Deus Ex DAO Token Distribution Calculator [Deprecated]

	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
1	Deus Ex DAO Token Distribution Calculator
2	Welcome to the Deus Ex DAO Token Distribution Calculator. We created this calculator template to help teams define their token distribution scheme. If you are looking for token advisory please reach out to us here at Deus Ex DAO and our advisors would be happy to advise you with any token related questions and modelling. Website: https://www.deusexdao.com/contact
3
4
5
6
7	Initial Inputs				Comments
8	Supply Cap & Valuation				Please make a copy of this document to edit. This copy will remain view only access as it is the template
9	Total Supply of Tokens		100,000,000		Data to be modified in blue boxes. All other cells locked due to formulas
10	TGE Target Date		Oct/2022
11	% Public Sale of Supply (up to)		5.0%
12	Public Sale Valuation		50,000,000
13	Equity Owned by External Shareholders		30%
14	Token Sale	Raise	Optional Cap	Bonus Amount
15	Pre-sale/SAFT 1	$750,000	$20,000,000	50%
16	Pre-sale/SAFT 2	$1,500,000	$30,000,000	25%
17	Pre-sale/SAFT 3	$2,500,000	$35,000,000	15%
18	Token Distribution & Vesting
19	Stakeholders	% of tokens	Initial Cliff	Vesting (Months)	Monthly vesting assumed to start at beginning of month
20	Equity Investors	6%	0	12	Converting equity to tokens 1:1. Not unusual to add dilution (33-50%).
21	Pre-sale/SAFT 1	4%	0	12
22	Pre-sale/SAFT 2	5%	0	9
23	Pre-sale/SAFT 3	7%	0	6
24	Public Sale (Up to)	5%	0	1
25	Founder/Team	15%	6	36
26	Angels	5%	0	24
27	Advisors	5%	0	24
28	Foundation	43%	0	84	Could be divided into different buckets for different purposes and potentially with different vesting. Such as liquidity mining, community incentives, marketing etc.
29	Strategic Partners	5%	0	1	Could be used to separate out market makers if not out of advisor or foundation allocation
30	Total	100%			Ensure Total = 100%
31
32
33
34	Token Sale
35			Raise	Optional Cap	Bonus Amount	Relevant Price	Tokens	Discount	% of Tokens
36	Pre-sale/SAFT 1		$750,000	$20,000,000	50%	$0.200	3,750,000	60%	3.75%
37	Pre-sale/SAFT 2		$1,500,000	$30,000,000	25%	$0.300	5,000,000	40%	5.00%
38	Pre-sale/SAFT 3		$2,500,000	$35,000,000	15%	$0.350	7,142,857	30%	7.14%
39	SubTotal		$4,750,000				15,892,857		15.89%
40	Public Sale (Up to)		$2,500,000			$0.500	5,000,000		5.00%
41	Total		$7,250,000				20,892,857		20.89%
42
43	Token Distribution Scheme
44		% of Tokens	# of Tokens
45	Equity Investors	6.4%	6,428,571
46	Pre-sale/SAFT 1	3.8%	3,750,000
47	Pre-sale/SAFT 2	5.0%	5,000,000
48	Pre-sale/SAFT 3	7.1%	7,142,857
49	Public Sale (Up to)	5.0%	5,000,000
50	Founder/Team	15.0%	15,000,000
51	Angels	5.0%	5,000,000
52	Advisors	5.0%	5,000,000
53	Foundation	42.7%	42,678,571
54	Strategic Partners	5.0%	5,000,000
55	Total	100%	100,000,000
56		Check	Check
57
58	Token Vesting Schedule
59			Vesting	Initial Cliff	Vesting Starts	Vesting Ends	Monthly
60	Equity Investors		12	0	Oct/2022	Sep/2023	535,714
61	Pre-sale/SAFT 1		12	0	Oct/2022	Sep/2023	312,500
62	Pre-sale/SAFT 2		9	0	Oct/2022	Jun/2023	555,556
63	Pre-sale/SAFT 3		6	0	Oct/2022	Mar/2023	1,190,476
64	Public Sale (Up to)		1	0	Oct/2022	Oct/2022	5,000,000
65	Founder/Team		36	6	Apr/2023	Mar/2026	416,667
66	Angels		24	0	Oct/2022	Sep/2024	208,333
67	Advisors		24	0	Oct/2022	Sep/2024	208,333
68	Foundation		84	0	Oct/2022	Sep/2029	508,078
69	Strategic Partners		1	0	Oct/2022	Oct/2022	5,000,000
70
71	Assumes linear unlocking mechanism
72
73
74	3-Year Token Circulation Schedule				Note: Table assumes vesting at beginning of each month, rather than end of month or continously
75		Oct/2022	Nov/2022	Dec/2022	Jan/2023	Feb/2023	Mar/2023	Apr/2023	May/2023	Jun/2023	Jul/2023	Aug/2023	Sep/2023	Oct/2023	Nov/2023	Dec/2023	Jan/2024	Feb/2024	Mar/2024	Apr/2024	May/2024	Jun/2024	Jul/2024	Aug/2024	Sep/2024	Oct/2024	Nov/2024	Dec/2024	Jan/2025	Feb/2025	Mar/2025	Apr/2025	May/2025	Jun/2025	Jul/2025	Aug/2025	Sep/2025
76	Month	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
77	Equity Investors	535,714	535,714	535,714	535,714	535,714	535,714	535,714	535,714	535,714	535,714	535,714	535,714	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
78	Pre-sale/SAFT 1	312,500	312,500	312,500	312,500	312,500	312,500	312,500	312,500	312,500	312,500	312,500	312,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
79	Pre-sale/SAFT 2	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	0	0	0
80	Pre-sale/SAFT 3	1,190,476	1,190,476	1,190,476	1,190,476	1,190,476	1,190,476	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
81	Public Sale (Up to)	5,000,000	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
82	Founder/Team	0	0	0	0	0	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
83	Angels	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	0	0	0	0	0	0	0	0	0	0	0	0
84	Advisors	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	0	0	0	0	0	0	0	0	0	0	0	0
85	Foundation	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078	508,078
86	Strategic Partners	5,000,000	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
87
88	Sum of token released	13,518,991	3,518,991	3,518,991	3,518,991	3,518,991	3,518,991	2,745,181	2,745,181	2,745,181	2,189,626	2,189,626	2,189,626	1,341,412	1,341,412	1,341,412	1,341,412	1,341,412	1,341,412	1,341,412	1,341,412	1,341,412	1,341,412	1,341,412	1,341,412	924,745	924,745	924,745	924,745	924,745	924,745	924,745	924,745	924,745	924,745	924,745	924,745
89	% of Total supply released	13.52%	3.52%	3.52%	3.52%	3.52%	3.52%	2.75%	2.75%	2.75%	2.19%	2.19%	2.19%	1.34%	1.34%	1.34%	1.34%	1.34%	1.34%	1.34%	1.34%	1.34%	1.34%	1.34%	1.34%	0.92%	0.92%	0.92%	0.92%	0.92%	0.92%	0.92%	0.92%	0.92%	0.92%	0.92%	0.92%
90
91		Oct/2022	Nov/2022	Dec/2022	Jan/2023	Feb/2023	Mar/2023	Apr/2023	May/2023	Jun/2023	Jul/2023	Aug/2023	Sep/2023	Oct/2023	Nov/2023	Dec/2023	Jan/2024	Feb/2024	Mar/2024	Apr/2024	May/2024	Jun/2024	Jul/2024	Aug/2024	Sep/2024	Oct/2024	Nov/2024	Dec/2024	Jan/2025	Feb/2025	Mar/2025	Apr/2025	May/2025	Jun/2025	Jul/2025	Aug/2025	Sep/2025
92	Circulating Supply	13,518,991	17,037,982	20,556,973	24,075,964	27,594,955	31,113,946	33,859,127	36,604,308	39,349,490	41,539,116	43,728,741	45,918,367	47,259,779	48,601,190	49,942,602	51,284,014	52,625,425	53,966,837	55,308,248	56,649,660	57,991,071	59,332,483	60,673,895	62,015,306	62,940,051	63,864,796	64,789,541	65,714,286	66,639,031	67,563,776	68,488,520	69,413,265	70,338,010	71,262,755	72,187,500	73,112,245
93	% of Fully Diluted	13.52%	17.04%	20.56%	24.08%	27.59%	31.11%	33.86%	36.60%	39.35%	41.54%	43.73%	45.92%	47.26%	48.60%	49.94%	51.28%	52.63%	53.97%	55.31%	56.65%	57.99%	59.33%	60.67%	62.02%	62.94%	63.86%	64.79%	65.71%	66.64%	67.56%	68.49%	69.41%	70.34%	71.26%	72.19%	73.11%
94
114
115
116	Cumulative
117		Oct/2022	Nov/2022	Dec/2022	Jan/2023	Feb/2023	Mar/2023	Apr/2023	May/2023	Jun/2023	Jul/2023	Aug/2023	Sep/2023	Oct/2023	Nov/2023	Dec/2023	Jan/2024	Feb/2024	Mar/2024	Apr/2024	May/2024	Jun/2024	Jul/2024	Aug/2024	Sep/2024	Oct/2024	Nov/2024	Dec/2024	Jan/2025	Feb/2025	Mar/2025	Apr/2025	May/2025	Jun/2025	Jul/2025	Aug/2025	Sep/2025
118	Equity Investors	1%	1%	2%	2%	3%	3%	4%	4%	5%	5%	6%	6%	6%	6%	6%	6%	6%	6%	6%	6%	6%	6%	6%	6%	6%	6%	6%	6%	6%	6%	6%	6%	6%	6%	6%	6%
119	Pre-sale/SAFT 1	0%	1%	1%	1%	2%	2%	2%	3%	3%	3%	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%