PrivateAI.com / PGPT Tokenomics v.4.3 (Scenario B) - 20240212

	A	B	C	D	E
1	Listing Overview & Use of Sales (Plan)
2
3	PGPT: Amount of Total Issuance	100,000,000
4	PGPT Price for Strategic & KoL Round (in USDT)*	0.298
5	PGPT Price on Launchpads (in USDT)	0.333
6	Number of PGPT Issuance for liquidity when we list	4,500,000
7	Circulating Market Cap at Launch (in USDT)	1,485,000
8	Fully dilluted value at Strategic Round (in USDT)	29,800,000
9	Fully dilluted value at Launch (in USDT)	33,300,000
10	* this round may or may not happen or may be only partially filled
11
12	Sales & Cryptoeconomic Mechanics	Basis Currency	Buyback and burn PGPT	Revenue	Treasury
13	PrivateAI.com AIaaS Subscription	USDT	30%	51%	19%
14	Privacy-focused AI dApp Marketplace (2% capture)	USDT	30%	51%	19%
15	Custom Enterprise Solutions	USDT	20%	80%	ー
16	IP/Datasets resale gathered via PrivateAI.com	PGPT	20% (burn only)	ー	80%
17	Encryption/Decryption of Data using PrivateAI.com	PGPT	10% (burn only)	ー	90%
18	Staking	PGPT	ー	51%	49%
19	Onchain Private Transfer Fee (future, TBC)	PGPT	2% (burn only)	ー	ー
20
21	Selling Pressure in USDT at Launch Prices	From IDO	From Strategic Round	From Team
22	Day 0	198,000	0	0
23	1 Month later	198,000	0	0
24	2 Months later	198,000	0	0
25	3 Months later	198,000	132,000	0
26	4 Months later	198,000	132,000	0
27	5 Months later	198,000	132,000	0
28	6 Months later	198,000	132,000	0
29	7 Months later	198,000	132,000	0
30	8 Months later	198,000	132,000	0
31	9 Months later	198,000	132,000	0
32	10 Months later	0	132,000	0
33	11 Months later	0	132,000	0
34	12 Months later	0	132,000	0
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