EzyDTF TokenModelV4 500k.xlsx

	B	C	D	E	F	G	H	I	J
1
2	Token Structure -- EZYETF (EZYETF)
3
4	Links
5	Website
6	Whitepaper
7
8	Summary
9	Company	EZYETF
10	Token	EZYETF
11	Target Launch	31 March 2025
12	Total Token Supply	1.0B
13	Tokens for Public Sale	6.34%
14	Initial Circulating Supply (tokens)	163,530,000
15	Initial Circulating Supply %	16.35%
16	Public Sale Token Price	0.0250
17	Initial Market Cap exc. liquidity (USD)	$1,588,250
18	Initial Market Cap inc. liquidity (USD)	$4,088,250
19
20	Sale Summary
21	Amount to be raised	$0.9M
22	Tokens to be sold	63.367M
23	% Supply sold	6.34%
24	Initial Market Cap inc. liquidity (USD)	$4.1M
25	Fully Diluted Market Cap (USD)	$25.0M
26
27	Inflation
28	Period	Amount	Percentage
29	+3 Months	317,161,606	194%
30	+6 Months	481,359,015	294%
31	+9 Months	588,556,424	360%
32	+12 Months	695,753,833	425%
33
34	Token Sale Allocations
35	Investor Type	% of the Total Raise	Total Raise by Value ($)	Round Token price ($)	Fully Diluted Valuation (FDV)	# Tokens issued	% Total Supply issued in Round	Unlocked % @TGE	% TGE supply
36	Pre-sale1	11%	$100,000	$0.005	5.0M	20.0M	2.0%	0.0%	0.0%
37	Pre-sale2	28%	$250,000	$0.012	12.0M	20.8M	2.1%	0.0%	0.0%
38	KOL investors	6%	$50,000	$0.015	15.0M	3.3M	0.3%	0.0%	0.0%
39	Public	55%	$480,000	$0.025	25.0M	19.2M	1.9%	100.0%	1.9%
40	Total Sale	100%	$880,000	$0.03	25.0M	63.4M	6.3%	100.0%	1.9%
41
42
43	Total Token Allocations
44	Token Allocation	Total Tokens (%)	Token Amount	Unlocked % @TGE	% TGE supply	Vesting
45	Ecosystem & Partnerships	18.66%	186,600,000	5.0%	0.9%	5% TGE \| 1 month cliff \| 24 months fully vested \| 24 months releases.
46	Staking	15.00%	150,000,000	0.0%	0.0%	0% TGE \| 1 month cliff \| 12 months fully vested \| 12 months releases.
47	Liquidity & Market Making	10.00%	100,000,000	100.0%	10.0%	100% TGE \| 0 month cliff \| 0 months fully vested \| 1 months releases.
48	Team Tokens + Advisors	20.00%	200,000,000	10.0%	2.0%	10% TGE \| 1 month cliff \| 30 months fully vested \| 30 months releases.
49	Marketing	10.00%	100,000,000	10.0%	1.0%	10% TGE \| 1 month cliff \| 12 months fully vested \| 12 months releases.
50	Treasury	10.00%	100,000,000			10% TGE \| 1 month cliff \| 30 months fully vested \| 30 months releases.
51	Alpha rewards	10.00%	100,000,000	5.0%	0.5%	5% TGE \| 1 month cliff \| 6 months fully vested \| 6 months releases.
52	Non-Sale Tokens	93.66%	936,600,000
53	All Tokens	100.00%	999,966,667		14.43%
54
55
56	Use of Funds
57	Token Allocation	Total Tokens (%)	USD Amount
58	Marketing	30%	264,000
59	Operations	30%	264,000
60	Technology	30%	264,000
61	Community	10%	88,000
62	All Tokens	100%	880,000
63
64	Notes
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