ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBIBJBK
1
2
Initial InputsTokenomics LegendSummaryInflation
3
Total Supply of Tokens4,000,000,000TGE inputs
Initial circulating supply (tokens)
213,329,958Q1249%
4
TGE Target DateMonday, April 15, 2024Sale & Vesting Inputs
Initial circulating supply (%)
5.33%Q2477%
5
Initial circulating supply market cap
 $ 552,525 Q3664%
6
Initial circulating supply market cap excl. liquidity
$ 214,029 Year 1860%
7
Fully diluted market cap at launch
 $ 10,360,000
8
Liquidity
9
Token SaleICS w/o liquidity2.07%
10
RaiseRelevant PriceTokensDiscount% of TokensFDV
Initial liquidity (%)
61.26%
11
Private Sale$250,000$0.00080312,500,00064%7.81%$3,200,000
12
Presale 1$450,000$0.00130346,153,84642%8.65%$5,200,000
13
Presale 2$450,000$0.00170264,705,88224%6.62%$6,800,000
14
Presale 3$450,000$0.00210214,285,7147%5.36%$8,400,000
15
Subtotal$1,600,0001,137,645,44328.44%
16
Public Sale$200,000$0.0022588,888,8892.22%$9,000,000
17
Launch Price$0.00259
18
Total$1,800,0001,226,534,33230.66%
19
20
Token Distribution & Vesting Schedule
21
Note: "Cliff" is the # of months before the vesting schedule begins after TGE and "Vesting Starts" is the first month post-TGE & Week 2 that tokens are released
22
23
% of Tokens# of Tokens% TGE unlockTGE Unlock Total %Week 2 unlockCliff
Vesting Term post-TGE & Cliff
Vesting StartsVesting EndsMonthlyComment
24
Private Sale7.81%312,500,0000.0%0.00%5.0%315Jul/2024Oct/202519,791,667
25
Presale 18.65%346,153,8465.0%0.43%0.0%312Jul/2024Jul/202527,544,071
26
Presale 26.62%264,705,8827.5%0.50%0.0%39Jul/2024Apr/202527,205,882
27
Presale 35.36%214,285,71415.0%0.80%0.0%13May/2024Aug/202460,714,286
28
Public Sale/Launchpad (Up to)2.22%88,888,88915.0%0.33%0.0%13May/2024Aug/202425,185,185
29
Liquidity 16.337%653,465,66820.0%3.27%0.0%124May/2024May/202621,782,189
30
Gaming Rewards and Staking20.0%800,000,0000.0%0.00%0.0%247Jun/2024May/202817,021,277
31
Team5.0%200,000,0000.0%0.00%0.0%1224Apr/2025Apr/20278,333,333
32
Treasury10.0%400,000,0000.0%0.00%2.0%1242Apr/2025Oct/20289,333,333
33
Marketing & Partnerships 18.0%720,000,0000.0%0.00%2.0%135May/2024Apr/202720,160,000
Athletes, B2B/B2C Partnerships etc.
34
Total100.00%4,000,000,0005.33%
35
36
5-Year Token Circulation Schedule
37
Note: Tokens are assumed to be released at the beginning of the period. For example, TGE is Month 1/day 1, Week 2 is Month 1/day 8, Month 2 is day 31, Month 3 is day 61, etc.
38
Year 1Year 2Year 3Year 4Year 5
39
Apr/2024Apr/2024May/2024Jun/2024Jul/2024Aug/2024Sep/2024Oct/2024Nov/2024Dec/2024Jan/2025Feb/2025Mar/2025Apr/2025May/2025Jun/2025Jul/2025Aug/2025Sep/2025Oct/2025Nov/2025Dec/2025Jan/2026Feb/2026Mar/2026Apr/2026May/2026Jun/2026Jul/2026Aug/2026Sep/2026Oct/2026Nov/2026Dec/2026Jan/2027Feb/2027Mar/2027Apr/2027May/2027Jun/2027Jul/2027Aug/2027Sep/2027Oct/2027Nov/2027Dec/2027Jan/2028Feb/2028Mar/2028Apr/2028May/2028Jun/2028Jul/2028Aug/2028Sep/2028Oct/2028Nov/2028Dec/2028Jan/2029Feb/2029Mar/2029
40
MonthTGEWeek 223456789101112131415161718192021222324252627282930313233343536373839404142434445464748495051525354555657585960
41
Private Sale015,625,0000019,791,66719,791,66719,791,66719,791,66719,791,66719,791,66719,791,66719,791,66719,791,66719,791,66719,791,66719,791,66719,791,66719,791,66719,791,66719,791,66700000000000000000000000000000000000000000
42
Presale 117,307,69200027,544,07127,544,07127,544,07127,544,07127,544,07127,544,07127,544,07127,544,07127,544,07127,544,07127,544,07127,544,07127,544,07100000000000000000000000000000000000000000000
43
Presale 219,852,94100027,205,88227,205,88227,205,88227,205,88227,205,88227,205,88227,205,88227,205,88227,205,88227,205,88200000000000000000000000000000000000000000000000
44
Presale 332,142,857060,714,28660,714,28660,714,28660,714,2860000000000000000000000000000000000000000000000000000000
45
Public Sale/Launchpad (Up to)13,333,333025,185,18525,185,18525,185,18525,185,1850000000000000000000000000000000000000000000000000000000
46
Liquidity 130,693,134021,782,18921,782,18921,782,18921,782,18921,782,18921,782,18921,782,18921,782,18921,782,18921,782,18921,782,18921,782,18921,782,18921,782,18921,782,18921,782,18921,782,18921,782,18921,782,18921,782,18921,782,18921,782,18921,782,18921,782,18921,782,1890000000000000000000000000000000000
47
Gaming Rewards and Staking00017,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,27717,021,2770000000000
48
Team00000000000008,333,3338,333,3338,333,3338,333,3338,333,3338,333,3338,333,3338,333,3338,333,3338,333,3338,333,3338,333,3338,333,3338,333,3338,333,3338,333,3338,333,3338,333,3338,333,3338,333,3338,333,3338,333,3338,333,3338,333,3338,333,33300000000000000000000000
49
Treasury08,000,000000000000009,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,3339,333,33300000
50
Marketing & Partnerships 014,400,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00020,160,00000000000000000000000000
51
Total213,329,95838,025,000127,841,660144,862,936219,404,556219,404,556133,505,085133,505,085133,505,085133,505,085133,505,085133,505,085133,505,085151,171,752123,965,869123,965,869123,965,86996,421,79996,421,79996,421,79976,630,13276,630,13276,630,13276,630,13276,630,13276,630,13276,630,13254,847,94354,847,94354,847,94354,847,94354,847,94354,847,94354,847,94354,847,94354,847,94354,847,94354,847,94326,354,61026,354,61026,354,61026,354,61026,354,61026,354,61026,354,61026,354,61026,354,61026,354,61026,354,61026,354,61026,354,6109,333,3339,333,3339,333,3339,333,3339,333,33300000
52
% Total5.33%0.95%3.20%3.62%5.49%5.49%3.34%3.34%3.34%3.34%3.34%3.34%3.34%3.78%3.10%3.10%3.10%2.41%2.41%2.41%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.37%1.37%1.37%1.37%1.37%1.37%1.37%1.37%1.37%1.37%1.37%0.66%0.66%0.66%0.66%0.66%0.66%0.66%0.66%0.66%0.66%0.66%0.66%0.66%0.23%0.23%0.23%0.23%0.23%0.00%0.00%0.00%0.00%0.00%
53
Apr/2024Apr/2024May/2024Jun/2024Jul/2024Aug/2024Sep/2024Oct/2024Nov/2024Dec/2024Jan/2025Feb/2025Mar/2025Apr/2025May/2025Jun/2025Jul/2025Aug/2025Sep/2025Oct/2025Nov/2025Dec/2025Jan/2026Feb/2026Mar/2026Apr/2026May/2026Jun/2026Jul/2026Aug/2026Sep/2026Oct/2026Nov/2026Dec/2026Jan/2027Feb/2027Mar/2027Apr/2027May/2027Jun/2027Jul/2027Aug/2027Sep/2027Oct/2027Nov/2027Dec/2027Jan/2028Feb/2028Mar/2028Apr/2028May/2028Jun/2028Jul/2028Aug/2028Sep/2028Oct/2028Nov/2028Dec/2028Jan/2029Feb/2029Mar/2029
54
Circulating Supply213,329,958251,354,958379,196,617524,059,554743,464,110962,868,6661,096,373,7511,229,878,8361,363,383,9211,496,889,0061,630,394,0911,763,899,1761,897,404,2612,048,576,0132,172,541,8822,296,507,7522,420,473,6212,516,895,4202,613,317,2192,709,739,0182,786,369,1502,862,999,2822,939,629,4143,016,259,5473,092,889,6793,169,519,8113,246,149,9433,300,997,8873,355,845,8303,410,693,7733,465,541,7163,520,389,6603,575,237,6033,630,085,5463,684,933,4893,739,781,4333,794,629,3763,849,477,3193,875,831,9293,902,186,5393,928,541,1493,954,895,7593,981,250,3694,007,604,9794,033,959,5894,060,314,1994,086,668,8094,113,023,4184,139,378,0284,165,732,6384,192,087,2484,201,420,5824,210,753,9154,220,087,2484,229,420,5824,238,753,9154,238,753,9154,238,753,9154,238,753,9154,238,753,9154,238,753,915
55
% of Fully Diluted5.33%6.28%9.48%13.10%18.59%24.07%27.41%30.75%34.08%37.42%40.76%44.10%47.44%51.21%54.31%57.41%60.51%62.92%65.33%67.74%69.66%71.57%73.49%75.41%77.32%79.24%81.15%82.52%83.90%85.27%86.64%88.01%89.38%90.75%92.12%93.49%94.87%96.24%96.90%97.55%98.21%98.87%99.53%100.19%100.85%101.51%102.17%102.83%103.48%104.14%104.80%105.04%105.27%105.50%105.74%105.97%105.97%105.97%105.97%105.97%105.97%
56
57
Illustrative Output Tables
58
Note: All assumptions and data are preliminary and subject to change at the sole discretion of the Company
59
60
61
Cumulative
62
Apr/2024Apr/2024May/2024Jun/2024Jul/2024Aug/2024Sep/2024Oct/2024Nov/2024Dec/2024Jan/2025Feb/2025Mar/2025Apr/2025May/2025Jun/2025Jul/2025Aug/2025Sep/2025Oct/2025Nov/2025Dec/2025Jan/2026Feb/2026Mar/2026Apr/2026May/2026Jun/2026Jul/2026Aug/2026Sep/2026Oct/2026Nov/2026Dec/2026Jan/2027Feb/2027Mar/2027Apr/2027May/2027Jun/2027Jul/2027Aug/2027Sep/2027Oct/2027Nov/2027Dec/2027Jan/2028Feb/2028Mar/2028Apr/2028May/2028Jun/2028Jul/2028Aug/2028Sep/2028Oct/2028Nov/2028Dec/2028Jan/2029Feb/2029Mar/2029
63
Private Sale0%0%0%0%1%1%2%2%3%3%4%4%5%5%6%6%7%7%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%8%
64
Presale 10%0%0%0%1%2%2%3%4%5%5%6%7%7%8%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%9%
65
Presale 20%0%0%0%1%2%3%3%4%5%5%6%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%
66
Presale 31%1%2%4%5%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%7%
67
Public Sale/Launchpad (Up to)0%0%1%2%2%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%3%
68
Liquidity 3%3%4%4%5%5%6%7%7%8%8%9%9%10%10%11%11%12%13%13%14%14%15%15%16%16%17%17%17%17%17%17%17%17%17%17%17%17%17%17%17%17%17%17%17%17%17%17%17%17%17%17%17%17%17%17%17%17%17%17%17%
69
Gaming Rewards and Staking0%0%0%0%1%1%2%2%3%3%3%4%4%5%5%6%6%6%7%7%8%8%9%9%9%10%10%11%11%11%12%12%13%13%14%14%14%15%15%16%16%17%17%17%18%18%19%19%20%20%20%20%20%20%20%20%20%20%20%20%20%
70
Team0%0%0%0%0%0%0%0%0%0%0%0%0%0%0%1%1%1%1%1%2%2%2%2%3%3%3%3%3%4%4%4%4%4%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%5%
71
Treasury0%0%0%0%0%0%0%0%0%0%0%0%0%0%1%1%1%1%2%2%2%2%3%3%3%3%3%4%4%4%4%5%5%5%5%6%6%6%6%7%7%7%7%7%8%8%8%8%9%9%9%9%10%10%10%10%10%10%10%10%10%
72
Marketing & Partnerships 0%0%1%1%2%2%3%3%4%4%5%5%6%6%7%7%8%8%9%9%10%10%11%11%12%12%13%13%14%14%15%15%16%16%17%17%18%19%19%19%19%19%19%19%19%19%19%19%19%19%19%19%19%19%19%19%19%19%19%19%19%
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