ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Unlocked Supply @TGE
2
Total $ELAND Supply100,0%1 000 000 000Vesting % from startVesting Schedule17/6/202517/9/202517/12/202517/3/202617/6/202617/9/202617/12/202617/3/202717/6/202717/9/202717/12/202717/3/202817/6/2028
3
Business Angels11,0%110 000 00090%9 months11 000 00044 000 00077 000 000110 000 000110 000 000110 000 000110 000 000110 000 000110 000 000110 000 000110 000 000110 000 000110 000 000
4
Strategic Investors10,5%105 000 00090%9 months10 500 00042 000 00073 500 000105 000 000105 000 000105 000 000105 000 000105 000 000105 000 000105 000 000105 000 000105 000 000105 000 000
5
Influencers (KOLs)5,0%50 000 00092%9 months4 000 00019 333 33334 666 66750 000 00050 000 00050 000 00050 000 00050 000 00050 000 00050 000 00050 000 00050 000 00050 000 000
6
Advisors & Partners5,0%50 000 00095%1 year & 6 months2 500 00010 416 66718 333 33326 250 00034 166 66742 083 33350 000 00050 000 00050 000 00050 000 00050 000 00050 000 00050 000 000
7
Public Sale7,0%70 000 00092%9 months5 600 00027 066 66748 533 33370 000 00070 000 00070 000 00070 000 00070 000 00070 000 00070 000 00070 000 00070 000 00070 000 000
8
Liquidity10,0%100 000 00030%3 years70 000 00072 500 00075 000 00077 500 00080 000 00082 500 00085 000 00087 500 00090 000 00092 500 00095 000 00097 500 000100 000 000
9
Original Supply4,1%41 024 063x10%None41 024 06341 024 06341 024 06341 024 06341 024 06341 024 06341 024 06341 024 06341 024 06341 024 06341 024 06341 024 06341 024 063
10
Community Airdrop16,4%164 096 252x485%9 months24 614 43871 108 376117 602 314164 096 252164 096 252164 096 252164 096 252164 096 252164 096 252164 096 252164 096 252164 096 252164 096 252
11
Staking5,0%50 000 000100%
2 years & 6 months, 6m cliff
0005 000 00010 000 00015 000 00020 000 00025 000 00030 000 00035 000 00040 000 00045 000 00050 000 000
12
Ecosystem & Development
5,0%50 000 00095%2 years2 500 0008 437 50014 375 00020 312 50026 250 00032 187 50038 125 00044 062 50050 000 00050 000 00050 000 00050 000 00050 000 000
13
Launchpad Fund8,0%80 000 000100%2 years, 1y cliff0000010 000 00020 000 00030 000 00040 000 00050 000 00060 000 00070 000 00080 000 000
14
Company Treasury8,0%80 000 000100%
2 years & 9 months, 3m cliff
0012 727 27314 545 45521 818 18229 090 90936 363 63643 636 36450 909 09158 181 81865 454 54572 727 27380 000 000
15
Team5,0%49 879 685100%2 years, 1y cliff000006 234 96112 469 92118 704 88224 939 84331 174 80337 409 76443 644 72449 879 685
16
171 738 501335 886 606512 761 983683 728 270712 355 163757 217 018802 078 873839 024 061875 969 248906 976 936937 984 624968 992 3121 000 000 000
17
17,17%33,59%51,28%68,37%71,24%75,72%80,21%83,90%87,60%90,70%93,80%96,90%100,00%
18
Listing Price @TGEMcap @TGECirc Supply @ TGEValue of 100k old ELANDsValue at TGE + bonus% increase @ TGETotal Holding + Bonus Value
19
$0,006689$1 148 758,83171 738 501$668,90$1 070,2460,00%$3 344,50
20
Old ELAND Holders's Holdings Value Calculations
21
22
23
24
25
Investors33,5%
26
Community + Liquidity30,5%
27
Etherland31,0%
28
Advisors & Partners5,0%
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