Karat Token Circulation.xlsx

	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
1
2		Type	% of Total Supply	Token Amount	Vesting Plan		TGE/Current Unlock (%)	Remaining Vesting Period	First Release Date
3		Operation	5.00%	100,000,000	3 Month Cliff, 4 Years Monthly Linear		5.00%	4 Years
4		Mining	74.00%	1,480,000,000	10 Years (Details in Token Economy Doc)		2.000%	10 Years	Aug 8th 2023
5		Team	10.50%	210,000,000	3 Month Cliff, 4 Years Monthly Linear		0.00%	4 Years
6		Advisor	0.50%	10,000,000	3 Month Cliff, 4 Years Monthly Linear		0.00%	4 Years
7		Marketing	5.00%	100,000,000	3 Month Cliff, 4 Years Monthly Linear		5.00%	4 Years
8
9		Pre- Seed Round	1.50%	30,000,000	3 Month Cliff, 4 Years Monthly Linear		0.00%	4 Years
10		Seed Round	2.50%	50,000,000	3 Month Cliff, 4 Years Monthly Linear		0.00%	4 Years
11		IDO	1.00%	20,000,000	10% Upfront, 6% per quarter after		10.00%	4 Years	Aug 8th 2023
12		….	0.00%
13		Total	100.00%	2,000,000,000			1.58%
14
15
16		TGE	Aug-23	Sep-23	Oct-23	Nov-23	Dec-23	Jan-24	Feb-24	Mar-24	Apr-24	May-24	Jun-24	Jul-24	Aug-24	Sep-24	Oct-24	Nov-24	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	Apr-26	May-26	Jun-26	Jul-26	Aug-26	Sep-26	Oct-26	Nov-26	Dec-26	Jan-27	Feb-27	Mar-27	Apr-27	May-27	Jun-27	Jul-27	Aug-27	Sep-27	Oct-27	Nov-27	Dec-27	Jan-28	Feb-28	Mar-28	Apr-28
17	Operation/ Liquidity	5.00%	0	0	0	1979166.67	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167
18	Mining	2.000%	60000000	57000000	54150000	51442500	48870375	46426856	44105513	41900238	39805226	37814965	35924216	34128006	32421605	30800525	29260499	27797474	26407600	25087220	23832859	22641216	21509155	20433698	19412013	18441412	17519341	16643374	15811206	15020645	14269613	13556132	12878326	12234410	11622689	11041555	10489477	9965003	9466753	8993415	8543744	8116557	7710729	7325193	6958933	6610987	6280437	5966415	5668095	5384690	5115455	4859683	4616699	4385864	4166570	3958242	3760330	3572313
19	Team	0.00%	0	0	0	4375000.00	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000	4,375,000
20	Advisor	0.00%	0	0	0	208333.33	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333
21	Marketing	5.00%	0	0	0	1979166.67	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167	1,979,167
22
23	Pre- Seed Round	0.00%	0	0	0	625000.00	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667	416666.6667
24	Seed Round	0.00%	0	0	0	1041666.67	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667	1041666.667
25	Public sale	10.00%	0.00	0	1000000	0.00	0	5500000	0.00	0	5500000	0.00	0	5500000	0.00	0	5500000	0.00	0	5500000	0.00	0	5500000	0.00	0	5500000	0.00	0	5500000	0.00	0	5500000	0.00	0	5500000	0.00	0	5500000
26
27	Circulating Supply	41600000	101600000.00	158600000.00	213750000.00	275400833.33	334271208.33	396198064.33	450303577.33	502203815.33	557509041.33	605324006.33	651248222.33	700876228.33	743297833.33	784098358.33	828858857.33	866656331.33	903063931.33	943651151.33	977484010.33	1010125226.33	1047134381.33	1077568079.33	1106980092.33	1140921504.33	1168440845.33	1195084219.33	1226395425.33	1251416070.33	1275685683.33	1304741815.33	1327620141.33	1349854551.33	1376977240.33	1398018795.33	1418508272.33	1443973275.33	1463440028.33	1482433443.33	1500977187.33	1519093744.33
28	Circulating Supply %	2.08%	5.08%	7.93%	10.69%	13.77%	16.71%	19.81%	22.52%	25.11%	27.88%	30.27%	32.56%	35.04%	37.16%	39.20%	41.44%	43.33%	45.15%	47.18%	48.87%	50.51%	52.36%	53.88%	55.35%	57.05%	58.42%	59.75%	61.32%	62.57%	63.78%	65.24%	66.38%	67.49%	68.85%	69.90%	70.93%	72.20%	73.17%	74.12%	75.05%	75.95%
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