ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Finance 2022 CFP overview
2
3
4
CFP-1: USD $CFP-3: USD $
5
PR$600.000,00Distributed coins$100.000,00
6
Influencers $720.000,00CoinMarketCap Fee$10.000,00
7
Team Expenses (salaries) $237.781,16
Dedicated AirDrop campaign
$15.000,00
8
Legal$11.323,25
Software for coin distribution
$5.000,00
9
3x Adobe license $3.427,20
10
1 maya license $2.500,00
11
1 gleam account (3 month business) $447,00
12
Sub total$1.575.478,61Sub total$130.000,00
13
DFX service fee for converting DFI to USDC 2,90%$38.793,23DFX fee2,90%$870,00
14
Estimated trading fee3%$40.130,92Estimated trading fee3%$900,00
15
Total$1.654.402,76Total$131.770,00
16
Total in DFI (2,56$ / DFI )646.251,08Total in DFI (2,56$ / DFI )51.472,66
17
18
CFP-2: USD $ CFP-4: USD $
19
6x sponsored images$450.000,002 animated videos$15.000,00
20
Push notifications (3 months) $60.000,003 high tutorial videos$15.000,00
21
Materials $15.000,00
5 dedicated thumbnails
22
Sub total$525.000,00Total$30.000,00
23
DFX service fee for converting DFI to USDC 2,90%$15.225,00
DFX service fee for converting DFI to USDC
2,90%$870,00
24
Estimated trading fee3%$15.750,00Estimated trading fee3%$900,00
25
Total$555.975,00Total$31.770,00
26
Total in DFI (2,56$ / DFI )217.177,73Total in DFI (2,56$ / DFI )12.410,16
27
28
Final accountUSD $DFI (2,56$ / DFI)
29
CFP-1: PR & Influencer$1.654.402,76646.251,08
30
CFP-2: Brave$555.975,00217.177,73
31
CFP-3: AirDrop$131.770,0051.472,66
32
CFP-4: Learn&Earn preparation$31.770,0012.410,16
33
Total $2.373.917,76927.311,62
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