ABCDEFGHIJKLMNOPQRSTUVWXYZAAABAC
1
2
3
PercentageTokensAmount RaisedPricePercentage LockedUnlocked at launchCliff% Per monthNotesGeneral Notes
Please Note: Vesting Period always follows lockup period unless specified otherwise. A novel vesting/conversion principle has been applied for the purpose of conversion from native token to ERC-20 which is the token being placed on the public market
4
Staking/Nodes20%20000005000000.25100%0%3610staking tokens are locked up for 36 months and then a monthly conversion limit is applied over 10 following months with 10% being convertible each month
5
Seed Sale5%50000010000002100%0%1210100% of tokens are locked up for 12 months and then a monthly conversion limit is applied over 10 following months, with 10% convertible each month.
6
Private Sale15%1500000450000030%10%010all tokens are unlocked, with a monthly conversion limit applied for 10 months and 10% convertible monthly
7
Liquidity - CEX and MM10%1000000100%0%1210all tokens are locked for 12 months, with monthly linear vesting schedule applied thereafter for 10 months.
8
Liquidity - CEX and MM initial2%2000000%100%00all tokens are unlocked at TGE with no vesting schedule applied
9
Public Sale2%3000003.50%10%010all tokens are unlocked at TGE with a monthly conversion limit applied for 10 months and 10% convertible monthly
10
Team10%1000000100%0%24100% percent of tokens are unlocked, remaining 100% of tokens are locked up for 24 months and then a monthly conversion limit is applied over 10 following months, with 10% being convertible each month.
11
Marketing Ecosystem and VCs16%15000000%2.777%03all tokens are unlocked at TGE, with a monthly conversion limit applied for 36 months, and 10% convertible monthly thereafter
12
Development10%10000000%3%033% unlocked per month over 33 months
13
Service providers5%50000050%5%121050% percent of tokens are unlocked with a 10-month monthly linear vesting schedule applied, remaining 50% of tokens are locked up for 12 months and then a monthly conversion limit is applied over 10 following months with 10% being convertible each month
14
Advisors5%500000100%0%610100% of tokens are locked up for 6 months and then a monthly conversion limit is applied over 10 following months with 10% being convertible each month
15
Total100%100000006000000
16
17
IDO DateTBCUnlock Schedule %
18
Months Since Ido123456879101112
19
20
Unlock DateListing Day123456689101112Sum
21
Staking/Nodes0%0%0%0%0%0%0%0%0%0%0%0%0%0%
22
Seed Sale0%0%0%0%0%0%0%0%0%0%0%0%0%0%
23
Private Sale10%10%10%10%10%10%10%10%10%10%0%0%0%100%
24
Liquidity - CEX and MM0%0%0%0%0%0%0%0%0%0%0%0%0%0%
25
Liquidity - CEX and MM initial100%0%0%0%0%0%0%0%0%0%0%0%0%100%
26
Public Sale10%10%10%10%10%10%10%10%10%10%0%0%0%100%
27
Team0%0%0%0%0%0%0%0%0%0%0%0%0%0%
28
Marketing Ecosystem and VCs2.770%2.770%2.770%2.770%3%2.770%2.770%2.770%2.770%2.770%2.770%2.770%2.770%2.770%
29
Development3%3%3%3%3%3%3%3%3%3%3%3%3%30%
30
Service providers5%5%5%5%5%5%5%5%5%5%0%0%0%50%
31
Advisors0%0%0%0%0%0%5%5%5%5%0%0%0%20%
32
33
34
Unlock Schedule Tokens
35
Unlock DateTBC123457689101112131415161718192021222324
36
Staking/Nodes0000000000000
37
Seed Sale0000000000000
38
Private Sale150000150000150000150000150000150000150000150000150000150000000
39
Liquidity - CEX and MM0000000000000
40
Liquidity - CEX and MM initial200000000000000000
41
Public Sale30000300003000030000300003000030000300003000030000000
42
Team0000000000000
43
Marketing Ecosystem and VCs41550415504155041550415504155041550415504155041550416554165541655
44
Development30000300003000030000300003000030000300003000030000000
45
Service providers25000250002500025000250002500025000250002500025000000
46
Advisors000000250002500025000250000
47
Unlocked47655027655027655027655027655027655027655027655027655027655004165541655
48
Cumulative Unlocked47655075310010296501306200158275018593002412400213585026889502965500296550030071553048810
49
276550
50
51
52
IDO Price3.5MARKETCAP AT LISTING PRICE
53
54
Date123457689101112
55
Marketcap at Listing ($) - (excluding liquidity)
967,9251,935,8502,903,7753,871,7004,839,6255,807,5507,743,4006,775,4758,711,3259,679,2509,679,2509,825,0439,970,835
56
Marketcap at Listing ($) - (including liquidity)
1,667,925
57
Fully Diluted Marketcap ($)700,000
58
Circulating Supply at Listing (%)4.766%
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