42
Burns-120,000.00-120,000.00-120,000.00-120,000.00-120,000.00-600,000.00722.10%
43
Unlocked Tokens53,266,666.67166,666.67166,666.679,856,666.679,856,666.679,856,666.679,856,666.679,856,666.6710,816,666.6710,816,666.6710,816,666.6710,816,666.6710,816,666.67928.16%
44
1028.34%
45
Circulating Supply #53,266,66753,433,33353,600,00063,456,66773,313,33383,170,00093,026,667102,883,333113,700,000124,516,667135,333,333146,150,000156,966,6671128.52%
46
Circulating Supply %8.88%8.91%8.93%10.58%12.22%13.86%15.50%17.15%18.95%20.75%22.56%24.36%26.16%1231.40%
47
Circulating USD3,196,0003,206,0003,216,0003,807,4004,398,8004,990,2005,581,6006,173,0006,822,0007,471,0008,120,0008,769,0009,418,000
48
49
50
10 Years Distribution - Maximum Forecast
51
% % % From TargetEOY 1EOY 2EOY 3EOY 4EOY 5EOY 6EOY 7EOY 8EOY 9EOY 10Total
52
Token sale 100%100.00%
53
Private Sale & Seed100%100.00%
54
Team0%50.00%50%
55
Advisors + Partners83%16.00%99.00%
56
Social Mining33%33%33%99.00%
57
Reputation Mining5.0%10%10%10%10%10%10%10%10%15%100.00%
58
Freeze Pool-0.5%-1%-2%-2%-3%-2.5%-2.5%-2.5%-2.5%-2.5%-20.00%
59
Long Term-25%25%25%25%100.00%
60
0.00%
61
62
Years12345678910Total128.34%
63
Token sale 30,000,00030,000,000244.94%
64
Private Sale96,000,0000096,000,000357.04%
65
Team048,000,00048,000,000
66
Advisors + Partners29,880,00029,880,000467.64%
67
Social Mining1,980,0001,980,000578.24%
68
Reputation 6,000,00012,000,00012,000,00012,000,00012,000,00012,000,00012,000,00012,000,00012,000,00018,000,000120,000,000688.84%
69
Freeze Pool-600,000-1,200,000-2,400,000-1,800,000-3,000,000-3,000,000-3,000,000-3,000,000-3,000,000-3,000,000-24,000,000790.44%
70
Long Term024,000,00024,000,00024,000,00024,000,00096,000,000892.04%
71
Liquidation0993.64%
72
Unlocked Tokens163,260,00058,800,00081,600,00034,200,00033,000,00033,000,0009,000,0009,000,0009,000,00015,000,000445,860,0001095.24%
73
Biggest reason for the difference between the maximum and minimum distribution is the usage of Long Term pool
74
Circulating Supply #163,260,000222,060,000303,660,000337,860,000370,860,000403,860,000412,860,000421,860,000430,860,000445,860,000
75
Circulating Supply USD$9,795,600.00$13,323,600.00$18,219,600.00$20,271,600.00$22,251,600.00$24,231,600.00$24,771,600.00$25,311,600.00$25,851,600.00$26,751,600.00
76
Circulating Supply %27.2%37.0%50.6%56.3%61.8%67.3%68.8%70.3%71.8%74.3%
77
78
79
10 Years - Projected Volume, Price & Taarifs
80
# # #EOY 1EOY 2EOY 3EOY 4EOY 5EOY 6EOY 7EOY 8EOY 9EOY 10
81
ROI 2.0415.3130.6330.6318.3819.2918.6119.3823.2626.16
82
Expected # Campaigns5005,00010,00015,00022,50033,75050,62575,938113,906170,859The expectation is for a small number of campaigns at the beginning and then rapid growth in the first years, up to 10 times the number of campaigns each year, and then a slowdown in growth over time. It is also expected to have large campaigns at the beginning, with a high average volume per user, with the average declining over the years per user and per-campaign.
83
Expected # Conversions per Campaign102050100100100100100100100
84
Expected $ Volume per Conversion$1,000$500$200$100$50$40$30$25$25$25
85
Expected Total $ Volume per Campaign$10,000$10,000$10,000$10,000$5,000$4,000$3,000$2,500$2,500$2,500
86
Expected Total $ Volume$5,000,000$50,000,000$100,000,000$150,000,000$112,500,000$135,000,000$151,875,000$189,843,750$284,765,625$427,148,438
87
Expected Avarege Referral Reward
20%20%20%20%20%20%20%20%20%20%
88
Expected Total Referral Rewards $ (Converted to 2KEYs)$1,000,000$10,000,000$20,000,000$30,000,000$22,500,000$27,000,000$30,375,000$37,968,750$56,953,125$85,429,688
89
Projected Token Price in USDTotal referral rewards represents the annual hard demand for 2KEY Tokens. demand from platform usage with no speculation or trading demand.
90
Circulating USD Value Suggested
91
Tokens Demand*10/ C.S1.0217.50510.97714.79910.11211.14212.26215.00122.03131.934
92
Tokens Demand*25 C.S2.0415.0121.9529.6020.2222.2824.5230.0044.0663.87
93
Tokens Demand*50/ C.S3.0622.5232.9344.4030.3333.4336.7945.0066.0995.80Token's price is based on the formula: The hard demand for the token (by its dollar value) doubled a multiplier of 50, 100 or 200 divided in the token circullating supply. (The average multiplier in the market is much higher and reach 2,000 in some tokens).
94
95
Based on Max. Circulatting Supply314,000,000476,000,000591,000,000689,000,000785,000,000879,000,000889,000,000899,000,000909,000,000919,000,000
96
Tokens Demand*50/ C.S$0.16$1.05$1.69$2.18$1.43$1.54$1.71$2.11$3.13$4.65
97
Tokens Demand*100/ C.S$0.32$2.10$3.38$4.35$2.87$3.07$3.42$4.22$6.27$9.30
98
Tokens Demand*200/ C.S$0.64$4.20$6.77$8.71$5.73$6.14$6.83$8.45$12.53$18.59
99
100
Projected Market Cap by 50 Multiplier$50,000,000$500,000,000$1,000,000,000$1,500,000,000$1,125,000,000$1,350,000,000$1,518,750,000$1,898,437,500$2,847,656,250$4,271,484,375
Loading...