PROP Tokenomics Simplified - Version 4

	A	B	C	D	E	F	G	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	AR	AS	AT	AU	AV	AW	AX	AY	AZ	BA	BB	BC	BD	BE	BF	BG	BH	BI	BJ	BK	BL	BM	BN	BO	DZ
1	TOKEN IN CIRCULATION	*Subject to changes
2	SUPPLY	10,000,000,000							log change
3
4	BASE SCENARIO
5
6	SUMMARY	# TOKENS	%	DOLLAR TGE PRICE	TGE	VESTING (Months after TGE)	NOTES	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 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	MONTH 37	MONTH 38	MONTH 39	MONTH 40	MONTH 41	MONTH 42	MONTH 43	MONTH 44	MONTH 45	MONTH 46	MONTH 47	MONTH 48	MONTH 49	MONTH 50	MONTH 51	MONTH 52	MONTH 53	MONTH 54	MONTH 55	MONTH 56	MONTH 57	MONTH 58	MONTH 59	Total
7	Builders Round	200,000,000	2.00%	$540,000	0.0%	12	1 month cliff + 12 months vesting	0	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667																																															200,000,000
8	Airdrop	3,000,000	0.03%	$8,100	35%	2	35% TGE, 35% MONTH 2, 30% MONTH 3	1,050,000	35,000	30,000																																																									1,115,000
9	Private Presale	100,000,000	1.00%	$270,000	35%	0	35% TGE, 35% MONTH 2, 30% MONTH 3	35,000,000	35,000,000	30,000,000																																																									100,000,000
10	Pinksale: Fair Launch	497,000,000	4.97%	$1,341,900	35%	0	35% TGE, 35% MONTH 2, 30% MONTH 3	173,950,000	173,950,000	149,100,000																																																									497,000,000
11	TGE (Pancake Swap)	200,000,000	2.00%	$540,000	100%	0	Unlocked at TGE	200,000,000																																																											200,000,000
12	Team	300,000,000	3.00%	$810,000	0.0%	18	1 month cliff + 18 months vesting	0	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667																																									300,000,000
13	Advisor	100,000,000	1.00%	$270,000	0.0%	18	1 month cliff + 18 months vesting	0	5,555,556	5,555,556	5,555,556	5,555,556	5,555,556	5,555,556	5,555,556	5,555,556	5,555,556	5,555,556	5,555,556	5,555,556	5,555,556	5,555,556	5,555,556	5,555,556	5,555,556	5,555,556																																									100,000,000
14	Staking	600,000,000	6.00%	$1,620,000	0.0%	36	1 month cliff then 3 years distribution	0	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667	16,666,667																							600,000,000
15	Yield Fund	1,000,000,000	10.00%	$2,700,000	0.0%	120	1 month cliff + 10 years distribution	0	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	1,000,000,000
16	Project Development (Partnership) and Listings	5,000,000,000	50.00%	$13,500,000	0.0%	36	1 month cliff + 3 years distribution	0	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889																							5,000,000,000
17	Treasury Reserve DAO	2,000,000,000	20.00%	$5,400,000	0.0%		Team discretion																																																												2,000,000,000
18
19	TOTAL	10,000,000,000	100.0%				-	410,000,000	411,762,778	381,907,778	202,777,778	202,777,778	202,777,778	202,777,778	202,777,778	202,777,778	202,777,778	202,777,778	202,777,778	202,777,778	186,111,111	186,111,111	186,111,111	186,111,111	186,111,111	186,111,111	163,888,889	163,888,889	163,888,889	163,888,889	163,888,889	163,888,889	163,888,889	163,888,889	163,888,889	163,888,889	163,888,889	163,888,889	163,888,889	163,888,889	163,888,889	163,888,889	163,888,889	163,888,889	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	8,333,333	9,998,115,000
20
21								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 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	MONTH 37	MONTH 38	MONTH 39	MONTH 40	MONTH 41	MONTH 42	MONTH 43	MONTH 44	MONTH 45	MONTH 46	MONTH 47	MONTH 48	MONTH 49	MONTH 50	MONTH 51	MONTH 52	MONTH 53	MONTH 54	MONTH 55	MONTH 56	MONTH 57	MONTH 58	MONTH 59
22	TOTAL INVESTORS	1,000,000,000	10.0%					410,000,000	635,651,667	831,448,333	848,115,000	864,781,667	881,448,333	898,115,000	914,781,667	931,448,333	948,115,000	964,781,667	981,448,333	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000	998,115,000
23	TOTAL TEAM	400,000,000	4.0%					0	22,222,222	44,444,444	66,666,667	88,888,889	111,111,111	133,333,333	155,555,556	177,777,778	200,000,000	222,222,222	244,444,444	266,666,667	288,888,889	311,111,111	333,333,333	355,555,556	377,777,778	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000	400,000,000
24	TOTAL COMMUNITY	1,600,000,000	16.0%					0	25,000,000	50,000,000	75,000,000	100,000,000	125,000,000	150,000,000	175,000,000	200,000,000	225,000,000	250,000,000	275,000,000	300,000,000	325,000,000	350,000,000	375,000,000	400,000,000	425,000,000	450,000,000	475,000,000	500,000,000	525,000,000	550,000,000	575,000,000	600,000,000	625,000,000	650,000,000	675,000,000	700,000,000	725,000,000	750,000,000	775,000,000	800,000,000	825,000,000	850,000,000	875,000,000	900,000,000	908,333,333	916,666,667	925,000,000	933,333,333	941,666,667	950,000,000	958,333,333	966,666,667	975,000,000	983,333,333	991,666,667	1,000,000,000	1,008,333,333	1,016,666,667	1,025,000,000	1,033,333,333	1,041,666,667	1,050,000,000	1,058,333,333	1,066,666,667	1,075,000,000	1,083,333,333
25	TOTAL PROJECT	7,000,000,000	70.0%					0	138,888,889		138,888,889	277,777,778	416,666,667	555,555,556	694,444,444	833,333,333	972,222,222	1,111,111,111	1,250,000,000	1,388,888,889	1,527,777,778	1,666,666,667	1,805,555,556	1,944,444,444	2,083,333,333	2,222,222,222	2,361,111,111	2,500,000,000	2,638,888,889	2,777,777,778	2,916,666,667	3,055,555,556	3,194,444,444	3,333,333,333	3,472,222,222	3,611,111,111	3,750,000,000	3,888,888,889	4,027,777,778	4,166,666,667	4,305,555,556	4,444,444,444	4,583,333,333	4,722,222,222	4,722,222,222	4,722,222,222	4,722,222,222	4,722,222,222	4,722,222,222	4,722,222,222	4,722,222,222	4,722,222,222	4,722,222,222	4,722,222,222	4,722,222,222	4,722,222,222	4,722,222,222	4,722,222,222	4,722,222,222	4,722,222,222	4,722,222,222	4,722,222,222	4,722,222,222	4,722,222,222	4,722,222,222	4,722,222,222
26
27
28
29	CUMULATIVE SUPPLY	-	-				-	410,000,000	821,762,778	1,203,670,556	1,406,448,333	1,609,226,111	1,812,003,889	2,014,781,667	2,217,559,444	2,420,337,222	2,623,115,000	2,825,892,778	3,028,670,556	3,231,448,333	3,417,559,444	3,603,670,556	3,789,781,667	3,975,892,778	4,162,003,889	4,348,115,000	4,512,003,889	4,675,892,778	4,839,781,667	5,003,670,556	5,167,559,444	5,331,448,333	5,495,337,222	5,659,226,111	5,823,115,000	5,987,003,889	6,150,892,778	6,314,781,667	6,478,670,556	6,642,559,444	6,806,448,333	6,970,337,222	7,134,226,111	7,298,115,000	7,306,448,333	7,314,781,667	7,323,115,000	7,331,448,333	7,339,781,667	7,348,115,000	7,356,448,333	7,364,781,667	7,373,115,000	7,381,448,333	7,389,781,667	7,398,115,000	7,406,448,333	7,414,781,667	7,423,115,000	7,431,448,333	7,439,781,667	7,448,115,000	7,456,448,333	7,464,781,667	7,473,115,000	7,481,448,333
30	CIRCULATING (LESS SUPPLY)							410,000,000	821,762,778	1,203,670,556	1,406,448,333	1,609,226,111	1,812,003,889	2,014,781,667	2,217,559,444	2,420,337,222	2,623,115,000	2,825,892,778	3,028,670,556	3,231,448,333	3,417,559,444	3,603,670,556	3,789,781,667	3,975,892,778	4,162,003,889	4,348,115,000	4,512,003,889	4,675,892,778	4,839,781,667	5,003,670,556	5,167,559,444	5,331,448,333	5,495,337,222	5,659,226,111	5,823,115,000	5,987,003,889	6,150,892,778	6,314,781,667	6,478,670,556	6,642,559,444	6,806,448,333	6,970,337,222	7,134,226,111	7,298,115,000	7,306,448,333	7,314,781,667	7,323,115,000	7,331,448,333	7,339,781,667	7,348,115,000	7,356,448,333	7,364,781,667	7,373,115,000	7,381,448,333	7,389,781,667	7,398,115,000	7,406,448,333	7,414,781,667	7,423,115,000	7,431,448,333	7,439,781,667	7,448,115,000	7,456,448,333	7,464,781,667	7,473,115,000	7,481,448,333
31	%							4.1%	8%	12%	14%	16%	18%	20%	22%	24%	26%	28%	30%	32%	34%	36%	38%	40%	42%	43%	45%	47%	48%	50%	52%	53%	55%	57%	58%	60%	62%	63%	65%	66%	68%	70%	71%	73%	73%	73%	73%	73%	73%	73%	74%	74%	74%	74%	74%	74%	74%	74%	74%	74%	74%	74%	75%	75%	75%	75%
76
77
78	Assumptions
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144