Mode Reward Mockup Sheet

	A	B	C	E	F	H	J	K
1
2			Season 1 Airdrop: Pending	Season 2: Scenario	Season 3: Scenario	Early Adopters	Notes:
3		Mode:
4		Start Date	1/31/2024	5/1/2024	6/30/2024	5/1/2024	Fixed
5		End Date	4/30/2024	6/30/2024	9/30/2024	9/30/2024	Fixed
6		Token Supply	10,000,000,000	10,000,000,000	10,000,000,000		Fixed
7		FDV	$ 2,000,000,000	$ 4,000,000,000	$ 2,500,000,000		Comparative FDV Valuations ranked by TVL order (decreasing order) in billion: Mantle $6, Starknet $11, Manta $1.7, dYdX $1.5, IMX $4.1
8		Distribution % of total token	5.5%	5.0%	5.0%		4-6% determined by team for Season 2, Season 3 TBD
9		Price (Est.)	$ 0.20	$ 0.40	$ 0.25		FDV/Token Supply
10
11		Distribution Market Cap in Token per season	550,000,000	500,000,000	500,000,000
12		Distribution Market Cap in USD equivalent per season	$ 110,000,000.00	$ 200,000,000.00	$ 125,000,000.00
13		Annualized in USD equivalent	$ 446,111,111.11	$ 1,216,666,666.67	$ 495,923,913.04
14		Ecosystem TVL	$ 400,000,000	$ 600,000,000	$ 1,000,000,000		market determined
15		APY (Est.)	112%	203%	50%
16
17		Atlendis x Mode:
18		Atlendis TVL on Mode		$ 10,000,000.00	$ 15,000,000.00
19		Lenders receive % of total distribution		1.67%	1.50%
20		Atlendis lenders distribution in dollar terms		$ 3,333,333.33	$ 1,875,000.00
21		Additional Lender Yield		33%	13%	46%	Reward Seasons are cumulative over time
22		Additional Lender Yield - (Annualized)		475%	60%	147%
23
24		Real/Underlying Yield - Net of Fees		15.0%	15.0%	15.0%
25		Net Yield - All-in (Annualized)		490.5%	74.6%	162.4%
26
27
28		*assume all TVL are in the ecosystem at all time, i.e stability factor is not considered in this back of envelop cal.
29		Blue = Known Variable
30		Red = Estimated Variable
31
32		END
33	x							x
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