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	$300 000	6,00%	600 000	25%	150 000	150 000	150 000	150 000																																	600 000
6	Strategic	$0,50	$1 240 000	24,80%	2 480 000	15%	372 000	191 636	191 636	191 636	191 636	191 636	191 636	191 636	191 636	191 636	191 636	191 636																									2 480 000
7	Public	$0,80	$600 000	7,50%	750 000	25%	187 500	187 500	187 500	187 500																																	750 000
8	Liquidity	$0,80	$200 000	2,50%	250 000																																						250 000
9	Marketing			8,00%	800 000		12 000	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	22 514	800 000
10	Ecosystem			32,20%	3 220 000																																						4 220 000
11	Advisors			5,00%	500 000		0	0	0	0	0	0	27 778	27 778	27 778	27 778	27 778	27 778	27 778	27 778	27 778	27 778	27 778	27 778	27 778	27 778	27 778	27 778	27 778	27 778													500 000
12	Team			12,00%	1 200 000														50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	50000	1 200 000
13	Community Airdrop			2,00%	200 000
14
15	Total		$2 140 000	100,00%	10 000 000		721 500	551 651	551 651	551 651	214 151	214 151	241 928	241 928	241 928	241 928	241 928	241 928	100 292	100 292	100 292	100 292	100 292	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	10800000
16
17
18													Monthly Circulating Supply Release
19							7,22%	5,52%	5,52%	5,52%	2,14%	2,14%	2,42%	2,42%	2,42%	2,42%	2,42%	2,42%	1,00%	1,00%	1,00%	1,00%	1,00%	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%	108,00%
20													Accommodated circulating supply
21							7,22%	12,73%	18,25%	23,76%	25,91%	28,05%	30,47%	32,89%	35,31%	37,72%	40,14%	42,56%	43,57%	44,57%	45,57%	46,57%	47,58%	48,58%	49,58%	50,59%	51,59%	52,59%	53,60%	54,60%	55,32%	56,05%	56,77%	57,50%	58,22%	58,95%	59,67%	60,40%	61,12%	61,85%	62,57%	63,30%
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	None	25%	3
36	Strategic	None	15%	11
37	Public	None	25%	3
38	Liquidity	5 year	100%
39	Marketing	None	2%	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	10 000 000
49	Fundraise Cap	$2 140 000
50	KOL	$300 000	$0,5000	3
51	Strategic	$1 240 000	$0,5000	11
52	Public	$600 000	$0,8000	3
53
54
55
56	TGE Circulating	7,22%
57	TGE Market Cap(LP excluded)	$577 200
58	FDV
59	KOL	$5 000 000
60	Strategic	$5 000 000
61	Public	$8 000 000
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