YAR Tokenomics v.8.4

	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	AK	AL	AM	AN
1		%	$YAR	Price	Discount	Collected funds	Min. alloc.	Max. alloc.	Nodes Qt.	FDV	% on TGE	- or -	Staking in node /mo	Node Yielding $YAR/mo	TGE	Dec, '24	Jan, '25	Feb, '25	Mar, '25	Apr, '25	May, '25	Jun, '25	Jul, '25	Aug, '25	Sep, '25	Oct, '25	Nov, '25	Dec, '25	Jan, '26	Feb, '26	Mar, '26	May, '26	Jun, '26	Jul, '26	Aug, '26	Sep, '26	Oct, '26	Nov, '26	Dec, '26	Total $YAR
2	FFF	29.8%	8,675,587	$0.10	97.14%	$867,559	$0	$0	174	$2,915,275	0%		24	3,277	0	0	0	0	0	0	0	0	0	568,558	568,558	568,558	568,558	568,558	568,558	568,558	568,558	568,558	568,558	568,558	568,558	568,558	568,558	568,558	568,558	9,096,922
3	Seed	34.3%	10,000,000	$1.00	71.43%	$10,000,000	$50,000	$6,000,000	200	$29,152,752	3%		24	3,277	300,000	0	0	0	0	0	0	0	0	655,353	655,353	655,353	655,353	655,353	655,353	655,353	655,353	655,353	655,353	655,353	655,353	655,353	655,353	655,353	655,353	10,785,656
4	Syndicate Sale	6.9%	2,000,000	$2.00	42.86%	$4,000,000	$30,000	$400,000	20	$58,305,503	4%		24	3,277	80,000	0	0	0	0	0	0	0	0	65,535	65,535	65,535	65,535	65,535	65,535	65,535	65,535	65,535	65,535	65,535	65,535	65,535	65,535	65,535	65,535	1,128,566
5	Private	4.6%	1,350,000	$2.70	22.86%	$3,645,000	$13,500	$540,000	10	$78,712,429	6%		24	3,277	81,000	0	0	0	0	0	0	0	0	32,768	32,768	32,768	32,768	32,768	32,768	32,768	32,768	32,768	32,768	32,768	32,768	32,768	32,768	32,768	32,768	605,283
6	KOL Round	0.9%	250,000	$2.50	28.57%	$625,000	$1,000	$12,500	2	$72,881,879	10%		24	3,277	25,000	0	0	0	0	0	0	0	0	6,554	6,554	6,554	6,554	6,554	6,554	6,554	6,554	6,554	6,554	6,554	6,554	6,554	6,554	6,554	6,554	129,857
7	Public (IDO/IEO)	1.7%	500,000	$3.50	0.00%	$1,750,000	$0	$0		$102,034,631	100%		1	0	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	500,000
8													Cliff	Vesting
9	Liquidity	2.3%	683,268								10%		0	24	68,327	25,623	25,623	25,623	25,623	25,623	25,623	25,623	25,623	25,623	25,623	25,623	25,623	25,623	25,623	25,623	25,623	25,623	25,623	25,623	25,623	25,623	25,623	25,623	25,623	683,268
10	BUG & DEV Bounty	4.7%	1,366,535								0%		6	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
11	Airdrop	2.3%	683,268								0%		6	4	0	0	0	0	0	0	0	170,817	170,817	170,817	170,817	0	0	0	0	0	0	0	0	0	0	0	0	0	0	683,268
12	Team	12.5%	3,644,094								0%		12	24	0	0	0	0	0	0	0	0	0	0	0	0	0	151,837	151,837	151,837	151,837	151,837	151,837	151,837	151,837	151,837	151,837	151,837	151,837	1,822,047
13	$YAR Total	100.0%	29,152,752											Tokens	1,054,327	25,623	25,623	25,623	25,623	25,623	25,623	196,439	196,439	1,525,207	1,525,207	1,354,390	1,354,390	1,506,227	1,506,227	1,506,227	1,506,227	1,506,227	1,506,227	1,506,227	1,506,227	1,506,227	1,506,227	1,506,227	1,506,227	48,210,452
14														in USD	$3,690,143.67	$89,678.87	$89,678.87	$89,678.87	$89,678.87	$89,678.87	$89,678.87	$687,538.04	$687,538.04	$5,338,224.90	$5,338,224.90	$4,740,365.73	$4,740,365.73	$5,271,796.10	$5,271,796.10	$5,271,796.10	$5,271,796.10	$5,271,796.10	$5,271,796.10	$5,271,796.10	$5,271,796.10	$5,271,796.10	$5,271,796.10	$5,271,796.10	$5,271,796.10
15					SEED FDV	$29,152,752								Tokens in circulation	1,054,327	1,079,949	1,105,572	1,131,194	1,156,817	1,182,439	1,208,062	1,404,501	1,600,941	3,126,148	4,651,355	6,005,745	7,360,136	8,866,363	10,372,590	11,878,818	13,385,045	14,891,273	16,397,500	17,903,728	19,409,955	20,916,183	22,422,410	23,928,638	25,434,865
16					IDO FDV	$102,034,631								Sell pressure	$3,451,000	$0	$0	$0	$0	$0	$0	$0	$0	$4,650,687	$4,650,687	$4,650,687	$4,650,687	$4,650,687	$4,650,687	$4,650,687	$4,650,687	$4,650,687	$4,650,687	$4,650,687	$4,650,687	$4,650,687	$4,650,687	$4,650,687	$4,650,687
17					IMC	$3,690,144								Monthly Inflation	3.62%	0.09%	0.09%	0.09%	0.09%	0.09%	0.09%	0.67%	0.67%	5.23%	5.23%	4.65%	4.65%	5.17%	5.17%	5.17%	5.17%	5.17%	5.17%	5.17%	5.17%	5.17%	5.17%	5.17%	5.17%
18					TGE Liquidity	$239,144								Circulating Supply	3.62%	3.70%	3.79%	3.88%	3.97%	4.06%	4.14%	4.82%	5.49%	10.72%	15.96%	20.60%	25.25%	30.41%	35.58%	40.75%	45.91%	51.08%	56.25%	61.41%	66.58%	71.75%	76.91%	82.08%	87.25%
19					IMC without Liq	$3,451,000								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
20					Hard Cap	$20,887,559
21					Liquidity pool	$5,221,890
22					R&D	$12,532,535
23					Marketing	$3,133,134
24					Investor control	76.41%
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
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