2KEY Token Tokenomics Metrics & KPIs Models - V1.1

	B	C	D	E	G	H
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	Token Metrics				Market Assumptions
26					Market data Q1 2020
27	Tokens supply	100%	600 000 000		Global digital Ad spending	$ 335 000 000 000
28					Yearly growth rate (CAGR)	18,50%
29	Seed round	4,3%	25 800 000		Part of the market ready for Blockchain adoption	20,00%
30	Private round	5%	30 000 000		Potential market penetration in %	5
31	Public round	1,8%	10 800 000		Start to the fast-growing maonths after mainnet	24
32	Team	16%	96 000 000		Takeover time in months	40
33	Team growth fund	4%	24 000 000
34	Advisors and Partners	6%	36 000 000		Charity market	$ 448 000 000 000
35	Social Mining	1%	6 000 000		Yearly growth rate (CAGR)	5,00%
36	Participation and Reputation Mining	30%	180 000 000		Part of the market ready for Blockchain adoption	2%
37	MPSN Mining	10%	60 000 000		Potential market penetration in %	2
38	Reserve funds	16%	96 000 000		Start to the fast-growing maonths after mainnet	24
39	Liquidity depth in the 2key exchange contract	3%	18 000 000	$1 080 000	Takeover time in months	40
40	DEX supply	2%	12 000 000
41	Market makers	1%	6 000 000		Crowdfunding	$ 8 537 000 000
42					Yearly growth rate (CAGR)	12,00%
43					Part of the market ready for Blockchain adoption	10,00%
44	Discounts structure				Potential market penetration in %	50
45	Seed round	30%	Bonus	11%	Start to the fast-growing maonths after mainnet	24
46	Private round	22%			Takeover time in months	40
47	Public round	0%
48				Total Supply Valuation by rounds	Lead generation	$ -
49	Rounds	Token price	Funds collected	Total Supply Valuation by rounds	Yearly growth rate (CAGR)	10,00%
50	Seed round	0,04200	$1 083 600	$25 200 000	Part of the market ready for Blockchain adoption	10,00%
51	Private round	0,04680	$1 404 000	$28 080 000	Potential market penetration in %	30
52	Public round	0,06000	$648 000	$36 000 000	Start to the fast-growing maonths after mainnet	10
53					Takeover time in months	20
54	Funds from TGE		$3 135 600
55					CPC market	$ -
56					Yearly growth rate (CAGR)	10,00%
57	ICO valuation				Part of the market ready for Blockchain adoption	10,00%
58	Token price	$0,0600			Potential market penetration in %	20
59	Coinmarketcap valuation	$3 996 000			Start to the fast-growing maonths after mainnet	15
60	Valuation By Total Supply	$36 000 000			Takeover time in months	30
61	Valuation By Circulating Supply	$1 119 600	Circulating Supply DD	3,11%
62					B2B refferals market	$ -
63					Yearly growth rate (CAGR)	10,00%
64					Part of the market ready for Blockchain adoption	10,00%
65					Potential market penetration in %	10
66					Start to the fast-growing maonths after mainnet	20
67					Takeover time in months	40
68
69					Circulating Velocity
70					Velocity annualy	7
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
107
108
109
110
111
112
113
114
115
116
117
118
119