Token Metrics

	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
1
2	Distribution Scheme			Total Supply	888 888 888	FDV (Fully Diluted):	$24 888 889			Months
3	Token Holders	Cliff (months)	Vesting (months)	% of Total Supply	Price Per Token	Valuation	Already Raised	To Be Raised		TGE	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	37	38	39	40	41	42	43	44	45	46

4	Pre-Seed Round	4	20	6,00%	$0,010	$8 888 889	$303 050	$230 283	100,00%	2,00%	0,00%	0,00%	0,00%	0,00%	4,90%	4,90%	4,90%	4,90%	4,90%	4,90%	4,90%	4,90%	4,90%	4,90%	4,90%	4,90%	4,90%	4,90%	4,90%	4,90%	4,90%	4,90%	4,90%	4,90%
5	Seed Round	3	15	8,00%	$0,015	$13 333 333	$220 000	$846 667	100,00%	5,00%	0,00%	0,00%	0,00%	6,33%	6,33%	6,33%	6,33%	6,33%	6,33%	6,33%	6,33%	6,33%	6,33%	6,33%	6,33%	6,33%	6,33%	6,33%
6	Private Sale	2	10	3,00%	$0,020	$17 777 778	$1 000	$532 333	100,00%	10,00%	0,00%	0,00%	9,00%	9,00%	9,00%	9,00%	9,00%	9,00%	9,00%	9,00%	9,00%	9,00%
7	Public Sale	0	6	1,00%	$0,028	$24 888 889	$0	$248 889	100,00%	15,00%	14,17%	14,17%	14,17%	14,17%	14,17%	14,17%
8	NFT Staking	0	24	6,00%					100,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	6,25%	6,25%	6,25%	6,25%	6,25%	6,25%	6,25%	6,25%	6,25%	6,25%	6,25%	6,25%	6,25%	6,25%	6,25%	6,25%
9	Development	20	16	6,00%					100,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%
10	Advisors	10	36	3,00%					100,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%
11	Team	10	36	15,00%					100,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%	2,78%
12	Rewards Vault (replenishable)	0	42	27,00%					100,00%	1,00%	0,10%	0,12%	0,15%	0,22%	0,32%	0,42%	0,51%	0,60%	0,71%	0,81%	0,96%	1,11%	1,24%	1,37%	1,51%	1,65%	1,79%	1,94%	2,05%	2,16%	2,28%	2,42%	2,57%	2,72%	2,86%	2,99%	3,13%	3,27%	3,41%	3,55%	3,70%	3,85%	4,00%	4,15%	4,31%	4,46%	4,62%	4,76%	4,89%	5,03%	5,17%	1,15%
13	Liquidity & Market Making	0	18	10,00%				Used for TGE and then new listings when needed	15,00%	15,00%
14	Affiliate and Tournaments	0	40	15,00%				These figures may vary slightly depending on the activity of referrers	100,00%	5,00%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%	2,38%
15	Total Percent			100,00%
16
17	Token Holders			Total Tokens Per Holder					Months	TGE	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	37	38	39	40
18	Pre-Seed Round			53 333 333			30 305 000	23 028 333	53 333 333	1 066 667	0	0	0	0	2 613 333	2 613 333	2 613 333	2 613 333	2 613 333	2 613 333	2 613 333	2 613 333	2 613 333	2 613 333	2 613 333	2 613 333	2 613 333	2 613 333	2 613 333	2 613 333	2 613 333	2 613 333	2 613 333	2 613 333	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
19	Seed Round			71 111 111			14 666 667	56 444 444	71 111 111	3 555 556	0	0	0	4 503 704	4 503 704	4 503 704	4 503 704	4 503 704	4 503 704	4 503 704	4 503 704	4 503 704	4 503 704	4 503 704	4 503 704	4 503 704	4 503 704	4 503 704	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
20	Private Sale			26 666 667			50 000	26 616 667	26 666 667	2 666 667	0	0	2 400 000	2 400 000	2 400 000	2 400 000	2 400 000	2 400 000	2 400 000	2 400 000	2 400 000	2 400 000	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
21	Public Sale			8 888 889			0	8 888 889	8 888 889	1 333 333	1 259 259	1 259 259	1 259 259	1 259 259	1 259 259	1 259 259	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	0	0	0	0	0
22	NFT Staking			53 333 333					53 333 333	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3 333 333	3 333 333	3 333 333	3 333 333	3 333 333	3 333 333	3 333 333	3 333 333	3 333 333	3 333 333	3 333 333	3 333 333	3 333 333	3 333 333	3 333 333	3 333 333	0	0	0	0	0	0	0	0	0	0
23	Development			53 333 333					53 333 333	0	0	0	0	0	0	0	0	0	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	1 481 481	0	0
24	Advisors			26 666 667					26 666 667	0	0	0	0	0	0	0	0	0	0	0	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741	740 741
25	Project Team			133 333 333					133 333 333	0	0	0	0	0	0	0	0	0	0	0	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704	3 703 704
26	Rewards Vault (replenishable)			240 000 000					240 000 002	2 400 000	245 630	277 593	360 778	537 259	769 230	1 005 311	1 220 319	1 439 437	1 692 296	1 949 480	2 299 876	2 656 819	2 972 307	3 294 343	3 622 924	3 958 052	4 299 726	4 647 946	4 912 639	5 183 878	5 461 663	5 812 661	6 170 206	6 534 296	6 852 667	7 176 472	7 505 713	7 840 389	8 180 500	8 526 046	8 877 028	9 233 444	9 595 296	9 962 583	10 335 306	10 712 574	11 094 389	11 414 083	11 738 324	12 067 111	12 400 444	2 762 965	0	0	0	0
27	Liquidity & Market Making			88 888 889					13 333 333	13 333 333	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	0	0	0	0	0	0	0	0	0	0	0
28	Affiliate and Tournaments			133 333 333					133 333 333	6 666 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	3 166 667	0	0	0	0	0	0
29	Total Tokens			888 888 888			45 021 667	114 978 333	813 333 334	31 022 222	4 671 556	4 703 519	7 186 704	11 866 889	14 712 193	14 948 274	13 904 022	14 123 141	15 857 481	16 114 665	20 909 506	21 266 448	19 181 937	19 503 972	19 832 554	20 167 681	20 509 356	20 857 576	16 618 565	16 889 804	20 500 922	20 851 920	21 209 465	21 573 556	19 278 593	19 602 398	19 931 639	20 266 315	20 606 426	20 951 972	21 302 954	21 659 370	22 021 222	22 388 509	22 761 231	23 138 500	20 186 981	20 506 676	20 830 917	21 159 704	18 326 370	8 688 891	5 925 926	5 925 926	4 444 444	4 444 444
30	Total Tokens (accumulated)									31 022 222	35 693 778	40 397 296	47 584 000	59 450 889	74 163 081	89 111 355	103 015 378	117 138 518	132 996 000	149 110 665	170 020 170	191 286 618	210 468 555	229 972 528	249 805 081	269 972 763	290 482 118	311 339 694	327 958 259	344 848 063	365 348 985	386 200 905	407 410 370	428 983 925	448 262 518	467 864 916	487 796 555	508 062 870	528 669 296	549 621 268	570 924 222	592 583 592	614 604 814	636 993 323	659 754 555	682 893 055	703 080 036	723 586 712	744 417 629	765 577 333	783 903 703	792 592 594	798 518 519	804 444 445	808 888 890	813 333 334
31	Total Tokens (% of total supply)									3,49%	4,02%	4,54%	5,35%	6,69%	8,34%	10,03%	11,59%	13,18%	14,96%	16,77%	19,13%	21,52%	23,68%	25,87%	28,10%	30,37%	32,68%	35,03%	36,90%	38,80%	41,10%	43,45%	45,83%	48,26%	50,43%	52,63%	54,88%	57,16%	59,48%	61,83%	64,23%	66,67%	69,14%	71,66%	74,22%	76,83%	79,10%	81,40%	83,75%	86,13%	88,19%	89,17%	89,83%	90,50%	91,00%	91,50%
32
33	Token Holders			Total $ Per Holder					Months	TGE	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	37	38	39	40	41	42	43	44	45	46
34	Pre-Seed Round			$1 493 333					$1 493 333	$29 867	$0	$0	$0	$0	$73 173	$73 173	$73 173	$73 173	$73 173	$73 173	$73 173	$73 173	$73 173	$73 173	$73 173	$73 173	$73 173	$73 173	$73 173	$73 173	$73 173	$73 173	$73 173	$73 173	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
35	Seed Round			$1 991 111					$1 991 111	$99 556	$0	$0	$0	$126 104	$126 104	$126 104	$126 104	$126 104	$126 104	$126 104	$126 104	$126 104	$126 104	$126 104	$126 104	$126 104	$126 104	$126 104	$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
36	Private Sale			$746 667					$746 667	$74 667	$0	$0	$67 200	$67 200	$67 200	$67 200	$67 200	$67 200	$67 200	$67 200	$67 200	$67 200	$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
37	Public Sale			$248 889					$248 889	$37 333	$35 259	$35 259	$35 259	$35 259	$35 259	$35 259	$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	$0	$0	$0	$0	$0
38	Total for Token Sales' Stakeholder			$4 480 000						$241 422	$35 259	$35 259	$102 459	$228 563	$301 736	$301 736	$266 477	$266 477	$266 477	$266 477	$266 477	$266 477	$199 277	$199 277	$199 277	$199 277	$199 277	$199 277	$73 173	$73 173	$73 173	$73 173	$73 173	$73 173	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
39
40	NFT Staking			$1 493 333					$1 493 333	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$93 333	$93 333	$93 333	$93 333	$93 333	$93 333	$93 333	$93 333	$93 333	$93 333	$93 333	$93 333	$93 333	$93 333	$93 333	$93 333	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
41	Development			$1 493 333					$1 493 333	$0	$0	$0	$0	$0	$0	$0	$0	$0	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$41 481	$0	$0
42	Advisors			$746 667					$746 667	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741	$20 741
43	Project Team			$3 733 333					$3 733 333	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704	$103 704
44	Rewards Vault (replenishable)			$6 720 000					$6 720 000	$67 200	$6 878	$7 773	$10 102	$15 043	$21 538	$28 149	$34 169	$40 304	$47 384	$54 585	$64 397	$74 391	$83 225	$92 242	$101 442	$110 825	$120 392	$130 142	$137 554	$145 149	$152 927	$162 755	$172 766	$182 960	$191 875	$200 941	$210 160	$219 531	$229 054	$238 729	$248 557	$258 536	$268 668	$278 952	$289 389	$299 952	$310 643	$319 594	$328 673	$337 879	$347 212	$77 363	$0	$0	$0	$0
45	Liquidity & Market Making			$2 488 889				Used for TGE and then new listings when needed	$373 333	$373 333	$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	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
46	Affiliate and Tournaments			$3 733 333				These figures may vary slightly depending on the activity of referrers	$3 733 333	$186 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$88 667	$0	$0	$0	$0	$0	$0
47	Total for other Stakeholders			$20 408 889						$627 200	$95 544	$96 439	$98 768	$103 710	$110 205	$116 815	$122 836	$128 971	$177 532	$184 734	$318 989	$328 984	$337 817	$346 834	$356 034	$365 418	$374 985	$384 735	$392 146	$399 741	$500 852	$510 680	$520 692	$530 886	$539 801	$548 867	$558 086	$567 457	$576 980	$586 655	$596 483	$606 462	$616 594	$626 878	$637 314	$647 878	$565 235	$574 187	$583 266	$592 472	$513 138	$243 289	$165 926	$165 926	$124 444	$124 444
48
49	Total USD Value			$24 888 889					$22 773 333	$868 622	$130 804	$131 699	$201 228	$332 273	$411 941	$418 552	$389 313	$395 448	$444 009	$451 211	$585 466	$595 461	$537 094	$546 111	$555 312	$564 695	$574 262	$584 012	$465 320	$472 915	$574 026	$583 854	$593 865	$604 060	$539 801	$548 867	$558 086	$567 457	$576 980	$586 655	$596 483	$606 462	$616 594	$626 878	$637 314	$647 878	$565 235	$574 187	$583 266	$592 472	$513 138	$243 289	$165 926	$165 926	$124 444	$124 444
50	Total USD Value (accumulated)									$868 622	$999 426	$1 131 124	$1 332 352	$1 664 625	$2 076 566	$2 495 118	$2 884 431	$3 279 879	$3 723 888	$4 175 099	$4 760 565	$5 356 025	$5 893 120	$6 439 231	$6 994 542	$7 559 237	$8 133 499	$8 717 511	$9 182 831	$9 655 746	$10 229 772	$10 813 625	$11 407 490	$12 011 550	$12 551 351	$13 100 218	$13 658 304	$14 225 760	$14 802 740	$15 389 396	$15 985 878	$16 592 341	$17 208 935	$17 835 813	$18 473 128	$19 121 006	$19 686 241	$20 260 428	$20 843 694	$21 436 165	$21 949 304	$22 192 593	$22 358 519	$22 524 444	$22 648 889	$22 773 333
51
52
53
54			Brief
55			Total Token Supply			888 888 888
56			FDV			$24 888 889
57			Fundraising goal			$2 382 222
58			Already raised			$524 000
59			To be raised			$1 858 222
60			Initial Market Cap (IMC)			$627 200
61			Liquidity for TGE and MM			$373 333
62			IMC without Liquidity and MM			$253 867
63			Development (2 years)			$1 200 000
64			Marketing ( 2 years)			$580 000
65			Liquidity for TGE and MM			$300 000
66			Total			$2 080 000
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