Genesis Vesting Calculator -- MAKE A COPY

	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
1	Change Values in Yellow (Circulating Supply 1M Average) to simulate the Actual Vesting in Green
2	Months	Launch	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
3	Eligible Vesting	50,000	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500	148,500
4	Eligible Cumulative Vesting	50,000	198,500	347,000	495,500	644,000	792,500	941,000	1,089,500	1,238,000	1,386,500	1,535,000	1,683,500	1,832,000	1,980,500	2,129,000	2,277,500	2,426,000	2,574,500	2,723,000	2,871,500	3,020,000	3,168,500	3,317,000	3,465,500	3,614,000	3,762,500	3,911,000	4,059,500	4,208,000	4,356,500	4,505,000	4,653,500	4,802,000	4,950,500	5,099,000
5	30% Genesis Coin limit	-	90,000	90,000	90,000	90,000	129,293	208,800	240,000	225,000	210,000	270,000	255,000	285,000	210,000	240,000	270,000	300,000	330,000	363,000	399,300	439,230	483,153	531,468	584,615	643,077	707,384	778,123	855,935	941,529	1,035,681	1,139,250	1,253,174	1,378,492	1,516,341	1,667,975
6	5M Max Cap		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
7	Genesis Coin Limit		90,000	90,000	90,000	90,000	129,293	208,800	240,000	225,000	210,000	270,000	255,000	285,000	210,000	240,000	270,000	300,000	330,000	363,000	399,300	439,230	483,153	531,468	584,615	643,077	707,384	778,123	855,935	941,529	1,035,681	1,139,250	1,253,174	1,378,492	1,516,341	1,667,975
8	Circulating Supply (1 Month Average)		300,000	300,000	300,000	300,000	430,977	696,000	800,000	750,000	700,000	900,000	850,000	950,000	700,000	800,000	900,000	1,000,000	1,100,000	1,210,000	1,331,000	1,464,100	1,610,510	1,771,561	1,948,717	2,143,589	2,357,948	2,593,742	2,853,117	3,138,428	3,452,271	3,797,498	4,177,248	4,594,973	5,054,470	5,559,917
9	Actual Vesting	50,000	40,000	0	0	0	39,293	79,507	31,200	0	0	30,000	0	15,000	0	0	0	15,000	30,000	33,000	36,300	39,930	43,923	48,315	53,147	58,462	64,308	70,738	77,812	85,594	94,153	103,568	113,925	125,317	137,849	151,634
10	Actual Cumulative Vesting	50,000	90,000	90,000	90,000	90,000	129,293	208,800	240,000	240,000	240,000	270,000	270,000	285,000	285,000	285,000	285,000	300,000	330,000	363,000	399,300	439,230	483,153	531,468	584,615	643,077	707,384	778,123	855,935	941,529	1,035,681	1,139,250	1,253,174	1,378,492	1,516,341	1,667,975
11
12
13	Vesting Schedule V2.2
14					Glossary
15	Current Vesting Schedule					Eligible Vesting	Your monthly 3% unlock
16	Day 0 - Creator Coins	50,000				Eligible Cumulative Vesting	Get to this number by adding up this month and previous months' unlocks
17	Post Cliff vesting per month	3%				30% Genesis Coin limit	30% of your circulating supply, calcuated based on prev month avg
18	Max Genesis Coins	5,000,000				5M Max Cap	Total amount of genesis tokens granted to you at launch
19	Max Genesis Coins ( % of supply)	30%				Genesis Coin Limit	The max amount you can vest this month.
20						Actual Vesting	The amount you will vest this month. Calculated by subtracting the previous month's total cumulative total vested from this month's coin limit.
21						Actual Cumulative Vesting	The total amount you've vested, including this month
22	Max Eligible TBC V2.2
23	Max Eligible TBC V2.2
24	Month	Eligible Vesting	Cumuulative eligible vestingv2.2
25	0 (Launch)	50,000	50,000
26	1	148,500	198,500
27	2	148,500	347,000
28	3	148,500	495,500
29	4	148,500	644,000
30	5	148,500	792,500
31	6	148,500	941,000
32	7	148,500	1,089,500
33	8	148,500	1,238,000
34	9	148,500	1,386,500
35	10	148,500	1,535,000
36	11	148,500	1,683,500
37	12	148,500	1,832,000
38	13	148,500	1,980,500
39	14	148,500	2,129,000
40	15	148,500	2,277,500
41	16	148,500	2,426,000
42	17	148,500	2,574,500
43	18	148,500	2,723,000
44	19	148,500	2,871,500
45	20	148,500	3,020,000
46	21	148,500	3,168,500
47	22	148,500	3,317,000
48	23	148,500	3,465,500
49	24	148,500	3,614,000
50	25	148,500	3,762,500
51	26	148,500	3,911,000
52	27	148,500	4,059,500
53	28	148,500	4,208,000
54	29	148,500	4,356,500
55	30	148,500	4,505,000
56	31	148,500	4,653,500
57	32	148,500	4,802,000
58	33	148,500	4,950,500
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