| 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 | BY | BZ | CA | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2 | Initial Inputs | Tokenomics Legend | Summary | Inflation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
3 | Total Supply of Tokens | 7,000,000,000 | TGE inputs | Initial circulating supply (tokens) | 470,872,643 | Note: Inflation is relative to tokens unlocked at TGE | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4 | TGE Target Date | Jun/2025 | Sale & Vesting Inputs | Initial circulating supply (%) | 6.73% | Q1 | 43% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5 | Daily release schedule (# of days in a month) | 30 | Initial circulating supply market cap | $ 1,389,074 | Q2 | 318% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6 | Note: "Daily release schedule" defines how many days are in a month for the purposes of the tokenomics and vesting terms | Initial circulating supply market cap excl. liquidity | $ 645,674 | Q3 | 630% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7 | Fully diluted market cap at launch | $ 20,650,000 | Year 1 | 862% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8 | TVL | $ 5,450,724 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9 | Pre-Sale Token Allocations | Liquidity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
10 | Tokens Allocated | Token Price | Discount | Raise | % of Tokens | FDV | ICS w/o liquidity | 3.13% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
11 | Angel Round | 104,395,301 | $0.001470 | 50% | $153,461 | 1.49% | $10,290,000 | Initial liquidity (%) | 53.52% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
12 | Seed Round | 141,650,933 | $0.001838 | 38% | $260,354 | 2.02% | $12,866,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
13 | Community Round 1 | 249,999,991 | $0.002297 | 22% | $574,250 | 3.57% | $16,079,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
14 | Community Round 2 | 249,999,991 | $0.002584 | 12% | $646,000 | 3.57% | $18,088,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
15 | Private Round 1 | 636,040,665 | $0.002721 | 7.8% | $1,730,667 | 9.09% | $19,047,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
16 | Private Round 2 | 378,000,000 | $0.002721 | 7.8% | $1,028,538 | 5.40% | $19,047,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
17 | Launchpad + KOL Sale (Up To) | 300,050,000 | $0.002950 | 0% | $885,148 | 4.29% | $20,650,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
18 | Private Round 3 | 400,000,000 | $0.002950 | 0% | $1,180,000 | 5.71% | $20,650,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
19 | Listing Price | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
20 | Total | 2,460,136,881 | $6,458,418 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
21 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
22 | Token Distribution & Vesting Schedule | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
23 | Note: "Lock" is the # of months before the vesting schedule begins after TGE; "Vesting Starts" is the # of months post-TGE before the first token release | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
24 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
25 | % of Tokens | # of Tokens | % TGE unlock | TGE Unlock Total % | Week 2 unlock | Lock Period | Vesting Term post-TGE & Lock | Vesting Starts | Vesting Ends | Monthly | Comment | Vesting Starts | Vesting Ends | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
26 | Presale Tokens (Less Staked Tokens) | 9.54833844% | 668,383,691 | 5.0% | 0.48% | 0.0% | 3 | 9 | TGE + 3 | TGE + 12 | 70,551,612 | 17/Sep/25 | 13/Jun/26 | 10.10 | 10.10% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
27 | Private Round 2 + 3 | 11.11428571% | 778,000,000 | 5.0% | 0.56% | 0.0% | 3 | 9 | TGE + 3 | TGE + 12 | 82,122,222 | 17/Sep/25 | 13/Jun/26 | 6.00 | 6.00% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
28 | 5% Presale Bonus | 1.25720492% | 88,004,344 | 5.0% | 0.06% | 0.0% | 3 | 9 | TGE + 3 | TGE + 12 | 9,289,347 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
29 | DP Launchpad | 0.96852300% | 67,796,610 | 20.0% | 0.19% | 0.0% | 3 | 6 | TGE + 3 | TGE + 9 | 9,039,548 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
30 | Launchpad 2 + KOL Round | 3.31790557% | 232,253,390 | 15.0% | 0.50% | 0.0% | 3 | 6 | TGE + 3 | TGE + 9 | 32,902,564 | 17/Sep/25 | 15/Mar/26 | 6.35 | 6.35% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
31 | 12.00 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
32 | Liquidity, Listing & MM | 9.00000000% | 630,000,000 | 40.00% | 3.60% | 0.0% | 2 | 37 | TGE + 2 | TGE + 39 | 10,216,216 | 18/Aug/25 | 31/Aug/28 | 5.00 | 12.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
33 | Operations & Development | 3.00000000% | 210,000,000 | 0.0% | 0.00% | 0.0% | 6 | 72 | TGE + 6 | TGE + 78 | 2,916,667 | 16/Dec/25 | 14/Nov/31 | 3.13 | 5.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
34 | Team | 4.00000000% | 280,000,000 | 0.0% | 0.00% | 8.0% | 24 | 84 | TGE + 24 | TGE + 108 | 3,066,667 | 9/Jun/27 | 2/May/34 | 12.00 | 3.13% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
35 | Advisors | 11.68000000% | 817,600,000 | 0% | 0.0000 | 1.60% | 5 | 19 | TGE + 5 | TGE + 24 | 41,850,219 | 7.75 | 12% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
36 | Strategic Reserve | 4.26737717% | 298,716,402 | 7% | 0.30% | 0.0% | 6 | 78 | TGE + 6 | TGE + 84 | 3,236,749 | 16/Dec/25 | 12/May/32 | 11.33 | 7.75% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
37 | Staked Tokens | 10.19575986% | 713,703,190 | 0.0% | 0.00% | 0.0% | 12 | 84 | TGE + 12 | TGE + 96 | 8,496,467 | 14/Jun/26 | 7/May/33 | 5.30 | 11.33% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
38 | Marketing & Partnership Funds | 3.28571429% | 230,000,000 | 0.0% | 0.00% | 20.0% | 12 | 72 | TGE + 12 | TGE + 84 | 3,194,444 | 14/Jun/26 | 12/May/32 | 0.05 | 5.30% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
39 | Partner Airdrops | 4.96489104% | 347,542,373 | 21.0% | 1.04% | 0.0% | 0 | 12 | TGE + 0 | TGE + 12 | 250,000 | 16.00 | 0.05% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
40 | Staking Rewards | 14.40000000% | 1,008,000,000 | 0.0% | 0.00% | 0.0% | 12 | 84 | TGE + 12 | TGE + 96 | 4,935,969 | 14/Jun/26 | 7/May/33 | 3.60 | 16.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
41 | NFT Rewards | 5.00000000% | 350,000,000 | 0.00% | 0.00% | 3.0% | 0 | 108 | TGE + 0 | TGE + 108 | 3,240,741 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
42 | Bonus Tokens | 3.00000000% | 210,000,000 | 0.0% | 0.00% | 0.0% | 12 | 11 | TGE + 12 | TGE + 23 | 19,090,909 | 14/Jun/26 | 9/May/27 | 1.50 | 3.60% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
43 | Charity | 1.00000000% | 70,000,000 | 0.0% | 0.00% | 0.0% | 1 | 36 | TGE + 1 | TGE + 37 | 1,944,444 | 19/Jul/25 | 2/Jul/28 | 1.50% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
44 | Total | 100% | 7,000,000,000 | 6.73% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
45 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
46 | 5-Year Token Circulation Schedule | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
47 | Note: Tokens are assumed to be released daily during the period. For example, TGE is Month 1/day 1, Week 2 is Month 1/day 8, Month 1 is days 1-30, Month 2 is days 31-60, Month 3 is days 61-90, etc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
48 | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
49 | Date based on TGE Target Date | 18/Jun/25 | 25/Jun/25 | 18/Jul/25 | 17/Aug/25 | 16/Sep/25 | 16/Oct/25 | 15/Nov/25 | 15/Dec/25 | 14/Jan/26 | 13/Feb/26 | 15/Mar/26 | 14/Apr/26 | 14/May/26 | 13/Jun/26 | 13/Jul/26 | 12/Aug/26 | 11/Sep/26 | 11/Oct/26 | 10/Nov/26 | 10/Dec/26 | 9/Jan/27 | 8/Feb/27 | 10/Mar/27 | 9/Apr/27 | 9/May/27 | 8/Jun/27 | 8/Jul/27 | 7/Aug/27 | 6/Sep/27 | 6/Oct/27 | 5/Nov/27 | 5/Dec/27 | 4/Jan/28 | 3/Feb/28 | 4/Mar/28 | 3/Apr/28 | 3/May/28 | 2/Jun/28 | 2/Jul/28 | 1/Aug/28 | 31/Aug/28 | 30/Sep/28 | 30/Oct/28 | 29/Nov/28 | 29/Dec/28 | 28/Jan/29 | 27/Feb/29 | 29/Mar/29 | 28/Apr/29 | 28/May/29 | 27/Jun/29 | 27/Jul/29 | 26/Aug/29 | 25/Sep/29 | 25/Oct/29 | 24/Nov/29 | 24/Dec/29 | 23/Jan/30 | 22/Feb/30 | 24/Mar/30 | 23/Apr/30 | 23/May/30 | ||||
50 | Last day of TGE + | TGE | TGE + 0.25 | TGE +1 | TGE +2 | TGE +3 | TGE +4 | TGE +5 | TGE +6 | TGE +7 | TGE +8 | TGE +9 | TGE +10 | TGE +11 | TGE +12 | TGE +13 | TGE +14 | TGE +15 | TGE +16 | TGE +17 | TGE +18 | TGE +19 | TGE +20 | TGE +21 | TGE +22 | TGE +23 | TGE +24 | TGE +25 | TGE +26 | TGE +27 | TGE +28 | TGE +29 | TGE +30 | TGE +31 | TGE +32 | TGE +33 | TGE +34 | TGE +35 | TGE +36 | TGE +37 | TGE +38 | TGE +39 | TGE +40 | TGE +41 | TGE +42 | TGE +43 | TGE +44 | TGE +45 | TGE +46 | TGE +47 | TGE +48 | TGE +49 | TGE +50 | TGE +51 | TGE +52 | TGE +53 | TGE +54 | TGE +55 | TGE +56 | TGE +57 | TGE +58 | TGE +59 | TGE +60 | ||||
51 | Month # (end of) | TGE | Week 2 | 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 | 47 | 48 | 49 | 50 | 51 | 52 | 53 | 54 | 55 | 56 | 57 | 58 | 59 | 60 | ||||
52 | Presale Tokens (Less Staked Tokens) | 33,419,185 | 70,551,612 | 70,551,612 | 70,551,612 | 70,551,612 | 70,551,612 | 70,551,612 | 70,551,612 | 70,551,612 | 70,551,612 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||
53 | Private Round 2 + 3 | 38,900,000 | 82,122,222 | 82,122,222 | 82,122,222 | 82,122,222 | 82,122,222 | 82,122,222 | 82,122,222 | 82,122,222 | 82,122,222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
54 | 5% Presale Bonus | 4,400,217 | 9,289,347 | 9,289,347 | 9,289,347 | 9,289,347 | 9,289,347 | 9,289,347 | 9,289,347 | 9,289,347 | 9,289,347 | 9,289,347 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
55 | DP Launchpad | 13,559,322 | 9,039,548 | 9,039,548 | 9,039,548 | 9,039,548 | 9,039,548 | 9,039,548 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
56 | Launchpad 2 + KOL Round | 34,838,008 | 32,902,564 | 32,902,564 | 32,902,564 | 32,902,564 | 32,902,564 | 32,902,564 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
57 | Liquidity, Listing & MM | 252,000,000 | 63,000,000 | 63,000,000 | 63,000,000 | 63,000,000 | 63,000,000 | 63,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
58 | Operations & Development | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | 2,916,667 | ||||||||||||
59 | Team | 22,400,000 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | 3,066,667 | |||||||||||
60 | Advisors | 22,445,833 | 45,857 | 45,888 | 45,919 | 203,951,243 | 203,951,274 | 203,951,305 | 272,934,669 | 209,934,700 | 209,934,731 | 167,992,651 | 167,992,682 | 167,992,713 | 78,318,910 | 6,029,593 | 6,029,624 | 6,029,655 | 6,029,686 | 6,029,717 | 69,029,748 | 6,029,779 | 6,029,810 | 6,029,841 | 6,029,872 | 6,029,903 | 69,029,934 | 6,029,965 | 6,029,996 | ||||||||||||||||||||||||||||||||||||||
61 | Strategic Reserve | 20,910,148 | 20,910,148 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | 3,236,749 | ||||||||||
62 | Staked Tokens | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | 8,496,467 | ||||||||||||||||||
63 | Marketing & Partnership Funds | 46,250,000 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | 3,194,444 | |||||||||||||||||
64 | Partner Airdrops | 72,845,763 | 0 | 33,898,305 | 33,898,305 | 33,898,305 | 19,222,411 | 19,222,411 | 19,222,411 | 19,222,411 | 19,222,411 | 19,222,411 | 19,222,411 | 19,222,411 | 19,222,411 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
65 | Staking Rewards | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | 4,935,969 | ||||||||||||||||||
66 | NFT Rewards | 10,500,000 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | 3,240,741 | |||||
67 | Bonus Tokens | 19,090,909 | 19,090,909 | 19,090,909 | 19,090,909 | 19,090,909 | 19,090,909 | 19,090,909 | 19,090,909 | 19,090,909 | 19,090,909 | 19,090,909 | 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 | ||||||||||||||||||
68 | Charity | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 1,944,444 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
69 | Total | 470,872,643 | 122,505,981 | 0 | 39,129,378 | 39,129,409 | 432,264,132 | 432,264,163 | 432,264,194 | 573,467,640 | 447,467,671 | 447,467,702 | 363,583,510 | 363,583,541 | 363,583,572 | 200,731,313 | 56,152,649 | 56,152,680 | 56,152,711 | 56,152,742 | 56,152,773 | 182,152,804 | 56,152,835 | 56,152,866 | 56,152,897 | 56,152,928 | 37,062,050 | 163,062,081 | 37,062,112 | 37,062,143 | 31,032,147 | 31,032,147 | 31,032,147 | 94,032,147 | 31,032,147 | 31,032,147 | 31,032,147 | 31,032,147 | 31,032,147 | 94,032,147 | 29,087,703 | 29,087,703 | 29,087,703 | 29,087,703 | 29,087,703 | 29,087,703 | 29,087,703 | 29,087,703 | 29,087,703 | 29,087,703 | 29,087,703 | 29,087,703 | 29,087,703 | 29,087,703 | 29,087,703 | 29,087,703 | 29,087,703 | 29,087,703 | 29,087,703 | 29,087,703 | 29,087,703 | 29,087,703 | 29,087,703 | ||||
70 | % Total | 6.73% | 1.75% | 0.00% | 0.56% | 0.56% | 6.18% | 6.18% | 6.18% | 8.19% | 6.39% | 6.39% | 5.19% | 5.19% | 5.19% | 2.87% | 0.80% | 0.80% | 0.80% | 0.80% | 0.80% | 2.60% | 0.80% | 0.80% | 0.80% | 0.80% | 0.53% | 2.33% | 0.53% | 0.53% | 0.44% | 0.44% | 0.44% | 1.34% | 0.44% | 0.44% | 0.44% | 0.44% | 0.44% | 1.34% | 0.42% | 0.42% | 0.42% | 0.42% | 0.42% | 0.42% | 0.42% | 0.42% | 0.42% | 0.42% | 0.42% | 0.42% | 0.42% | 0.42% | 0.42% | 0.42% | 0.42% | 0.42% | 0.42% | 0.42% | 0.42% | 0.42% | 0.42% | ||||
71 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
72 | Circulating Supply | 470,872,643 | 593,378,624 | 593,378,624 | 632,508,003 | 671,637,412 | 1,103,901,544 | 1,536,165,706 | 1,968,429,900 | 2,541,897,541 | 2,989,365,212 | 3,436,832,914 | 3,800,416,424 | 4,163,999,965 | 4,527,583,537 | 4,728,314,851 | 4,784,467,500 | 4,840,620,181 | 4,896,772,892 | 4,952,925,634 | 5,009,078,408 | 5,191,231,212 | 5,247,384,048 | 5,303,536,914 | 5,359,689,812 | 5,415,842,740 | 5,452,904,790 | 5,615,966,872 | 5,653,028,984 | 5,690,091,127 | 5,721,123,274 | 5,752,155,421 | 5,783,187,568 | 5,877,219,715 | 5,908,251,862 | 5,939,284,009 | 5,970,316,156 | 6,001,348,303 | 6,032,380,451 | 6,126,412,598 | 6,155,500,300 | 6,184,588,003 | 6,213,675,705 | 6,242,763,408 | 6,271,851,110 | 6,300,938,813 | 6,330,026,515 | 6,359,114,218 | 6,388,201,921 | 6,417,289,623 | 6,446,377,326 | 6,475,465,028 | 6,504,552,731 | 6,533,640,433 | 6,562,728,136 | 6,591,815,839 | 6,620,903,541 | 6,649,991,244 | 6,679,078,946 | 6,708,166,649 | 6,737,254,351 | 6,766,342,054 | 6,795,429,757 | ||||
73 | % of Fully Diluted | 6.73% | 8.5% | 8.5% | 9.0% | 9.6% | 15.8% | 21.9% | 28.1% | 36.3% | 42.7% | 49.1% | 54.3% | 59.5% | 64.7% | 67.5% | 68.3% | 69.2% | 70.0% | 70.8% | 71.6% | 74.2% | 75.0% | 75.8% | 76.6% | 77.4% | 77.9% | 80.2% | 80.8% | 81.3% | 81.7% | 82.2% | 82.6% | 84.0% | 84.4% | 84.8% | 85.3% | 85.7% | 86.2% | 87.5% | 87.9% | 88.4% | 88.8% | 89.2% | 89.6% | 90.0% | 90.4% | 90.8% | 91.3% | 91.7% | 92.1% | 92.5% | 92.9% | 93.3% | 93.8% | 94.2% | 94.6% | 95.0% | 95.4% | 95.8% | 96.2% | 96.7% | 97.1% | ||||
74 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
75 | Illustrative Output Tables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
76 | Note: All assumptions and data are preliminary and subject to change at the sole discretion of the Company | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
77 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
78 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
79 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
80 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
81 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
82 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
83 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
84 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
85 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
86 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
87 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
88 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
89 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
90 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
91 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
92 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
93 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
94 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
95 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
96 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
97 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
98 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
99 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
100 |