| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | |||||||||||||||||||||||||||||
2 | Name | Inital Market Cap in tokens | 15151515.15 | ||||||||||||||||||||||||||
3 | Total Raise | $3,292,029 | Initial Market Cap wo/ Liquidity | $651,515 | |||||||||||||||||||||||||
4 | Total Supply | 1,000,000,000 | TGE Price | $0.043 | Initial Circulating Supply % | 1.52% | |||||||||||||||||||||||
5 | |||||||||||||||||||||||||||||
6 | SALES STAGES AND RAISE ALLOCATION | ||||||||||||||||||||||||||||
7 | Investment round | Price Per Token | Discount to TGE price | Amount of tokens | Allocation of total supply | Raise Amount | Valuation | IDO x | |||||||||||||||||||||
8 | Seed | 0.0380 | 12% | 34,384,000 | 3.44% | $1,270,000 | $38,000,000 | 1.13 | |||||||||||||||||||||
9 | Private | 0.0358 | 17% | 16,940,349 | 1.69% | $607,029 | $35,833,320 | 1.20 | |||||||||||||||||||||
10 | Public | 0.0330 | 23% | 15,151,515 | 1.52% | $500,000 | $33,000,000 | 1.30 | |||||||||||||||||||||
11 | Republic - Reg D | 0.0285 | 34% | 6,000,000 | 0.60% | $171,000 | $28,500,000 | 1.50877193 | |||||||||||||||||||||
12 | Republic - Reg S | 0.031 | 28% | 24,000,000 | 2.40% | $744,000 | $31,000,000 | 1.387096774 | |||||||||||||||||||||
13 | Total | -- | - | 96,475,864 | 9.65% | $3,292,029 | - | - | |||||||||||||||||||||
14 | |||||||||||||||||||||||||||||
15 | |||||||||||||||||||||||||||||
16 | TOKEN ALLOCATION | VESTING SCHEDULES | |||||||||||||||||||||||||||
17 | Allocation | % of Total Supply | Amount of tokens | TGE % of allocation | % of supply unlocked at TGE | Cliff (in months) | Daily Vesting (in months) | Total vesting (in months) | |||||||||||||||||||||
18 | SAFE/Warrant | 3.44% | 34,384,000 | 0.0% | 0.00% | 6 | 1 | 7 | |||||||||||||||||||||
19 | Private | 1.69% | 16,940,349 | 0.0% | 0.00% | 2 | 10 | 12 | |||||||||||||||||||||
20 | Product Incentives* | 40.00% | 400,000,000 | 0.0% | 0.00% | 13 | 200 | 213 | |||||||||||||||||||||
21 | Validators | 25.00% | 250,000,000 | 0.0% | 0.00% | 13 | 150 | 163 | |||||||||||||||||||||
22 | Public | 1.52% | 15,151,515 | 100.0% | 1.52% | 0 | 1 | 1 | |||||||||||||||||||||
23 | Team | 11.00% | 110,000,000 | 0.0% | 0.00% | 12 | 36 | 48 | |||||||||||||||||||||
24 | Treasury | 2.00% | 20,000,000 | 0.0% | 0.00% | 13 | 48 | 61 | |||||||||||||||||||||
25 | Airdrop | 0.50% | 5,000,000 | 0.0% | 0.00% | 4 | 1 | 5 | |||||||||||||||||||||
26 | Airdrop 2 | 0.50% | 5,000,000 | 0.0% | 0.00% | 7 | 1 | 8 | |||||||||||||||||||||
27 | Republic - S | 2.40% | 24,000,000 | 0.0% | 0.00% | 1 | 1 | 2 | |||||||||||||||||||||
28 | Republic - D | 0.60% | 6,000,000 | 0.0% | 0.00% | 12 | 1 | 12 | |||||||||||||||||||||
29 | Liquidity | 6.35% | 63,524,136 | 0.00% | Strategic release | N/A | 1 | 1 | |||||||||||||||||||||
30 | Grants | 5.00% | 50,000,000 | 0.0% | 0.00% | 24 | 48 | 72 | |||||||||||||||||||||
31 | 100% | 1,000,000,000 | 1.52% | ||||||||||||||||||||||||||
32 | |||||||||||||||||||||||||||||
33 | Grants, Treasury, Validators and Product Incentives are used after unlock at the discretion of the company for specific initiatives and are not distributed into the market linearly. (73% of the overall supply) | ||||||||||||||||||||||||||||
34 | The below charts illustrate an even distribution of these tokens without foresight into the needs of the business 2+ years from now. Many of these tokens will be voted on by governance or voted for use by the board of directors. | ||||||||||||||||||||||||||||
35 | Grants, validators and product incentives are never market sold by MyStandard. | ||||||||||||||||||||||||||||
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 | CIRCULATING SUPPLY | ||||||||||||||||||||||||||||
63 | Month | SAFE/Warrant | Private | Product Incentives* | Validators | Public | Team | Treasury | Aidrop 1 | Aidrop 2 | Republic S | Republic D | Liquidity | Grants | Circulating Supply | Circulating Supply % (to max supply) | |||||||||||||
64 | TGE | 0 | 0 | 0 | 0 | 15,151,515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,151,515 | 1.52% | |||||||||||||
65 | 1 | Month 1 | 0 | 0 | 0 | 0 | 15,151,515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,151,515 | 1.52% | ||||||||||||
66 | 2 | Month 2 | 0 | 0 | 0 | 0 | 15,151,515 | 0 | 0 | 0 | 0 | 24,000,000 | 0 | 0 | 0 | 39,151,515 | 3.92% | ||||||||||||
67 | 3 | Month 3 | 0 | 757,575.76 | 0 | 0 | 15,151,515 | 0 | 0 | 0 | 0 | 24,000,000 | 0 | 0 | 0 | 39,909,091 | 3.99% | ||||||||||||
68 | 4 | Month 4 | 0 | 757,575.76 | 0 | 0 | 15,151,515 | 0 | 0 | 0 | 0 | 24,000,000 | 0 | 0 | 0 | 39,909,091 | 3.99% | ||||||||||||
69 | 5 | Month 5 | 0 | 757,575.76 | 0 | 0 | 15,151,515 | 0 | 0 | 5,000,000 | 0 | 24,000,000 | 0 | 0 | 0 | 44,909,091 | 4.49% | ||||||||||||
70 | 6 | Month 6 | 0 | 757,575.76 | 0 | 0 | 15,151,515 | 0 | 0 | 5,000,000 | 0 | 24,000,000 | 0 | 0 | 0 | 44,909,091 | 4.49% | ||||||||||||
71 | 7 | Month 7 | 34,384,000 | 8,470,174 | 0 | 0 | 15,151,515 | 0 | 0 | 5,000,000 | 0 | 24,000,000 | 0 | 0 | 0 | 87,005,689 | 8.70% | ||||||||||||
72 | 8 | Month 8 | 34,384,000 | 10,164,209 | 0 | 0 | 15,151,515 | 0 | 0 | 5,000,000 | 5,000,000 | 24,000,000 | 0 | 0 | 0 | 93,699,724 | 9.37% | ||||||||||||
73 | 9 | Month 9 | 34,384,000 | 11,858,244 | 0 | 0 | 15,151,515 | 0 | 0 | 5,000,000 | 5,000,000 | 24,000,000 | 0 | 0 | 0 | 95,393,759 | 9.54% | ||||||||||||
74 | 10 | Month 10 | 34,384,000 | 13,552,279 | 0 | 0 | 15,151,515 | 0 | 0 | 5,000,000 | 5,000,000 | 24,000,000 | 0 | 0 | 0 | 97,087,794 | 9.71% | ||||||||||||
75 | 11 | Month 11 | 34,384,000 | 15,246,314 | 0 | 0 | 15,151,515 | 0 | 0 | 5,000,000 | 5,000,000 | 24,000,000 | 0 | 0 | 0 | 98,781,829 | 9.88% | ||||||||||||
76 | 12 | Month 12 | 34,384,000 | 16,940,349 | 0 | 0 | 15,151,515 | 0 | 0 | 5,000,000 | 5,000,000 | 24,000,000 | 0 | 0 | 0 | 100,475,864 | 10.05% | ||||||||||||
77 | 13 | Month 13 | 34,384,000 | 16,940,349 | 0 | 0 | 15,151,515 | 3,055,556 | 0 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 0 | 109,531,419 | 10.95% | ||||||||||||
78 | 14 | Month 14 | 34,384,000 | 16,940,349 | 2,000,000 | 1,666,667 | 15,151,515 | 6,111,111 | 416,667 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 0 | 116,670,308 | 11.67% | ||||||||||||
79 | 15 | Month 15 | 34,384,000 | 16,940,349 | 4,000,000 | 3,333,333 | 15,151,515 | 9,166,667 | 833,333 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 0 | 123,809,197 | 12.38% | ||||||||||||
80 | 16 | Month 16 | 34,384,000 | 16,940,349 | 6,000,000 | 5,000,000 | 15,151,515 | 12,222,222 | 1,250,000 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 0 | 130,948,086 | 13.09% | ||||||||||||
81 | 17 | Month 17 | 34,384,000 | 16,940,349 | 8,000,000 | 6,666,667 | 15,151,515 | 15,277,778 | 1,666,667 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 0 | 138,086,975 | 13.81% | ||||||||||||
82 | 18 | Month 18 | 34,384,000 | 16,940,349 | 10,000,000 | 8,333,333 | 15,151,515 | 18,333,333 | 2,083,333 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 0 | 145,225,864 | 14.52% | ||||||||||||
83 | 19 | Month 19 | 34,384,000 | 16,940,349 | 12,000,000 | 10,000,000 | 15,151,515 | 21,388,889 | 2,500,000 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 0 | 152,364,753 | 15.24% | ||||||||||||
84 | 20 | Month 20 | 34,384,000 | 16,940,349 | 14,000,000 | 11,666,667 | 15,151,515 | 24,444,444 | 2,916,667 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 0 | 159,503,642 | 15.95% | ||||||||||||
85 | 21 | Month 21 | 34,384,000 | 16,940,349 | 16,000,000 | 13,333,333 | 15,151,515 | 27,500,000 | 3,333,333 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 0 | 166,642,530 | 16.66% | ||||||||||||
86 | 22 | Month 22 | 34,384,000 | 16,940,349 | 18,000,000 | 15,000,000 | 15,151,515 | 30,555,556 | 3,750,000 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 0 | 173,781,419 | 17.38% | ||||||||||||
87 | 23 | Month 23 | 34,384,000 | 16,940,349 | 20,000,000 | 16,666,667 | 15,151,515 | 33,611,111 | 4,166,667 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 0 | 180,920,308 | 18.09% | ||||||||||||
88 | 24 | Month 24 | 34,384,000 | 16,940,349 | 22,000,000 | 18,333,333 | 15,151,515 | 36,666,667 | 4,583,333 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 0 | 188,059,197 | 18.81% | ||||||||||||
89 | 25 | Month 25 | 34,384,000 | 16,940,349 | 24,000,000 | 20,000,000 | 15,151,515 | 39,722,222 | 5,000,000 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 1,041,667 | 196,239,753 | 19.62% | ||||||||||||
90 | 26 | Month 26 | 34,384,000 | 16,940,349 | 26,000,000 | 21,666,667 | 15,151,515 | 42,777,778 | 5,416,667 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 2,083,333 | 204,420,308 | 20.44% | ||||||||||||
91 | 27 | Month 27 | 34,384,000 | 16,940,349 | 28,000,000 | 23,333,333 | 15,151,515 | 45,833,333 | 5,833,333 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 3,125,000 | 212,600,864 | 21.26% | ||||||||||||
92 | 28 | Month 28 | 34,384,000 | 16,940,349 | 30,000,000 | 25,000,000 | 15,151,515 | 48,888,889 | 6,250,000 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 4,166,667 | 220,781,419 | 22.08% | ||||||||||||
93 | 29 | Month 29 | 34,384,000 | 16,940,349 | 32,000,000 | 26,666,667 | 15,151,515 | 51,944,444 | 6,666,667 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 5,208,333 | 228,961,975 | 22.90% | ||||||||||||
94 | 30 | Month 30 | 34,384,000 | 16,940,349 | 34,000,000 | 28,333,333 | 15,151,515 | 55,000,000 | 7,083,333 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 6,250,000 | 237,142,530 | 23.71% | ||||||||||||
95 | 31 | Month 31 | 34,384,000 | 16,940,349 | 36,000,000 | 30,000,000 | 15,151,515 | 58,055,556 | 7,500,000 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 7,291,667 | 245,323,086 | 24.53% | ||||||||||||
96 | 32 | Month 32 | 34,384,000 | 16,940,349 | 38,000,000 | 31,666,667 | 15,151,515 | 61,111,111 | 7,916,667 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 8,333,333 | 253,503,642 | 25.35% | ||||||||||||
97 | 33 | Month 33 | 34,384,000 | 16,940,349 | 40,000,000 | 33,333,333 | 15,151,515 | 64,166,667 | 8,333,333 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 9,375,000 | 261,684,197 | 26.17% | ||||||||||||
98 | 34 | Month 34 | 34,384,000 | 16,940,349 | 42,000,000 | 35,000,000 | 15,151,515 | 67,222,222 | 8,750,000 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 10,416,667 | 269,864,753 | 26.99% | ||||||||||||
99 | 35 | Month 35 | 34,384,000 | 16,940,349 | 44,000,000 | 36,666,667 | 15,151,515 | 70,277,778 | 9,166,667 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 11,458,333 | 278,045,308 | 27.80% | ||||||||||||
100 | 36 | Month 36 | 34,384,000 | 16,940,349 | 46,000,000 | 38,333,333 | 15,151,515 | 73,333,333 | 9,583,333 | 5,000,000 | 5,000,000 | 24,000,000 | 6,000,000 | 0 | 12,500,000 | 286,225,864 | 28.62% | ||||||||||||