SOLSTORM Token Economics.xlsx

	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
1	$STORM ALLOCATION POOLS						$STORM DISTRIBUTION
2	$STORM ALLOCATION POOLS						$STORM DISTRIBUTION
3	Pool	STORM Price	Raise	%	Tokens	TGE %	TGE	Month 2	Month 3	Month 4	Month 5	Month 6	Month 7	Month 8	Month 9	Month 10	Month 11	Month 12	Month 13	Month 14	Month 15	Month 16	Month 17	Month 18	Month 19	Month 20	Month 21	Month 22	Month 23	Month 24	Month 25	Month 26	Month 27	Month 28	Month 29	Month 30	Month 31	Month 32	Month 33	Month 34	Month 35	Month 36	Summ
4
5	KOL	$0,50	$1 500 000	27,27%	3 000 000	12%	360000		264000	264000	264000	264000	264000	264000	264000	264000	264000	264000																									3000000
6	Strategic	$0,50	$1 700 000	30,91%	3 400 000	8%	272000		284364	284364	284364	284364	284364	284364	284364	284364	284364	284364	284364																								3400000
7	STARTING PRICE	$0,600																																									0
8	Liquidity			1,82%	200 000																																						250 000
9	Marketing			4,55%	500 000				14286	14286	14286	14286	14286	14286	14286	14286	14286	14286	14286	14286	14286	14286	14286	22514	22514	22514	22514	22514	22514	22514	22514	22514	22514	22514	22514	22514	22514	22514	22514	22514	22514	22514	642057
10	Ecosystem			22,73%	2 500 000																																						4 220 000
11	Advisors			4,55%	500 000								27778	27778	27778	27778	27778	27778	27778	27778	27778	27778	27778	27778	27778	27778	27778	27778	27778	27778													500000
12	Team			4,55%	500 000														50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	1200000
13	Community Airdrop			3,64%	400 000
14
15	Total		$3 200 000	100,00%	11 000 000		632 000	0	562 649	562 649	562 649	562 649	590 427	590 427	590 427	590 427	590 427	590 427	376 427	92 063	92 063	92 063	92 063	100 292	100 292	100 292	100 292	100 292	100 292	100 292	72 514	72 514	72 514	72 514	72 514	72 514	72 514	72 514	72 514	72 514	72 514	72 514	8742057
16							379200		941 849,35
17						316000
18													Monthly Circulating Supply Release
19							5,75%	0,00%	5,11%	5,11%	5,11%	5,11%	5,37%	5,37%	5,37%	5,37%	5,37%	5,37%	3,42%	0,92%	0,92%	0,92%	0,92%	1,00%	1,00%	1,00%	1,00%	1,00%	1,00%	1,00%	0,73%	0,73%	0,73%	0,73%	0,73%	0,73%	0,73%	0,73%	0,73%	0,73%	0,73%	0,73%	87,42%
20													Accommodated circulating supply
21							5,75%	5,75%	10,86%	15,98%	21,09%	26,21%	31,57%	36,94%	42,31%	47,68%	53,04%	58,41%	61,83%	62,75%	63,67%	64,59%	65,52%	66,52%	67,52%	68,52%	69,53%	70,53%	71,53%	72,54%	73,26%	73,99%	74,71%	75,44%	76,16%	76,89%	77,61%	78,34%	79,06%	79,79%	80,51%	81,24%
22							Y1	Y2	Y3	Y4	Y5	Y6	Y7	Y8	Y9	Y10	Y11	Y12	Y13	Y14	Y15	Y16	Y17	Y18	Y19	Y20	Y21	Y22	Y23	Y24	Y25	Y26	Y27	Y28	Y29	Y30	Y31	Y32	Y33	Y34	Y35	Y36
23
24
25
26
27
28
29
30
31
32
33	Vesting Schedule (Linear)
34		Lockup	TGE	Vesting (months)
35	KOL	1	12%	10
36	Strategic	1	8%	11
37	STARTING PRICE	None		4
38	Liquidity	5 year	100%
39	Marketing	None	0%	35
40	Ecosystem	TBA	0%
41	Advisors	6 months	0%	18
42	Team	12 months	0%	24
43	Community Airdrop
44
45
46	SUMMARY
47			Price	Vesting (months)
48	Total Supply	11 000 000
49	Fundraise Cap	$3 200 000
50	KOL	$1 500 000	$0,5000	10
51	Strategic	$1 700 000	$0,5000	11
52	Public			4
53
54
55
56	TGE Circulating	5,75%
57	TGE Market Cap(LP excluded)	$379 200
58	FDV
59	KOL	$5 500 000
60	Strategic	$5 500 000
61	STARTING PRICE	$6 600 000
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