SOUL VAULT AI TOKENOMICS.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	BH	BI	BJ	BK	BL	BM	BN	BO	BP	BQ	BR
1	Pool	%	Token	Price	Discount	Collected funds	% on TGE	Cliff	Vesting	TGE	Month 1	Month 2	Month 3	Month 4	Month 5	Month 6	Month 7	Month 8	Month 9	Month 10	Month 11	Month 12	Month 13	Month 14	Month 15	Month 16	Month 17	Month 18	Month 19	Month 20	Month 21	Month 22	Month 23	Month 24	Month 25	Month 26	Month 27	Month 28	Month 29	Month 30	Month 31	Month 32	Month 33	Month 34	Month 35	Month 36	Month 37	Month 38	Month 39	Month 40	Month 41	Month 42	Month 43	Month 44	Month 45	Month 46	Month 47	Month 48	Month 49	Month 50	Month 51	Month 52	Month 53	Month 54	Month 55	Month 56	Month 57	Month 58	Month 59	Month 60
2	Pre Seed Round	10.00%	10,000,000	$0.5000	66.67%	$5,000,000	15%	2	20	1,500,000	0	0	425,000	425,000	425,000	425,000	425,000	425,000	425,000	425,000	425,000	425,000	425,000	425,000	425,000	425,000	425,000	425,000	425,000	425,000	425,000	425,000	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
3	Seed Round	15.00%	15,000,000	$0.8000	46.67%	$12,000,000	15%	3	20	2,250,000	0	0	0	637,500	637,500	637,500	637,500	637,500	637,500	637,500	637,500	637,500	637,500	637,500	637,500	637,500	637,500	637,500	637,500	637,500	637,500	637,500	637,500	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
4	Public Round	15.00%	15,000,000	$1.5000	0.00%	$22,500,000	15%	4	12	2,250,000	0	0	0	0	1,062,500	1,062,500	1,062,500	1,062,500	1,062,500	1,062,500	1,062,500	1,062,500	1,062,500	1,062,500	1,062,500	1,062,500	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
5	Liquidity	15.00%	15,000,000				10%	0	24	1,500,000	562,500	562,500	562,500	562,500	562,500	562,500	562,500	562,500	562,500	562,500	562,500	562,500	562,500	562,500	562,500	562,500	562,500	562,500	562,500	562,500	562,500	562,500	562,500	562,500	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
6	Marketing	15%	15,000,000				0%	0	36	0	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	416,667	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
7	Team	10.00%	10,000,000				0%	24	36	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	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778
8	Development	20.00%	20,000,000				0%	0	36	0	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
9	Total	100.00%	100,000,000						Tokens	7,500,000	1,534,722	1,534,722	1,959,722	2,597,222	3,659,722	3,659,722	3,659,722	3,659,722	3,659,722	3,659,722	3,659,722	3,659,722	3,659,722	3,659,722	3,659,722	3,659,722	2,597,222	2,597,222	2,597,222	2,597,222	2,597,222	2,597,222	2,172,222	1,534,722	1,250,000	1,250,000	1,250,000	1,250,000	1,250,000	1,250,000	1,250,000	1,250,000	1,250,000	1,250,000	1,250,000	1,250,000	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778
10									in USD	$11,250,000.00	$2,302,083.33	$2,302,083.33	$2,939,583.33	$3,895,833.33	$5,489,583.33	$5,489,583.33	$5,489,583.33	$5,489,583.33	$5,489,583.33	$5,489,583.33	$5,489,583.33	$5,489,583.33	$5,489,583.33	$5,489,583.33	$5,489,583.33	$5,489,583.33	$3,895,833.33	$3,895,833.33	$3,895,833.33	$3,895,833.33	$3,895,833.33	$3,895,833.33	$3,258,333.33	$2,302,083.33	$1,875,000.00	$1,875,000.00	$1,875,000.00	$1,875,000.00	$1,875,000.00	$1,875,000.00	$1,875,000.00	$1,875,000.00	$1,875,000.00	$1,875,000.00	$1,875,000.00	$1,875,000.00	$416,666.67	$416,666.67	$416,666.67	$416,666.67	$416,666.67	$416,666.67	$416,666.67	$416,666.67	$416,666.67	$416,666.67	$416,666.67	$416,666.67	$416,666.67	$416,666.67	$416,666.67	$416,666.67	$416,666.67	$416,666.67	$416,666.67	$416,666.67	$416,666.67	$416,666.67	$416,666.67	$416,666.67
11				FDV	$150,000,000				Accumulated Tokens	7,500,000	9,034,722	10,569,444	12,529,167	15,126,389	18,786,111	22,445,833	26,105,556	29,765,278	33,425,000	37,084,722	40,744,444	44,404,167	48,063,889	51,723,611	55,383,333	59,043,056	61,640,278	64,237,500	66,834,722	69,431,944	72,029,167	74,626,389	76,798,611	78,333,333	79,583,333	80,833,333	82,083,333	83,333,333	84,583,333	85,833,333	87,083,333	88,333,333	89,583,333	90,833,333	92,083,333	93,333,333	93,611,111	93,888,889	94,166,667	94,444,444	94,722,222	95,000,000	95,277,778	95,555,556	95,833,333	96,111,111	96,388,889	96,666,667	96,944,444	97,222,222	97,500,000	97,777,778	98,055,556	98,333,333	98,611,111	98,888,889	99,166,667	99,444,444	99,722,222	277,778
12				IMC	$11,250,000				Sell pressure	$9,000,000	$625,000	$1,458,333	$2,095,833	$3,052,083	$4,645,833	$4,645,833	$4,645,833	$4,645,833	$4,645,833	$4,645,833	$4,645,833	$4,645,833	$4,645,833	$4,645,833	$4,645,833	$4,645,833	$3,052,083	$3,052,083	$3,052,083	$3,052,083	$3,052,083	$3,052,083	$2,414,583	$1,458,333	$1,875,000	$1,875,000	$1,875,000	$1,875,000	$1,875,000	$1,875,000	$1,875,000	$1,875,000	$2,500,000	$2,500,000	$2,500,000	$2,500,000	$416,667	$416,667	$416,667	$416,667	$416,667	$416,667	$416,667	$416,667	$416,667	$416,667	$416,667	$416,667	$416,667	$416,667	$416,667	$416,667	$416,667	$416,667	$416,667	$416,667	$416,667	$416,667	$416,667	$416,667
13				Liquidity	$2,250,000				Monthly Inflation	7.50%	1.53%	1.53%	1.96%	2.60%	3.66%	3.66%	3.66%	3.66%	3.66%	3.66%	3.66%	3.66%	3.66%	3.66%	3.66%	3.66%	2.60%	2.60%	2.60%	2.60%	2.60%	2.60%	2.17%	1.53%	1.25%	1.25%	1.25%	1.25%	1.25%	1.25%	1.25%	1.25%	1.25%	1.25%	1.25%	1.25%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%
14				IMC without Liq	$9,000,000				Circulating Supply	7.50%	9.03%	10.57%	12.53%	15.13%	18.79%	22.45%	26.11%	29.77%	33.43%	37.08%	40.74%	44.40%	48.06%	51.72%	55.38%	59.04%	61.64%	64.24%	66.83%	69.43%	72.03%	74.63%	76.80%	78.33%	79.58%	80.83%	82.08%	83.33%	84.58%	85.83%	87.08%	88.33%	89.58%	90.83%	92.08%	93.33%	93.61%	93.89%	94.17%	94.44%	94.72%	95.00%	95.28%	95.56%	95.83%	96.11%	96.39%	96.67%	96.94%	97.22%	97.50%	97.78%	98.06%	98.33%	98.61%	98.89%	99.17%	99.44%	99.44%	99.72%
16				Hard Cap	$39,500,000
17				Initial investor control	40.0%
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
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
101