Tokenomics XSwap 2.0

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH	AI	AJ	AK	AL	AM	AN	AO	AP	AQ	AR	AS	AT	AU	AV	AW	AX	AY	AZ	BA	BB	BC	BD	BE	BF	BG	BH	BI	BJ	BK	BL	BM	BN	BO	BP	BQ	BR	BS	BT	BU	BV	BW	BX	BY	BZ	CA	CB	CC	CD	CE	CF	CG	CH	CI	CJ	CK	CL	CM	CN	CO	CP	CQ	CR	CS	CT	CU	CV
1	Pool	%	$TOKEN	Price	Discount	Collected funds	% on TGE	Cliff	Vesting	TGE	Month 1	Month 2	Month 3	Month 4	Month 5	Month 6	Month 7	Month 8	Month 9	Month 10	Month 11	Month 12	Month 13	Month 14	Month 15	Month 16	Month 17	Month 18	Month 19	Month 20	Month 21	Month 22	Month 23	Month 24	Month 25	Month 26	Month 27	Month 28	Month 29	Month 30	Month 31	Month 32	Month 33	Month 34	Month 35	Month 36	Month 37	Month 38	Month 39	Month 40	Month 41	Month 42	Month 43	Month 44	Month 45	Month 46	Month 47	Month 48	Total	Period	TGE	Month 1	Month 2	Month 3	Month 4	Month 5	Month 6	Month 7	Month 8	Month 9	Month 10	Month 11	Month 12	Month 13	Month 14	Month 15	Month 16	Month 17	Month 18	Month 19	Month 20	Month 21	Month 22	Month 23	Month 24	Month 25	Month 26	Month 27	Month 28	Month 29	Month 30	Month 31	Month 32	Month 33	Month 34	Month 35	Month 36	Month 37	Month 38	Month 39
2	Ecosystem	20.0%	40,000,000				0%	0	24	0	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	40,000,000	DAO	0	1,666,667	3,333,333	5,000,000	6,666,667	8,333,333	10,000,000	11,666,667	13,333,333	15,000,000	16,666,667	18,333,333	20,000,000	21,666,667	23,333,333	25,000,000	26,666,667	28,333,333	30,000,000	31,666,667	33,333,333	35,000,000	36,666,667	38,333,333	40,000,000	40,000,000	40,000,000	40,000,000	40,000,000	40,000,000	40,000,000	40,000,000	40,000,000	40,000,000	40,000,000	40,000,000	40,000,000	40,000,000	40,000,000	40,000,000
3	Private	28.0%	56,000,000	$0.04	20.00%	$2,240,000	15%	1	15	8,400,000	0	3,173,333	3,173,333	3,173,333	3,173,333	3,173,333	3,173,333	3,173,333	3,173,333	3,173,333	3,173,333	3,173,333	3,173,333	3,173,333	3,173,333	3,173,333	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	56,000,000	Private	8,400,000	8,400,000	11,573,333	14,746,667	17,920,000	21,093,333	24,266,667	27,440,000	30,613,333	33,786,667	36,960,000	40,133,333	43,306,667	46,480,000	49,653,333	52,826,667	56,000,000	56,000,000	56,000,000	56,000,000	56,000,000	56,000,000	56,000,000	56,000,000	56,000,000	56,000,000	56,000,000	56,000,000	56,000,000	56,000,000	56,000,000	56,000,000	56,000,000	56,000,000	56,000,000	56,000,000	56,000,000	56,000,000	56,000,000	56,000,000
4	Public	2.5%	5,000,000	$0.05	0.00%	$250,000	50%	0	1	2,500,000	2,500,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5,000,000	Public	2,500,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000
5	Operational	11.0%	22,000,000				0%	0	24	0	916,667	916,667	916,667	916,667	916,667	916,667	916,667	916,667	916,667	916,667	916,667	916,667	916,667	916,667	916,667	916,667	916,667	916,667	916,667	916,667	916,667	916,667	916,667	916,667	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	22,000,000	Operational	0	916,667	1,833,333	2,750,000	3,666,667	4,583,333	5,500,000	6,416,667	7,333,333	8,250,000	9,166,667	10,083,333	11,000,000	11,916,667	12,833,333	13,750,000	14,666,667	15,583,333	16,500,000	17,416,667	18,333,333	19,250,000	20,166,667	21,083,333	22,000,000	22,000,000	22,000,000	22,000,000	22,000,000	22,000,000	22,000,000	22,000,000	22,000,000	22,000,000	22,000,000	22,000,000	22,000,000	22,000,000	22,000,000	22,000,000
6	Marketing	7.0%	14,000,000				5%	0	18	700,000	738,889	738,889	738,889	738,889	738,889	738,889	738,889	738,889	738,889	738,889	738,889	738,889	738,889	738,889	738,889	738,889	738,889	738,889	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	14,000,000	Marketing	700,000	1,438,889	2,177,778	2,916,667	3,655,556	4,394,444	5,133,333	5,872,222	6,611,111	7,350,000	8,088,889	8,827,778	9,566,667	10,305,556	11,044,444	11,783,333	12,522,222	13,261,111	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000
7	Advisors	9.5%	19,000,000				0%	6	18	0	0	0	0	0	0	0	1,055,556	1,055,556	1,055,556	1,055,556	1,055,556	1,055,556	1,055,556	1,055,556	1,055,556	1,055,556	1,055,556	1,055,556	1,055,556	1,055,556	1,055,556	1,055,556	1,055,556	1,055,556	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	19,000,000	Advisors	0	0	0	0	0	0	0	1,055,556	2,111,111	3,166,667	4,222,222	5,277,778	6,333,333	7,388,889	8,444,444	9,500,000	10,555,556	11,611,111	12,666,667	13,722,222	14,777,778	15,833,333	16,888,889	17,944,444	19,000,000	19,000,000	19,000,000	19,000,000	19,000,000	19,000,000	19,000,000	19,000,000	19,000,000	19,000,000	19,000,000	19,000,000	19,000,000	19,000,000	19,000,000	19,000,000
8	Liquidity	5.0%	10,000,000				100%	0	0	10,000,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	10,000,000	Liquidity	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000
9	Airdrop	2.0%	4,000,000				50%	0	1	2,000,000	2,000,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4,000,000	Airdrop	2,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000
10	Team	15.0%	30,000,000				0%	6	18	0	0	0	0	0	0	0	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	1,666,667	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	30,000,000	Team	0	0	0	0	0	0	0	1,666,667	3,333,333	5,000,000	6,666,667	8,333,333	10,000,000	11,666,667	13,333,333	15,000,000	16,666,667	18,333,333	20,000,000	21,666,667	23,333,333	25,000,000	26,666,667	28,333,333	30,000,000	30,000,000	30,000,000	30,000,000	30,000,000	30,000,000	30,000,000	30,000,000	30,000,000	30,000,000	30,000,000	30,000,000	30,000,000	30,000,000	30,000,000	30,000,000
11	Total	100.00%	200,000,000						Tokens	23,600,000	7,822,222	6,495,556	6,495,556	6,495,556	6,495,556	6,495,556	9,217,778	9,217,778	9,217,778	9,217,778	9,217,778	9,217,778	9,217,778	9,217,778	9,217,778	9,217,778	6,044,444	6,044,444	5,305,556	5,305,556	5,305,556	5,305,556	5,305,556	5,305,556	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	200,000,000
12									in USD	$1,180,000.00	$391,111.11	$324,777.78	$324,777.78	$324,777.78	$324,777.78	$324,777.78	$460,888.89	$460,888.89	$460,888.89	$460,888.89	$460,888.89	$460,888.89	$460,888.89	$460,888.89	$460,888.89	$460,888.89	$302,222.22	$302,222.22	$265,277.78	$265,277.78	$265,277.78	$265,277.78	$265,277.78	$265,277.78	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
13				FDV Private Sale	$8,000,000				Accumulated Tokens	23,600,000	31,422,222	37,917,778	44,413,333	50,908,889	57,404,444	63,900,000	73,117,778	82,335,556	91,553,333	100,771,111	109,988,889	119,206,667	128,424,444	137,642,222	146,860,000	156,077,778	162,122,222	168,166,667	173,472,222	178,777,778	184,083,333	189,388,889	194,694,444	200,000,000	200,000,000	200,000,000	200,000,000	200,000,000	200,000,000	200,000,000	200,000,000	200,000,000	200,000,000	200,000,000	200,000,000	200,000,000	200,000,000	200,000,000	200,000,000	200,000,000	200,000,000	200,000,000	200,000,000	200,000,000	200,000,000	200,000,000	200,000,000	200,000,000
14				FDV	$10,000,000				Sell pressure	$645,000	$225,000	$158,667	$158,667	$158,667	$158,667	$158,667	$294,778	$294,778	$294,778	$294,778	$294,778	$294,778	$294,778	$294,778	$294,778	$294,778	$136,111	$136,111	$136,111	$136,111	$136,111	$136,111	$136,111	$136,111	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
15				IMC	$1,180,000				Monthly Inflation	11.80%	3.91%	3.25%	3.25%	3.25%	3.25%	3.25%	4.61%	4.61%	4.61%	4.61%	4.61%	4.61%	4.61%	4.61%	4.61%	4.61%	3.02%	3.02%	2.65%	2.65%	2.65%	2.65%	2.65%	2.65%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
16				Liquidity	$500,000				Circulating Supply	11.80%	15.71%	18.96%	22.21%	25.45%	28.70%	31.95%	36.56%	41.17%	45.78%	50.39%	54.99%	59.60%	64.21%	68.82%	73.43%	78.04%	81.06%	84.08%	86.74%	89.39%	92.04%	94.69%	97.35%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
17				IMC without Liq	$680,000				Month	0	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15	16	17	18	19	20	21	22	23	24	25	26	27	28	29	30	31	32	33	34	35	36	37	38	39	40	41	42	43	44	45	46	47	48
18
19				Hard Cap	$2,490,000
20				Investor control	42.00%
21
22
23
24
25
26
27
28
29
30
31
32
33
34
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