SPANKCHAIN MODEL

	B	C	E	F	G	H	I	J	K	L	M
1
2	DATA		BOOTY GENERATION MODEL
3	Total SPANK	1,000,000,000	How does the minting mechanism behave in different growth environments?
4	Owned by founders	160,000,000	Period	Initial Supply	Fee Growth	Fees	Target Supply	Generation	Final Supply	Token Gen. Growth	Yield
5	Reserved for partnerships	240,000,000	0	50,000,000		5,000,000	50,000,000	5,000,000	50,000,000
6	Distributed in ICO	300,043,386	NO GROWTH
7	Reserve	299,956,614	Period of No Growth		0%
8			1	50,000,000	0%	5,000,000	50,000,000	5,000,000	50,000,000	0.00%	#NAME?
9	Total Raised	#NAME?	2	50,000,000	0%	5,000,000	50,000,000	5,000,000	50,000,000	0.00%	#NAME?
10	ETH Raised at ICO	22904.75506	3	50,000,000	0%	5,000,000	50,000,000	5,000,000	50,000,000	0.00%	#NAME?
11	ICO Price in ETH	0.000076338	4	50,000,000	0%	5,000,000	50,000,000	5,000,000	50,000,000	0.00%	#NAME?
12	Implied Valuation at Purchase	76338.14351	5	50,000,000	0%	5,000,000	50,000,000	5,000,000	50,000,000	0.00%	#NAME?
13			GROWTH
14	Current Price in ETH	#NAME?	Period of Stable Growth		5%
15	Current Price in USD	#NAME?	6	50,000,000	5%	5,250,000	52,500,000	7,750,000	52,500,000	55.00%	#NAME?
16	Implied Valuation	#NAME?	7	52,500,000	5%	5,512,500	55,125,000	8,137,500	55,125,000	5.00%	#NAME?
17			8	55,125,000	5%	5,788,125	57,881,250	8,544,375	57,881,250	5.00%	#NAME?
18	ASSUMPTIONS		9	57,881,250	5%	6,077,531	60,775,313	8,971,594	60,775,313	5.00%	#NAME?
19	Target Supply Multiple	10	10	60,775,313	5%	6,381,408	63,814,078	9,420,173	63,814,078	5.00%	#NAME?
20	% BOOTY Staked	75%	Period of Accelerating Growth		10%
21			11	63,814,078	6%	6,764,292	67,642,923	10,593,137	67,642,923	12.45%	#NAME?
22			12	67,642,923	7%	7,237,793	72,377,927	11,972,797	72,377,927	13.02%	#NAME?
23			13	72,377,927	8%	7,816,816	78,168,162	13,607,050	78,168,162	13.65%	#NAME?
24			14	78,168,162	9%	8,520,330	85,203,296	15,555,464	85,203,296	14.32%	#NAME?
25			15	85,203,296	10%	9,372,363	93,723,626	17,892,692	93,723,626	15.03%	#NAME?
26			Period of Decelerating Growth		5%
27			16	93,723,626	9%	10,215,875	102,158,752	18,651,002	102,158,752	4.24%	#NAME?
28			17	102,158,752	8%	11,033,145	110,331,452	19,205,845	110,331,452	2.97%	#NAME?
29			18	110,331,452	7%	11,805,465	118,054,654	19,528,667	118,054,654	1.68%	#NAME?
30			19	118,054,654	6%	12,513,793	125,137,933	19,597,073	125,137,933	0.35%	#NAME?
31			20	125,137,933	5%	13,139,483	131,394,830	19,396,380	131,394,830	-1.02%	#NAME?
32			DECLINE
33			Period of Stable Decline		-3%
34			21	131,394,830	-3%	12,745,298	127,452,985	8,803,454	127,452,985	-54.61%	#NAME?
35			22	127,452,985	-3%	12,362,940	123,629,395	8,539,350	123,629,395	-3.00%	#NAME?
36			23	123,629,395	-3%	11,992,051	119,920,513	8,283,169	119,920,513	-3.00%	#NAME?
37			24	119,920,513	-3%	11,632,290	116,322,898	8,034,674	116,322,898	-3.00%	#NAME?
38			25	116,322,898	-3%	11,283,321	112,833,211	7,793,634	112,833,211	-3.00%	#NAME?
39			Period of Accelerating Decline		-8%
40			26	112,833,211	-4%	10,831,988	108,319,883	6,318,660	108,319,883	-18.93%	#NAME?
41			27	108,319,883	-5%	10,290,389	102,903,889	4,874,395	102,903,889	-22.86%	#NAME?
42			28	102,903,889	-6%	9,672,966	96,729,655	3,498,732	96,729,655	-28.22%	#NAME?
43			29	96,729,655	-7%	8,995,858	89,958,579	2,224,782	89,958,579	-36.41%	#NAME?
44			30	89,958,579	-8%	8,276,189	82,761,893	1,079,503	82,761,893	-51.48%	#NAME?
45			Period of Decelerating Decline		0%
46			31	82,761,893	-6%	7,746,513	77,465,132	2,449,752	77,465,132	126.93%	#NAME?
47			32	77,465,132	-5%	7,374,681	73,746,806	3,656,354	73,746,806	49.25%	#NAME?
48			33	73,746,806	-3%	7,138,691	71,386,908	4,778,793	71,386,908	30.70%	#NAME?
49			34	71,386,908	-2%	7,024,472	70,244,717	5,882,281	70,244,717	23.09%	#NAME?
50			35	70,244,717	0%	7,024,472	70,244,717	7,024,472	70,244,717	19.42%	#NAME?
51			Totals			301,821,038		322,065,755			#NAME?
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