ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBIBJBKBLBM
1
2
Initial Inputs
3
Total Supply of Tokens2,000,000,000
4
TGE Target DateMar/2025
5
% Public Sale of Supply (up to)
2.3%
6
TGE Valuation10,000,000
7
8
Token Sale
9
RaiseValuation CapRelevant PriceTokensDiscount% of Tokens
10
Seed$1,141,000$7,500,000$0.0038304,266,66725%15.21%
11
Strategic (Bridge)$560,000$8,000,000$0.0040140,000,00020%7.00%
12
SubTotal$1,701,000444,266,66722.21%
13
Sale - KOLs$42,000$9,000,000$0.00459,333,33310%0.47%
14
Sale - Public$5,000$9,000,000$0.00451,111,11110%0.06%
15
TGE-$10,000,000$0.0050
16
Total$1,748,000454,711,11122.74%
17
18
Token Distribution Scheme
19
% of Tokens# of TokensCategoryCategory% of Tokens# of Tokens
20
Airdrop0.5%10,000,000CommunityCommunity61.36%1227200000
21
Seed15.21%304,266,667
Funding Contributors
Funding Contributors
28.68%573600000
22
Strategic (Bridge)7.0%140,000,000
Funding Contributors
Service Contributors
9.96%199200000
23
Sale - KOLs0.5%9,333,333
Funding Contributors
24
Sale - Public0.1%1,111,111Community
25
Founder/Team/Early community
5.0%100,000,000
Service Contributors
26
Pre-seed6.0%120,000,000
Funding Contributors
27
Advisors0.66%13,200,000
Service Contributors
28
Mining24.0%480,000,000Community
29
Ecosystem/Treasury/Foundation
33.8%676,088,889Community
30
Strategic Partners4.0%80,000,000
Service Contributors
31
Exchanges & Launchpads
0.30%6,000,000
Service Contributors
32
Liquidity3%60,000,000Community
33
Total100%2,000,000,000
34
CheckCheck
35
36
37
Initial Circ Market Cap$240,166.666748,033,3332.40%
38
Initial Circ Market Cap W/O liquidity
$40,166.66678,033,333.330.40%
39
40
Token Vesting Schedule
41
Monthly PaymentsInitial CliffVesting StartsVesting EndsMonthlyInitial release % after the cliffInitial releae amount after the cliffQuarterly release %Quarterly release amountComment
42
Airdrop31Apr/2025Jul/20253,333,333
43
Seed186Sep/2025Mar/202716,348,14810%10,000,000.00
10% initial release and Linear monthly release over 18 months after 6 month cliff
44
Strategic (Bridge)154Jul/2025Oct/20268,400,00010%14,000,000.000.00%0.00
10% initial release after the 4 month cliff and then linear over 15 month
45
Sale - KOLs40Mar/2025Jul/20251,866,66720%1,866,666.67
20% initial release at tge and then linear over 4 months
46
Sale - Public40Mar/2025Jul/2025236,11115%166,666.67
15% initial release after the cliff and then linear
47
Founder/Team/Early community
248Nov/2025Nov/20274,166,66700.00
48
Pre-seed248Nov/2025Nov/20275,000,00000.00
49
Advisors186Sep/2025Mar/2027733,33300.00
50
Mining6000Mar/2025Mar/207510,000,00000.00
Starts with 10M token per month and 2 year halving schedule
51
Ecosystem/Treasury/Foundation
483Jun/2025Jun/202914,085,18500.00
52
Strategic Partners186Sep/2025Mar/20274,444,4440.000.00%0.00
53
Exchanges & Launchpads
10Mar/2025Apr/20256,000,000100%6,000,000.00
54
Liquidity20Mar/2025May/202530,000,00050%30,000,000.00
55
Assumes linear unlocking mechanism
62,033,333.33
56
32,033,333.33
57
58
3-Year Token Circulation Schedule
Note: Table assumes vesting at beginning of each month, rather than end of month or continously
59
Mar/2025Apr/2025May/2025Jun/2025Jul/2025Aug/2025Sep/2025Oct/2025Nov/2025Dec/2025Jan/2026Feb/2026Mar/2026Apr/2026May/2026Jun/2026Jul/2026Aug/2026Sep/2026Oct/2026Nov/2026Dec/2026Jan/2027Feb/2027Mar/2027Apr/2027May/2027Jun/2027Jul/2027Aug/2027Sep/2027Oct/2027Nov/2027Dec/2027Jan/2028Feb/2028Mar/2028Apr/2028May/2028Jun/2028Jul/2028Aug/2028Sep/2028Oct/2028Nov/2028Dec/2028Jan/2029Feb/2029Mar/2029Apr/2029May/2029Jun/2029Jul/2029Aug/2029Sep/2029Oct/2029Nov/2029Dec/2029Jan/2030Feb/2030Mar/2030Apr/2030
60
Month1234567891011121314151617181920212223242526272829303132333435363738394041424344454647484950515253545556575859606162
61
Airdrop03,333,3333,333,3333,333,3330000000000000000000000000000000000000000000000000000000000
62
Seed00000010,000,00016,348,14816,348,14816,348,14816,348,14810,000,00016,348,14816,348,14816,348,14816,348,14816,348,14816,348,14816,348,14816,348,14816,348,14816,348,14816,348,14816,348,14822,696,2960000000000000000000000000000000000000
63
Strategic (Bridge)000014,000,0008,400,0008,400,0008,400,0008,400,0008,400,0008,400,0008,400,0008,400,0008,400,0008,400,0008,400,0008,400,0008,400,0008,400,0008,400,000000000000000000000000000000000000000000000
64
0.09%Sale - KOLs1,866,6671,866,6671,866,6671,866,667001,866,6670000000000000000000000000000000000000000000000000000000
65
0.01%Sale - Public166,667236,111236,111236,11100236,1110000000000000000000000000000000000000000000000000000000
66
0.00%
Founder/Team/Early community
000000004,166,6674,166,6674,166,6674,166,6674,166,6674,166,6674,166,6674,166,6674,166,6674,166,6674,166,6674,166,6674,166,6674,166,6674,166,6674,166,6674,166,6674,166,6674,166,6674,166,6674,166,6674,166,6674,166,6674,166,667000000000000000000000000000000
67
0.00%Pre-seed000000005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,000000000000000000000000000000000
68
0.00%Advisors000000733,333733,333733,333733,333733,333733,333733,333733,333733,333733,333733,333733,333733,333733,333733,333733,333733,333733,33300000000000000000000000000000000000000
69
0.50%Mining10,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,000
70
0.00%
Ecosystem/Treasury/Foundation
00014,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18514,085,18500000000000
71
0.00%Strategic Partners0000004,444,4444,444,4444,444,4444,444,4444,444,4444,444,4444,444,4444,444,4444,444,4444,444,4444,444,4444,444,4444,444,4444,444,4444,444,4444,444,4444,444,4444,444,44400000000000000000000000000000000000000
72
0.30%
Exchanges & Launchpads
6,000,0000000000000000000000000000000000000000000000000000000000000000
73
1.50%Liquidity30,000,00015,000,00015,000,00000000000000000000000000000000000000000000000000000000000000
74
2.40%Total48,033,33330,436,11130,436,11129,521,29638,085,18532,485,18549,765,74154,011,11163,177,77863,177,77863,177,77856,829,63063,177,77863,177,77863,177,77863,177,77863,177,77863,177,77863,177,77863,177,77854,777,77854,777,77854,777,77854,777,77850,948,14828,251,85228,251,85228,251,85228,251,85228,251,85228,251,85228,251,85219,085,18519,085,18519,085,18519,085,18519,085,18519,085,18519,085,18519,085,18519,085,18519,085,18519,085,18519,085,18519,085,18519,085,18519,085,18519,085,18519,085,18519,085,18519,085,1855,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,000
75
% Total2.40%1.52%1.52%1.48%1.90%1.62%2.49%2.70%3.16%3.16%3.16%2.84%3.16%3.16%3.16%3.16%3.16%3.16%3.16%3.16%2.74%2.74%2.74%2.74%2.55%1.41%1.41%1.41%1.41%1.41%1.41%1.41%0.95%0.95%0.95%0.95%0.95%0.95%0.95%0.95%0.95%0.95%0.95%0.95%0.95%0.95%0.95%0.95%0.95%0.95%0.95%0.25%0.25%0.25%0.25%0.25%0.25%0.25%0.25%0.25%0.25%0.25%
76
77
Mar/2025Apr/2025May/2025Jun/2025Jul/2025Aug/2025Sep/2025Oct/2025Nov/2025Dec/2025Jan/2026Feb/2026Mar/2026Apr/2026May/2026Jun/2026Jul/2026Aug/2026Sep/2026Oct/2026Nov/2026Dec/2026Jan/2027Feb/2027Mar/2027Apr/2027May/2027Jun/2027Jul/2027Aug/2027Sep/2027Oct/2027Nov/2027Dec/2027Jan/2028Feb/2028Mar/2028Apr/2028May/2028Jun/2028Jul/2028Aug/2028Sep/2028Oct/2028Nov/2028Dec/2028Jan/2029Feb/2029Mar/2029Apr/2029May/2029Jun/2029Jul/2029Aug/2029Sep/2029Oct/2029Nov/2029Dec/2029Jan/2030Feb/2030Mar/2030Apr/2030
78
Circulating Supply-commulative48,033,33378,469,444108,905,556138,426,852176,512,037208,997,222258,762,963312,774,074375,951,852439,129,630502,307,407559,137,037622,314,815685,492,593748,670,370811,848,148875,025,926938,203,7041,001,381,4811,064,559,2591,119,337,0371,174,114,8151,228,892,5931,283,670,3701,334,618,5191,362,870,3701,391,122,2221,419,374,0741,447,625,9261,475,877,7781,504,129,6301,532,381,4811,551,466,6671,570,551,8521,589,637,0371,608,722,2221,627,807,4071,646,892,5931,665,977,7781,685,062,9631,704,148,1481,723,233,3331,742,318,5191,761,403,7041,780,488,8891,799,574,0741,818,659,2591,837,744,4441,856,829,6301,875,914,8151,895,000,0001,900,000,0001,905,000,0001,910,000,0001,915,000,0001,920,000,0001,925,000,0001,930,000,0001,935,000,0001,940,000,0001,945,000,0001,950,000,000
79
% of Fully Diluted2.40%3.92%5.45%6.92%8.83%10.45%12.94%15.64%18.80%21.96%25.12%27.96%31.12%34.27%37.43%40.59%43.75%46.91%50.07%53.23%55.97%58.71%61.44%64.18%66.73%68.14%69.56%70.97%72.38%73.79%75.21%76.62%77.57%78.53%79.48%80.44%81.39%82.34%83.30%84.25%85.21%86.16%87.12%88.07%89.02%89.98%90.93%91.89%92.84%93.80%94.75%95.00%95.25%95.50%95.75%96.00%96.25%96.50%96.75%97.00%97.25%97.50%
80
$-wise excluding liquidity-commulative$90,166.6667$167,347.2222$244,527.7778$392,134.2593$582,560.1852$744,986.1111$993,814.8148$1,263,870.3704$1,579,759.2593$1,895,648.1481$2,211,537.0370$2,495,685.1852
81
lllustrative Output Tables
82
83
Key Parameters
Token Pre-Sales
84
Total Supply of Tokens2,000,000,000RaiseValuation Cap
85
TGE Target DateMar/2025
Pre-sale/SAFT 1
$1,141,000$7,500,000
86
% Public Sale of Supply (up to)
2.3%
Pre-sale/SAFT 2
$560,000$8,000,000
87
Public Sale Valuation10,000,000
88
Initial Circulating Supply (up to)
2.4%
Total Private Sales
$1,701,000
89
90
Indicative Token Allocation & Vesting
91
% of Tokens
# Monthly Vests
Months Cliff
92
Airdrop0.5%31
93
Sale - Public0%4-
94
Founder/Team/Early community
5%248
95
Advisors1%186
96
Mining24%600-
97
Ecosystem/Treasury/Foundation
34%483
98
Strategic Partners
Outlier Ventures
10%186
99
Total74%
100
Note: All assumptions and data preliminary and subject to change at the sole discretion of the Company