$DZoo Token Metrics

	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	Date of TGE		Instructions	Distribution Schedule Token Please fill-in only the green areas the rest of the spreadsheet will auto fill based on the inputs in the green field.
2	16/03/2023
3
4	Public Sale Price		0.0060	TOTAL SUPPLY	1,000,000,000.00	Valuation	$2,000,000.00	Days Post TGE	0	7	14	21	31	60	90	120	150	180	210	240	270	300	330	360	390	420	450	480	510	540	570	600	630	660	690	720	750	780	810	840	870	900	930	960	990	1020	1050	1080	1110	1140	1170	1200	1230	1260	1290	1320	1350	1380	1410	1440	1470	1500	1530	1560
5	Description of Token Use	Description	Total Supply	Percent of Tot supply	Price per token	Valuation	Collected USD	Total Percent	TGE 1	Week 2	Week 3	Week 4	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
6	Community Incubation	35% on TGE, 1 month cliff then 2 year linear	30,000,000.00	3.00%	0.0020	$2,000,000.00	$60,000.00	100.00%	35.00%				2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%
7	DAO Maker Sale	35% on TGE, 1 month cliff then 2 year linear	400,000,000.00	40.00%	0.0060	$6,000,000.00	$2,400,000.00	100.00%	35.00%				2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%
8	Liquidity, EGG Supply		87,240,000.00	10.50%				100.00%	100.00%
9	KOLs		17,760,000.00	3.32%					35.00%				2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%	2.71%
10	Total		535,000,000.00	56.82%			$2,460,000.00
11	Tokens amount
12	Community Incubation		30,000,000.00	Inflation Rate Q1	14.91%	$2,000,000.00	$60,000.00	17,812,500.00	10,500,000.00	0.00	0.00	0.00	812,500.00	812,500.00	812,500.00	812,500.00	812,500.00	812,500.00	812,500.00	812,500.00	812,500.00
13	DAO Maker Sale		400,000,000.00	Inflation Rate Q2	29.83%		$2,400,000.00	237,500,000.00	140,000,000.00	0.00	0.00	0.00	10,833,333.33	10,833,333.33	10,833,333.33	10,833,333.33	10,833,333.33	10,833,333.33	10,833,333.33	10,833,333.33	10,833,333.33
14	Liquidity, EGG Supply		87,240,000.00	Inflation Rate Q3	44.74%			87,240,000.00	87,240,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
15	KOLs		17,760,000.00	Inflation Rate 1yr				10,545,000.00	6,216,000.00	0.00	0.00	0.00	481,000.00	481,000.00	481,000.00	481,000.00	481,000.00	481,000.00	481,000.00	481,000.00	481,000.00
16	Total Tokens		535,000,000.00					353,097,500.00	243,956,000	243,956,000	243,956,000	243,956,000	256,082,833	268,209,667	280,336,500	292,463,333	304,590,167	316,717,000	328,843,833	340,970,667	353,097,500
17	Price of supply
18	USD Value Tokens
19	Community Incubation		30,000,000.00	Initial USD Supply	$1,463,736.00		$106,875	$106,875	$63,000	$0	$0	$0	$4,875	$4,875	$4,875	$4,875	$4,875	$4,875	$4,875	$4,875	$4,875
20	DAO Maker Sale		400,000,000.00				$1,425,000	$1,425,000	$840,000	$0	$0	$0	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000
21	Liquidity, EGG Supply		87,240,000.00				$523,440	$523,440	$523,440	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
22	KOLs		17,760,000.00				$63,270	$63,270	$37,296	$0	$0	$0	$2,886	$2,886	$2,886	$2,886	$2,886	$2,886	$2,886	$2,886	$2,886
23	Total USD Value		535,000,000.00					2045824	$1,463,736.00	$1,463,736.00	$1,463,736.00	$1,463,736.00	$1,536,497.00	$1,609,258.00	$1,682,019.00	$1,754,780.00	$1,827,541.00	$1,900,302.00	$1,973,063.00	$2,045,824.00	$72,761.00
24								uncontrolled	31500	$0	$0	$0	$69,875
25					$903,000				$588,000.00
26	Expected Marketcap				$1,111,440.00			Mcap	$3,500,000.00	$3,500,000.00	$3,500,000.00	$3,500,000.00	$3,500,000.00	$3,500,000.00	$3,500,000.00
27	Price			0.0001				Circulating supply	243,956,000	0.00	0.00	0.00	12,126,833.33	12,126,833.33	12,126,833.33
28				600,000,000.00				Expected Sold Supply	170,769,200.00	0.00	0.00	0.00	0.00	0.00	0.00
29				100,000.00				Sell pressure	2,032,153.48	0.00
30								Expected Buy Pressure	$20,000,000.00	$1,771,519.74	$600,000.00
31								Price	$0.0591	$0.0200	#DIV/0!	#DIV/0!	$0.2886	$0.2886	$0.2886
32								Price to hatch	5,905.07	2,000.00	#DIV/0!	#DIV/0!	28,861.62	28,861.62	28,861.62
33								ROI	9.84	3.33	#DIV/0!
34
35								Wallets	Internalized	Unlocked	% controlled	uncontrolled $
36								30.00	576,000.00	$201,600.00	80.29%
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