| 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 | AO | AP | AQ | AR | AS | AT | AU | AV | AW | AX | AY | AZ | BA | BB | BC | BD | BE | BF | BG | BH | BI | BJ | BK | BL | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2 | Initial Inputs | Tokenomics Legend | Summary | Inflation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
3 | Total Supply of Tokens | 20,000,000,000 | TGE inputs | Initial circulating supply (tokens) | 1,105,825,397 | Note: Inflation is relative to tokens unlocked at TGE | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4 | TGE Target Date | 1/3/2024 | Sale & Vesting Inputs | Initial circulating supply (%) | 5.53% | Q1 | 184% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5 | Release Type | Calendar - specific | Initial circulating supply market cap | $ 497,621 | Q2 | 338% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6 | Daily release schedule (# of days in a month) | 30 | Initial circulating supply market cap excl. liquidity | $ 160,121 | Q3 | 445% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7 | Note: "Daily release schedule" defines how many days are in a month for the purposes of the tokenomics and vesting terms | Fully diluted market cap at launch | $ 9,000,000 | Year 1 | 560% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9 | Liquidity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
10 | Token Sale | ICS w/o liquidity | 1.78% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
11 | Raise | Relevant Price | Tokens | Discount | % of Tokens | FDV | Initial liquidity (%) | 67.82% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
12 | Seed round | $200,000 | $0.000300 | 666,666,667 | 33% | 3.33% | $6,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
13 | KOL round | $291,000 | $0.000350 | 831,428,571 | 22% | 4.16% | $7,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
14 | Community Round | $100,000 | $0.000450 | 222,222,222 | 0% | 1.11% | $9,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
15 | Public Sale (Up To) | $475,000 | $0.000450 | 1,055,555,556 | 0% | 5.28% | $9,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
16 | Total | $1,066,000 | 2,775,873,016 | 13.88% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
17 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
18 | Token Distribution & Vesting Schedule | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
19 | Note: "Lock" is the # of months before the vesting schedule begins after TGE; "Vesting Starts" is the # of months post-TGE before the first token release | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
20 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
21 | % of Tokens | # of Tokens | % TGE unlock | TGE Unlock Total % | Week 2 unlock | Lock Period | Vesting Term post-TGE & Lock | Vesting Starts | Vesting Ends | Monthly | Comment | Vesting Starts | Vesting Ends | |||||||||||||||||||||||||||||||||||||||||||||||||||
22 | Seed round | 3.33% | 666,666,667 | 0.0% | 0.00% | 0.0% | 5 | 9 | TGE + 5 | TGE + 14 | 74,074,074 | 1/Aug/24 | 30/Apr/25 | |||||||||||||||||||||||||||||||||||||||||||||||||||
23 | KOL round | 4.16% | 831,428,571 | 15.0% | 0.62% | 0.0% | 1 | 4 | TGE + 1 | TGE + 5 | 176,678,571 | 1/Apr/24 | 31/Jul/24 | |||||||||||||||||||||||||||||||||||||||||||||||||||
24 | Community Round | 1.11% | 222,222,222 | 20.0% | 0.22% | 0.0% | 1 | 4 | TGE + 1 | TGE + 5 | 2,777,778 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
25 | Public Sale (Up To) | 5.28% | 1,055,555,556 | 20.0% | 1.06% | 0.0% | 1 | 4 | TGE + 1 | TGE + 5 | 211,111,111 | 1/Apr/24 | 31/Jul/24 | |||||||||||||||||||||||||||||||||||||||||||||||||||
26 | Treasury | 11.12% | 2,224,126,984 | 0.0% | 0.00% | 0.0% | 8 | 56 | TGE + 8 | TGE + 64 | 39,716,553 | 1/Nov/24 | 30/Jun/29 | |||||||||||||||||||||||||||||||||||||||||||||||||||
27 | Operations Reserve | 10.0% | 2,000,000,000 | 1.0% | 0.10% | 12.5% | 0 | 20 | TGE + 0 | TGE + 20 | 86,500,000 | 1/Mar/24 | 31/Oct/25 | |||||||||||||||||||||||||||||||||||||||||||||||||||
28 | Liquidity & Market Making | 15.0% | 3,000,000,000 | 25.0% | 3.75% | 25.0% | 4 | 24 | TGE + 4 | TGE + 28 | 62,500,000 | 1/Jul/24 | 30/Jun/26 | |||||||||||||||||||||||||||||||||||||||||||||||||||
29 | Team | 10.0% | 2,000,000,000 | 0.0% | 0.00% | 0.0% | 12 | 38 | TGE + 12 | TGE + 50 | 52,631,579 | 1/Mar/25 | 30/Apr/28 | |||||||||||||||||||||||||||||||||||||||||||||||||||
30 | Platform Creator Fund | 10.0% | 2,000,000,000 | 0.0% | 0.00% | 0.0% | 3 | 38 | TGE + 3 | TGE + 41 | 52,631,579 | 1/Jun/24 | 31/Jul/27 | |||||||||||||||||||||||||||||||||||||||||||||||||||
31 | Creator & User Rewards | 10.0% | 2,000,000,000 | 0.0% | 0.00% | 0.0% | 3 | 38 | TGE + 3 | TGE + 41 | 52,631,579 | 1/Jun/24 | 31/Jul/27 | |||||||||||||||||||||||||||||||||||||||||||||||||||
32 | Web3 Community Growth | 10.0% | 2,000,000,000 | 0.0% | 0.00% | 0.0% | 3 | 38 | TGE + 3 | TGE + 41 | 52,631,579 | 1/Jun/24 | 31/Jul/27 | |||||||||||||||||||||||||||||||||||||||||||||||||||
33 | Platform Advisors & Ecosystem Partners | 10.0% | 2,000,000,000 | 0.0% | 0.00% | 0.0% | 12 | 38 | TGE + 12 | TGE + 50 | 52,631,579 | 1/Mar/25 | 30/Apr/28 | |||||||||||||||||||||||||||||||||||||||||||||||||||
34 | Total | 100% | 20,000,000,000 | 5.75% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
36 | 5-Year Token Circulation Schedule | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
37 | Note: Tokens are assumed to be released daily during the period. For example, TGE is Month 1/day 1, Week 2 is Month 1/day 8, Month 1 is days 1-30, Month 2 is days 31-60, Month 3 is days 61-90, etc. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
38 | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
39 | Date based on TGE Target Date | 1/Mar/24 | 8/Mar/24 | 31/Mar/24 | 30/Apr/24 | 31/May/24 | 30/Jun/24 | 31/Jul/24 | 31/Aug/24 | 30/Sep/24 | 31/Oct/24 | 30/Nov/24 | 31/Dec/24 | 31/Jan/25 | 28/Feb/25 | 31/Mar/25 | 30/Apr/25 | 31/May/25 | 30/Jun/25 | 31/Jul/25 | 31/Aug/25 | 30/Sep/25 | 31/Oct/25 | 30/Nov/25 | 31/Dec/25 | 31/Jan/26 | 28/Feb/26 | 31/Mar/26 | 30/Apr/26 | 31/May/26 | 30/Jun/26 | 31/Jul/26 | 31/Aug/26 | 30/Sep/26 | 31/Oct/26 | 30/Nov/26 | 31/Dec/26 | 31/Jan/27 | 28/Feb/27 | 31/Mar/27 | 30/Apr/27 | 31/May/27 | 30/Jun/27 | 31/Jul/27 | 31/Aug/27 | 30/Sep/27 | 31/Oct/27 | 30/Nov/27 | 31/Dec/27 | 31/Jan/28 | 29/Feb/28 | 31/Mar/28 | 30/Apr/28 | 31/May/28 | 30/Jun/28 | 31/Jul/28 | 31/Aug/28 | 30/Sep/28 | 31/Oct/28 | 30/Nov/28 | 31/Dec/28 | 31/Jan/29 | 28/Feb/29 | |
40 | Last day of TGE + | TGE | TGE + 0.25 | TGE +1 | TGE +2 | TGE +3 | TGE +4 | TGE +5 | TGE +6 | TGE +7 | TGE +8 | TGE +9 | TGE +10 | TGE +11 | TGE +12 | TGE +13 | TGE +14 | TGE +15 | TGE +16 | TGE +17 | TGE +18 | TGE +19 | TGE +20 | TGE +21 | TGE +22 | TGE +23 | TGE +24 | TGE +25 | TGE +26 | TGE +27 | TGE +28 | TGE +29 | TGE +30 | TGE +31 | TGE +32 | TGE +33 | TGE +34 | TGE +35 | TGE +36 | TGE +37 | TGE +38 | TGE +39 | TGE +40 | TGE +41 | TGE +42 | TGE +43 | TGE +44 | TGE +45 | TGE +46 | TGE +47 | TGE +48 | TGE +49 | TGE +50 | TGE +51 | TGE +52 | TGE +53 | TGE +54 | TGE +55 | TGE +56 | TGE +57 | TGE +58 | TGE +59 | TGE +60 | |
41 | Month # (end of) | TGE | Week 2 | 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 | 55 | 56 | 57 | 58 | 59 | 60 | |
42 | Seed round | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74,074,074 | 74,074,074 | 74,074,074 | 74,074,074 | 74,074,074 | 74,074,074 | 74,074,074 | 74,074,074 | 74,074,074 | 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 | |
43 | KOL round | 124,714,286 | 0 | 0 | 176,678,571 | 176,678,571 | 176,678,571 | 176,678,571 | 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 | 0 | |
44 | Public Sale (Up To) | 211,111,111 | 0 | 0 | 211,111,111 | 211,111,111 | 211,111,111 | 211,111,111 | 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 | 0 | |
45 | Treasury | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | |
46 | Operations Reserve | 20,000,000 | 250,000,000 | 86,500,000 | 86,500,000 | 86,500,000 | 86,500,000 | 86,500,000 | 86,500,000 | 86,500,000 | 86,500,000 | 86,500,000 | 86,500,000 | 86,500,000 | 86,500,000 | 86,500,000 | 86,500,000 | 86,500,000 | 86,500,000 | 86,500,000 | 86,500,000 | 86,500,000 | 86,500,000 | 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 | |
47 | Liquidity & Market Making | 750,000,000 | 750,000,000 | 0 | 0 | 0 | 0 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 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 | |
48 | Team | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
49 | Platform Creator Fund | 0 | 0 | 0 | 0 | 0 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
50 | Creator & User Rewards | 0 | 0 | 0 | 0 | 0 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
51 | Web3 Community Growth | 0 | 0 | 0 | 0 | 0 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
52 | Platform Advisors & Ecosystem Partners | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 52,631,579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
53 | Total | 1,105,825,397 | 1,000,000,000 | 86,500,000 | 474,289,683 | 474,289,683 | 632,184,419 | 694,684,419 | 380,968,811 | 380,968,811 | 380,968,811 | 420,685,364 | 420,685,364 | 420,685,364 | 420,685,364 | 525,948,522 | 525,948,522 | 451,874,448 | 451,874,448 | 451,874,448 | 451,874,448 | 451,874,448 | 451,874,448 | 365,374,448 | 365,374,448 | 365,374,448 | 365,374,448 | 365,374,448 | 365,374,448 | 365,374,448 | 365,374,448 | 302,874,448 | 302,874,448 | 302,874,448 | 302,874,448 | 302,874,448 | 302,874,448 | 302,874,448 | 302,874,448 | 302,874,448 | 302,874,448 | 302,874,448 | 302,874,448 | 302,874,448 | 144,979,711 | 144,979,711 | 144,979,711 | 144,979,711 | 144,979,711 | 144,979,711 | 144,979,711 | 144,979,711 | 144,979,711 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | 39,716,553 | |
54 | % Total | 5.53% | 5.00% | 0.43% | 2.37% | 2.37% | 3.16% | 3.47% | 1.90% | 1.90% | 1.90% | 2.10% | 2.10% | 2.10% | 2.10% | 2.63% | 2.63% | 2.26% | 2.26% | 2.26% | 2.26% | 2.26% | 2.26% | 1.83% | 1.83% | 1.83% | 1.83% | 1.83% | 1.83% | 1.83% | 1.83% | 1.51% | 1.51% | 1.51% | 1.51% | 1.51% | 1.51% | 1.51% | 1.51% | 1.51% | 1.51% | 1.51% | 1.51% | 1.51% | 0.72% | 0.72% | 0.72% | 0.72% | 0.72% | 0.72% | 0.72% | 0.72% | 0.72% | 0.20% | 0.20% | 0.20% | 0.20% | 0.20% | 0.20% | 0.20% | 0.20% | 0.20% | 0.20% | |
55 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
56 | Circulating Supply | 1,105,825,397 | 2,105,825,397 | 2,192,325,397 | 2,666,615,079 | 3,140,904,762 | 3,773,089,181 | 4,467,773,601 | 4,848,742,412 | 5,229,711,223 | 5,610,680,033 | 6,031,365,398 | 6,452,050,762 | 6,872,736,126 | 7,293,421,490 | 7,819,370,012 | 8,345,318,534 | 8,797,192,982 | 9,249,067,430 | 9,700,941,879 | 10,152,816,327 | 10,604,690,775 | 11,056,565,223 | 11,421,939,671 | 11,787,314,119 | 12,152,688,567 | 12,518,063,015 | 12,883,437,463 | 13,248,811,911 | 13,614,186,359 | 13,979,560,807 | 14,282,435,255 | 14,585,309,703 | 14,888,184,151 | 15,191,058,599 | 15,493,933,047 | 15,796,807,495 | 16,099,681,943 | 16,402,556,391 | 16,705,430,839 | 17,008,305,287 | 17,311,179,735 | 17,614,054,183 | 17,916,928,631 | 18,061,908,342 | 18,206,888,053 | 18,351,867,765 | 18,496,847,476 | 18,641,827,187 | 18,786,806,898 | 18,931,786,609 | 19,076,766,321 | 19,221,746,032 | 19,261,462,585 | 19,301,179,138 | 19,340,895,692 | 19,380,612,245 | 19,420,328,798 | 19,460,045,351 | 19,499,761,905 | 19,539,478,458 | 19,579,195,011 | 19,618,911,565 | |
57 | % of Fully Diluted | 5.53% | 10.53% | 10.96% | 13.33% | 15.70% | 18.87% | 22.34% | 24.24% | 26.15% | 28.05% | 30.16% | 32.26% | 34.36% | 36.47% | 39.10% | 41.73% | 43.99% | 46.25% | 48.50% | 50.76% | 53.02% | 55.28% | 57.11% | 58.94% | 60.76% | 62.59% | 64.42% | 66.24% | 68.07% | 69.90% | 71.41% | 72.93% | 74.44% | 75.96% | 77.47% | 78.98% | 80.50% | 82.01% | 83.53% | 85.04% | 86.56% | 88.07% | 89.58% | 90.31% | 91.03% | 91.76% | 92.48% | 93.21% | 93.93% | 94.66% | 95.38% | 96.11% | 96.31% | 96.51% | 96.70% | 96.90% | 97.10% | 97.30% | 97.50% | 97.70% | 97.90% | 98.09% | |
58 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
59 | Illustrative Output Tables | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
60 | Note: All assumptions and data are preliminary and subject to change at the sole discretion of the Company | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
61 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
62 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
63 | Cumulative | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
64 | TGE | TGE +1 | TGE +2 | TGE +3 | TGE +4 | TGE +5 | TGE +6 | TGE +7 | TGE +8 | TGE +9 | TGE +10 | TGE +11 | TGE +12 | TGE +13 | TGE +14 | TGE +15 | TGE +16 | TGE +17 | TGE +18 | TGE +19 | TGE +20 | TGE +21 | TGE +22 | TGE +23 | TGE +24 | TGE +25 | TGE +26 | TGE +27 | TGE +28 | TGE +29 | TGE +30 | TGE +31 | TGE +32 | TGE +33 | TGE +34 | TGE +35 | TGE +36 | TGE +37 | TGE +38 | TGE +39 | TGE +40 | TGE +41 | TGE +42 | TGE +43 | TGE +44 | TGE +45 | TGE +46 | TGE +47 | TGE +48 | TGE +49 | TGE +50 | TGE +51 | TGE +52 | TGE +53 | TGE +54 | TGE +55 | TGE +56 | TGE +57 | TGE +58 | TGE +59 | TGE +60 | |||
65 | Seed round | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 1% | 1% | 1% | 2% | 2% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | ||
66 | KOL round | 1% | 0% | 1% | 2% | 3% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | ||
67 | Public Sale (Up To) | 1% | 0% | 1% | 2% | 3% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | ||
68 | Treasury | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 1% | 1% | 1% | 1% | 1% | 2% | 2% | 2% | 2% | 2% | 3% | 3% | 3% | 3% | 3% | 4% | 4% | 4% | 4% | 4% | 5% | 5% | 5% | 5% | 5% | 6% | 6% | 6% | 6% | 6% | 7% | 7% | 7% | 7% | 7% | 8% | 8% | 8% | 8% | 8% | 9% | 9% | 9% | 9% | 9% | 10% | 10% | 10% | 10% | 10% | ||
69 | Operations Reserve | 0% | 2% | 2% | 3% | 3% | 3% | 4% | 4% | 5% | 5% | 6% | 6% | 6% | 7% | 7% | 8% | 8% | 9% | 9% | 9% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | ||
70 | Liquidity & Market Making | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 5% | 5% | 5% | 6% | 6% | 6% | 7% | 7% | 7% | 8% | 8% | 8% | 8% | 9% | 9% | 9% | 10% | 10% | 10% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | 11% | ||
71 | Team | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 1% | 1% | 1% | 1% | 2% | 2% | 2% | 2% | 3% | 3% | 3% | 3% | 4% | 4% | 4% | 4% | 5% | 5% | 5% | 6% | 6% | 6% | 6% | 7% | 7% | 7% | 7% | 8% | 8% | 8% | 8% | 9% | 9% | 9% | 9% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | ||
72 | Platform Creator Fund | 0% | 0% | 0% | 0% | 0% | 1% | 1% | 1% | 1% | 2% | 2% | 2% | 2% | 3% | 3% | 3% | 3% | 4% | 4% | 4% | 4% | 5% | 5% | 5% | 6% | 6% | 6% | 6% | 7% | 7% | 7% | 7% | 8% | 8% | 8% | 8% | 9% | 9% | 9% | 9% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | ||
73 | Creator & User Rewards | 0% | 0% | 0% | 0% | 0% | 1% | 1% | 1% | 1% | 2% | 2% | 2% | 2% | 3% | 3% | 3% | 3% | 4% | 4% | 4% | 4% | 5% | 5% | 5% | 6% | 6% | 6% | 6% | 7% | 7% | 7% | 7% | 8% | 8% | 8% | 8% | 9% | 9% | 9% | 9% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | ||
74 | Web3 Community Growth | 0% | 0% | 0% | 0% | 0% | 1% | 1% | 1% | 1% | 2% | 2% | 2% | 2% | 3% | 3% | 3% | 3% | 4% | 4% | 4% | 4% | 5% | 5% | 5% | 6% | 6% | 6% | 6% | 7% | 7% | 7% | 7% | 8% | 8% | 8% | 8% | 9% | 9% | 9% | 9% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | ||
75 | Platform Advisors & Ecosystem Partners | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 1% | 1% | 1% | 1% | 2% | 2% | 2% | 2% | 3% | 3% | 3% | 3% | 4% | 4% | 4% | 4% | 5% | 5% | 5% | 6% | 6% | 6% | 6% | 7% | 7% | 7% | 7% | 8% | 8% | 8% | 8% | 9% | 9% | 9% | 9% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | ||
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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||