ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
PCNHNT
3
4
DeWi Deployment Capacity
5
Token Price$0.25 $2.18
6
Assumed % of Rewards for 5G100%25%
8
Helium
9
$M Network Value Based On…Advantage
10
Current Supply ('22)$27 $323 12x
11
FY5 Supply ('27)$201 $458 2x
12
FY10 Supply ('32)$250 $481 2x
13
14
Total Deployment Capacity in 2022 At…
15
3-Month Paybacks 705 326 0.5x
16
12-Month Paybacks 1,993 863 0.4x
17
24-Month Paybacks 2,865 1,189 0.4x
18
19
Total Deployment Capacity in 2023 At…
20
3-Month Paybacks 775 182 0.2x
21
12-Month Paybacks 2,192 482 0.2x
22
24-Month Paybacks 3,151 665 0.2x
23
24
Deployment Costs
25
ModelButtercupNova436H
26
Hardware$7,500 $5,700
27
Install$750 $750
28
Up-Front Costs$8,250 $6,450
29
30
Rent$3,000 $3,000
31
Backhaul$1,800 $1,800
32
Labor$500 $500
33
Annual Costs$5,300 $5,300
34
35
Total 1-Yr Costs$13,550 $11,750
36
Implied Annual Rewards for 3-Mos Payback$38,300 $31,100
37
Implied Annual Rewards for 24-Mos Payback$9,425 $8,525
38
39
Tokens Allocations & Schedule (in Millions)
51
Supply Curve
52
2022 108 148
53
2023 401 171
54
2024 547 186
55
2025 694 197
56
2026 763 204
57
2027 805 210
58
2028 847 214
59
2029 889 216
60
2030 931 218
61
2031 973 220
62
2032 1,000 221
63
64
Token Rewards to 5G Miners
65
2022 108 5
66
2023 108 2
67
2024 54 2
68
2025 54 1
69
2026 54 1
70
2027 27 1
71
2028 27 1
72
2029 27 0
73
2030 27 0
74
2031 27 0
75
2032 27 0
76
77
Assumed Token Price
78
2022$0.25 $2.18
79
2023$0.28 $2.40
80
2024$0.30 $2.64
81
2025$0.33 $2.90
82
2026$0.37 $3.19
83
2027$0.40 $3.51
84
2028$0.44 $3.86
85
2029$0.49 $4.25
86
2030$0.54 $4.67
87
2031$0.59 $5.14
88
2032$0.65 $5.65
89
90
91
Implied $ Rewards Capacity
92
2022$27 $10
93
2023$30 $6
94
2024$16 $6
95
2025$18 $4
96
2026$20 $4
97
2027$11 $2
98
2028$12 $2
99
2029$13 $1
100
2030$14 $2
101
2031$16 $1
102
2032$18 $1
103
104
Implied Deployment Capacity: 3-Month Payback
105
2022705326
106
2023775182
107
2024427204
108
2025469114
109
2026516127
110
202728471
111
202831279
112
202934344