$NATION Supply-Side - TGE - June 3rd 2025

	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
1
2			Disclaimer
3			The tokenomics outlined herewithin are subject to potential adjustments and modifications as the project evolves over time. The dynamic nature of the crypto ecosystem, coupled with regulatory changes and project developments, may necessitate alterations to the token economy. Hence, stakeholders should recognize that the current tokenomics are not immutable and may be subject to future revisions. By engaging with the project, users acknowledge and accept this inherent possibility of changes to the token economy.
4			Allocation & Distribution	$NATION	Last modified: 05/Jun/2025
5
6		Pool	Stakes	Allocation	Amount	Price	Cliff (in Months)	Vesting (in Months)	Total vesting	Unlock type	% Unlocked TGE	TGE	Type
7	13.20%	Funders	Pre-Seed Round (Closed)	13.20%	1,320,000,000	$0.0020	6	16	22	Linear / monthly, 10% Unlock after cliff	5.00%	66,000,000	Funders
8	64.180%	Community	KOLs Round	0.080%	8,000,000	$0.0050	0	12	12	Linear / monthly	25.00%	2,000,000	Community
9			Community Rewards	17.10%	1,710,000,000	-	0	12	12	Linear / monthly	50.00%	855,000,000	Community
10			DAO Treasury	12.50%	1,250,000,000	-	0	36	36	Linear / monthly	5.00%	62,500,000	Community
11			Network Incentives (Performance-based emission)	20.00%	2,000,000,000	-	0	48	48	KPI-based	15.00%	300,000,000	Community
12			Community Airdrop	6.50%	650,000,000		0	12	12	Linear / monthly	7.69%	50,000,000	Community
13			Liquidity & TGE Campaign	8.00%	800,000,000	-	0	0	0	Linear / monthly	100.00%	800,000,000	Community
14	22.62%	Core Contributors	Team	17.62%	1,762,000,000	-	6	48	54	Linear / monthly	0.00%	0	Contributors
15	22.62%	Core Contributors	Advisors	5.00%	500,000,000	-	6	18	24	Linear / monthly	0.00%	0	Contributors
16				100.00%	10,000,000,000						21.4%	2,135,500,000
17
18			Key Token Metrics ($NATION)
19			USD Raise (Pre-Seed Round)	$2,640,000
20			USD Raise (KOLs Round)	$40,000
21			Total Supply ($NATION)	10,000,000,000
22			Total TGE Unlock (%)	21.4%
23			TGE Unlock w/o liquidity (%) = Community Supply	13.36%
24			Initial Market Cap w/o liquidity ($)	$2,671,000
25			Initial Market Supply w/o liquidity ($NATION)	1,335,500,000
26
27		Price per $NATION	Price per ($NATION) Launch	$0.0020
28			Price per ($NATION) KOLs Round	$0.0050
29			Price per ($NATION) Pre-Seed Round	$0.0020
30		FDVs ($)	Launch FDV ($)	$20,000,000
31			KOLs Round FDV ($)	$50,000,000
32			Pre-Seed Round FDV ($)	$20,000,000
33		Annual Inflation (%)	inflation $NATION, Year 1	148.67%
34			inflation $NATION, Year 2	44.12%
35			inflation $NATION, Year 3	16.48%
36			inflation $NATION, Year 4	9.71%
37
38			MPS (Marginal Prospensity to Sell) Analysis
39
40		Pool	Propensity to Sell (for TGE Unlock Categories)	MPS (%)	(TGE Tokens)	Average MPS per pool
41		VC Rounds	Pre-Seed Round (Closed)	98%	64,680,000	98%
42		VC Rounds	KOLs Round	98%		98%
43		Project Growth	Community Rewards	70%	598,500,000	37%
44			DAO Treasury	20%	12,500,000
45			Network Incentives (Performance-based emission)	35%	105,000,000
46			Liquidity & TGE Campaign	0%	0
47		Core Team	Team	0%	0	0%
48		Core Team	Advisors	0%	0	0%
49					780,680,000
50			Vesting MoM Analysis
51
52			Pool	Token Amount	Vesting	TGE	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	49	50	51	52	53	54
53			Pre-Seed Round (Closed)	1,320,000,000	16	66,000,000	0	0	0	0	0	0	132,000,000	74,800,000	74,800,000	74,800,000	74,800,000	74,800,000	74,800,000	74,800,000	74,800,000	74,800,000	74,800,000	74,800,000	74,800,000	74,800,000	74,800,000	74,800,000	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
54			KOLs Round	8,000,000	12	2,000,000	500,000	500,000	500,000	500,000	500,000	500,000	500,000	500,000	500,000	500,000	500,000	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
55			Community Rewards	1,710,000,000	12	855,000,000	71,250,000	71,250,000	71,250,000	71,250,000	71,250,000	71,250,000	71,250,000	71,250,000	71,250,000	71,250,000	71,250,000	71,250,000	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
56			DAO Treasury	1,250,000,000	36	62,500,000	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	32,986,111	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
57			Network Incentives (Performance-based emission)	2,000,000,000	48	300,000,000	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	35,416,667	0	0	0	0	0	0
58			Community Airdrop	650,000,000	12	50,000,000	50,000,000	50,000,000	50,000,000	50,000,000	50,000,000	50,000,000	50,000,000	50,000,000	50,000,000	50,000,000	50,000,000	50,000,000	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
59			Liquidity & TGE Campaign	800,000,000	0	800,000,000	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	0	0	0	0	0	0
60			Team	1,762,000,000	48	0	0	0	0	0	0	0	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333
61			Advisors	500,000,000	18	0	0	0	0	0	0	0	27,777,778	27,777,778	27,777,778	27,777,778	27,777,778	27,777,778	27,777,778	27,777,778	27,777,778	27,777,778	27,777,778	27,777,778	27,777,778	27,777,778	27,777,778	27,777,778	27,777,778	27,777,778	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
62			Total	10,000,000,000		2,135,500,000	190,152,778	190,152,778	190,152,778	190,152,778	190,152,778	190,152,778	386,638,889	329,438,889	329,438,889	329,438,889	329,438,889	329,438,889	207,688,889	207,688,889	207,688,889	207,688,889	207,688,889	207,688,889	207,688,889	207,688,889	207,688,889	207,688,889	132,888,889	132,888,889	105,111,111	105,111,111	105,111,111	105,111,111	105,111,111	105,111,111	105,111,111	105,111,111	105,111,111	105,111,111	105,111,111	105,111,111	72,125,000	72,125,000	72,125,000	72,125,000	72,125,000	72,125,000	72,125,000	72,125,000	72,125,000	72,125,000	72,125,000	72,125,000	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333	36,708,333
63
64			Cumulative Circulating Supply (Tokens)			2,135,500,000	2,325,652,778	2,515,805,556	2,705,958,333	2,896,111,111	3,086,263,889	3,276,416,667	3,663,055,556	3,992,494,444	4,321,933,333	4,651,372,222	4,980,811,111	5,310,250,000	5,517,938,889	5,725,627,778	5,933,316,667	6,141,005,556	6,348,694,444	6,556,383,333	6,764,072,222	6,971,761,111	7,179,450,000	7,387,138,889	7,520,027,778	7,652,916,667	7,758,027,778	7,863,138,889	7,968,250,000	8,073,361,111	8,178,472,222	8,283,583,333	8,388,694,444	8,493,805,556	8,598,916,667	8,704,027,778	8,809,138,889	8,914,250,000	8,986,375,000	9,058,500,000	9,130,625,000	9,202,750,000	9,274,875,000	9,347,000,000	9,419,125,000	9,491,250,000	9,563,375,000	9,635,500,000	9,707,625,000	9,779,750,000	9,816,458,333	9,853,166,667	9,889,875,000	9,926,583,333	9,963,291,667	10,000,000,000
65			Circulating Supply (%)			21.36%	1.90%	1.90%	1.90%	1.90%	1.90%	1.90%	3.87%	3.29%	3.29%	3.29%	3.29%	3.29%	2.08%	2.08%	2.08%	2.08%	2.08%	2.08%	2.08%	2.08%	2.08%	2.08%	1.33%	1.33%	1.05%	1.05%	1.05%	1.05%	1.05%	1.05%	1.05%	1.05%	1.05%	1.05%	1.05%	1.05%	0.72%	0.72%	0.72%	0.72%	0.72%	0.72%	0.72%	0.72%	0.72%	0.72%	0.72%	0.72%	0.37%	0.37%	0.37%	0.37%	0.37%	0.37%
66			Cumulative Circulating Supply (%)			21.36%	23.26%	25.16%	27.06%	28.96%	30.86%	32.76%	36.63%	39.92%	43.22%	46.51%	49.81%	53.10%	55.18%	57.26%	59.33%	61.41%	63.49%	65.56%	67.64%	69.72%	71.79%	73.87%	75.20%	76.53%	77.58%	78.63%	79.68%	80.73%	81.78%	82.84%	83.89%	84.94%	85.99%	87.04%	88.09%	89.14%	89.86%	90.59%	91.31%	92.03%	92.75%	93.47%	94.19%	94.91%	95.63%	96.36%	97.08%	97.80%	98.16%	98.53%	98.90%	99.27%	99.63%	100.00%
67			Supply Shock			-	8.90%	8%	8%	7%	7%	6%	12%	9%	8%	8%	7%	7%	4%	4%	4%	4%	3%	3%	3%	3%	3%	3%	2%	2%	1%	1%	1%	1%	1%	1%	1%	1%	1%	1%	1%	1%	1%	1%	1%	1%	1%	1%	1%	1%	1%	1%	1%	1%	0%	0%	0%	0%	0%	0%
68
69
70
71			Cumulative Enissions Analysis
72
73			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	49	50	51	52	53	54
74			Pre-Seed Round (Closed)	66,000,000	66,000,000	66,000,000	66,000,000	66,000,000	66,000,000	198,000,000	272,800,000	347,600,000	422,400,000	497,200,000	572,000,000	646,800,000	721,600,000	796,400,000	871,200,000	946,000,000	1,020,800,000	1,095,600,000	1,170,400,000	1,245,200,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000	1,320,000,000
75			KOLs Round	2,000,000	2,500,000	3,000,000	3,500,000	4,000,000	5,000,000	5,500,000	6,000,000	6,500,000	7,000,000	7,500,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000
76			Community Rewards	855,000,000	926,250,000	997,500,000	1,068,750,000	1,140,000,000	1,282,500,000	1,353,750,000	1,425,000,000	1,496,250,000	1,567,500,000	1,638,750,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000	1,710,000,000
77			DAO Treasury	62,500,000	95,486,111	128,472,222	161,458,333	194,444,444	260,416,667	293,402,778	326,388,889	359,375,000	392,361,111	425,347,222	458,333,333	491,319,444	524,305,556	557,291,667	590,277,778	623,263,889	656,250,000	689,236,111	722,222,222	755,208,333	788,194,444	821,180,556	854,166,667	887,152,778	920,138,889	953,125,000	986,111,111	1,019,097,222	1,052,083,333	1,085,069,444	1,118,055,556	1,151,041,667	1,184,027,778	1,217,013,889	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000
78			Network Incentives (Performance-based emission)	300,000,000	335,416,667	370,833,333	406,250,000	441,666,667	512,500,000	547,916,667	583,333,333	618,750,000	654,166,667	689,583,333	725,000,000	760,416,667	795,833,333	831,250,000	866,666,667	902,083,333	937,500,000	972,916,667	1,008,333,333	1,043,750,000	1,079,166,667	1,114,583,333	1,150,000,000	1,185,416,667	1,220,833,333	1,256,250,000	1,291,666,667	1,327,083,333	1,362,500,000	1,397,916,667	1,433,333,333	1,468,750,000	1,504,166,667	1,539,583,333	1,575,000,000	1,610,416,667	1,645,833,333	1,681,250,000	1,716,666,667	1,752,083,333	1,787,500,000	1,822,916,667	1,858,333,333	1,893,750,000	1,929,166,667	1,964,583,333	2,000,000,000	2,000,000,000	2,000,000,000	2,000,000,000	2,000,000,000	2,000,000,000	2,000,000,000	2,000,000,000
79			Community Airdrop	50,000,000	100,000,000	150,000,000	200,000,000	250,000,000	350,000,000	400,000,000	450,000,000	500,000,000	550,000,000	600,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000	650,000,000
80			Liquidity & TGE Campaign	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000	800,000,000
81			Team	0	0	0	0	0	0	36,708,333	73,416,667	110,125,000	146,833,333	183,541,667	220,250,000	256,958,333	293,666,667	330,375,000	367,083,333	403,791,667	440,500,000	477,208,333	513,916,667	550,625,000	587,333,333	624,041,667	660,750,000	697,458,333	734,166,667	770,875,000	807,583,333	844,291,667	881,000,000	917,708,333	954,416,667	991,125,000	1,027,833,333	1,064,541,667	1,101,250,000	1,137,958,333	1,174,666,667	1,211,375,000	1,248,083,333	1,284,791,667	1,321,500,000	1,358,208,333	1,394,916,667	1,431,625,000	1,468,333,333	1,505,041,667	1,541,750,000	1,578,458,333	1,615,166,667	1,651,875,000	1,688,583,333	1,725,291,667	1,762,000,000	1,762,000,000
82			Advisors	0	0	0	0	0	0	27,777,778	55,555,556	83,333,333	111,111,111	138,888,889	166,666,667	194,444,444	222,222,222	250,000,000	277,777,778	305,555,556	333,333,333	361,111,111	388,888,889	416,666,667	444,444,444	472,222,222	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000	500,000,000
83
84			Charts
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100