-
Notifications
You must be signed in to change notification settings - Fork 1
Expand file tree
/
Copy pathAethelred Tokenomics.csv
More file actions
We can make this file beautiful and searchable if this error is corrected: Illegal quoting in line 144.
353 lines (342 loc) · 28.3 KB
/
Aethelred Tokenomics.csv
File metadata and controls
353 lines (342 loc) · 28.3 KB
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
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
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
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
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
Section,Table,Category,Parameter,Value,Notes
Executive Summary,Fundraising Overview,Stage 1,"Seed Round",,
Executive Summary,Fundraising Overview,Timing,Seed Round,"Feb-Mar 2026",
Executive Summary,Fundraising Overview,Source,Seed Round,"Friends & Family / Zhyra Network",
Executive Summary,Fundraising Overview,Target Raise,Seed Round,"$1,000,000",
Executive Summary,Fundraising Overview,FDV,Seed Round,"$100M",
Executive Summary,Fundraising Overview,Token Price,Seed Round,"$0.01",
Executive Summary,Fundraising Overview,Tokens Sold,Seed Round,"100,000,000",
Executive Summary,Fundraising Overview,"% of Supply",Seed Round,"1.00%",
Executive Summary,Fundraising Overview,Cumulative %,Seed Round,"1.00%",
Executive Summary,Fundraising Overview,Stage 2,"Community Round",,
Executive Summary,Fundraising Overview,Timing,Community Round,"May-Jun 2026",
Executive Summary,Fundraising Overview,Source,Community Round,"Echo Platform",
Executive Summary,Fundraising Overview,Target Raise,Community Round,"$6,000,000",
Executive Summary,Fundraising Overview,FDV,Community Round,"$150M",
Executive Summary,Fundraising Overview,Token Price,Community Round,"$0.015",
Executive Summary,Fundraising Overview,Tokens Sold,Community Round,"400,000,000",
Executive Summary,Fundraising Overview,"% of Supply",Community Round,"4.00%",
Executive Summary,Fundraising Overview,Cumulative %,Community Round,"5.00%",
Executive Summary,Fundraising Overview,Stage 3,"Strategic Round",,
Executive Summary,Fundraising Overview,Timing,Strategic Round,"Aug-Sep 2026",
Executive Summary,Fundraising Overview,Source,Strategic Round,"Sovereign/Corporate + Binance",
Executive Summary,Fundraising Overview,Target Raise,Strategic Round,"$2,500,000",
Executive Summary,Fundraising Overview,FDV,Strategic Round,"$250M",
Executive Summary,Fundraising Overview,Token Price,Strategic Round,"$0.025",
Executive Summary,Fundraising Overview,Tokens Sold,Strategic Round,"100,000,000",
Executive Summary,Fundraising Overview,"% of Supply",Strategic Round,"1.00%",
Executive Summary,Fundraising Overview,Cumulative %,Strategic Round,"6.00%",
Executive Summary,Fundraising Overview,Stage 4,"Exchange Sale",,
Executive Summary,Fundraising Overview,Timing,Exchange Sale,"Oct-Nov 2026",
Executive Summary,Fundraising Overview,Source,Exchange Sale,"Binance Prime Sale",
Executive Summary,Fundraising Overview,Target Raise,Exchange Sale,"$5,250,000",
Executive Summary,Fundraising Overview,FDV,Exchange Sale,"$300M",
Executive Summary,Fundraising Overview,Token Price,Exchange Sale,"$0.03",
Executive Summary,Fundraising Overview,Tokens Sold,Exchange Sale,"175,000,000",
Executive Summary,Fundraising Overview,"% of Supply",Exchange Sale,"1.75%",
Executive Summary,Fundraising Overview,Cumulative %,Exchange Sale,"7.75%",
Executive Summary,Fundraising Overview,TOTAL,"Total Raise","$14,750,000",
Executive Summary,Fundraising Overview,TOTAL,"Total Tokens Sold","775,000,000",
Executive Summary,Fundraising Overview,TOTAL,"Total % of Supply","7.75%",
Executive Summary,Fundraising Overview,TGE Target,TGE FDV,"$3,000,000,000","Dec 7-10, 2026 @ ADFW",
Executive Summary,Fundraising Overview,TGE Target,TGE Token Price,"$0.30",
Tokenomics,Token Allocation,Compute / PoUW Rewards,"%",30%,
Tokenomics,Token Allocation,Compute / PoUW Rewards,"Total Tokens","3,000,000,000",
Tokenomics,Token Allocation,Compute / PoUW Rewards,"TGE Unlock",0%,
Tokenomics,Token Allocation,Compute / PoUW Rewards,"Post-Cliff Monthly Unlock (%)",0.833%,
Tokenomics,Token Allocation,Compute / PoUW Rewards,"Post-Cliff Monthly Unlock (Tokens)","25,000,000",
Tokenomics,Token Allocation,Compute / PoUW Rewards,"Total Period (months)",120,
Tokenomics,Token Allocation,Compute / PoUW Rewards,"Cliff (months)",0,
Tokenomics,Token Allocation,Compute / PoUW Rewards,"Vesting Type",Linear,
Tokenomics,Token Allocation,Compute / PoUW Rewards,"Vesting Details","120 months linear",
Tokenomics,Token Allocation,Compute / PoUW Rewards,"Purpose","Validator incentives for H100/TEE operators—10-year program",
Tokenomics,Token Allocation,Core Contributors,"%",20%,
Tokenomics,Token Allocation,Core Contributors,"Total Tokens","2,000,000,000",
Tokenomics,Token Allocation,Core Contributors,"TGE Unlock",0%,
Tokenomics,Token Allocation,Core Contributors,"Post-Cliff Monthly Unlock (%)",2.083%,
Tokenomics,Token Allocation,Core Contributors,"Post-Cliff Monthly Unlock (Tokens)","41,666,667",
Tokenomics,Token Allocation,Core Contributors,"Total Period (months)",48,
Tokenomics,Token Allocation,Core Contributors,"Cliff (months)",12,
Tokenomics,Token Allocation,Core Contributors,"Vesting Type","Cliff + Linear",
Tokenomics,Token Allocation,Core Contributors,"Vesting Details","25% at 12-month cliff (500M), then 36 months linear",
Tokenomics,Token Allocation,Core Contributors,"Purpose","Team alignment, 4-year commitment with 25% at mainnet milestone",
Tokenomics,Token Allocation,Ecosystem & Grants,"%",15%,
Tokenomics,Token Allocation,Ecosystem & Grants,"Total Tokens","1,500,000,000",
Tokenomics,Token Allocation,Ecosystem & Grants,"TGE Unlock",5%,
Tokenomics,Token Allocation,Ecosystem & Grants,"TGE Unlock Tokens","75,000,000",
Tokenomics,Token Allocation,Ecosystem & Grants,"Post-Cliff Monthly Unlock (%)",1.58%,
Tokenomics,Token Allocation,Ecosystem & Grants,"Post-Cliff Monthly Unlock (Tokens)","23,750,000",
Tokenomics,Token Allocation,Ecosystem & Grants,"Total Period (months)",60,
Tokenomics,Token Allocation,Ecosystem & Grants,"Cliff (months)",6,
Tokenomics,Token Allocation,Ecosystem & Grants,"Vesting Type",Linear,
Tokenomics,Token Allocation,Ecosystem & Grants,"Vesting Details","54 months linear post-cliff",
Tokenomics,Token Allocation,Ecosystem & Grants,"Purpose","Developer adoption, dApp incentives",
Tokenomics,Token Allocation,Aethelred Labs Treasury,"%",10%,
Tokenomics,Token Allocation,Aethelred Labs Treasury,"Total Tokens","1,000,000,000",
Tokenomics,Token Allocation,Aethelred Labs Treasury,"TGE Unlock",0%,
Tokenomics,Token Allocation,Aethelred Labs Treasury,"Post-Cliff Monthly Unlock (%)",2.083%,
Tokenomics,Token Allocation,Aethelred Labs Treasury,"Post-Cliff Monthly Unlock (Tokens)","20,833,333",
Tokenomics,Token Allocation,Aethelred Labs Treasury,"Total Period (months)",60,
Tokenomics,Token Allocation,Aethelred Labs Treasury,"Cliff (months)",12,
Tokenomics,Token Allocation,Aethelred Labs Treasury,"Vesting Type",Linear,
Tokenomics,Token Allocation,Aethelred Labs Treasury,"Vesting Details","48 months linear post-cliff",
Tokenomics,Token Allocation,Aethelred Labs Treasury,"Purpose","Operational runway, working capital",
Tokenomics,Token Allocation,Public Sale (Community),"%",10%,
Tokenomics,Token Allocation,Public Sale (Community),"Total Tokens","1,000,000,000",
Tokenomics,Token Allocation,Public Sale (Community),"TGE Unlock","22.5%",
Tokenomics,Token Allocation,Public Sale (Community),"TGE Unlock Tokens","225,000,000",
Tokenomics,Token Allocation,Public Sale (Community),"Post-Cliff Monthly Unlock (%)",4.167%,
Tokenomics,Token Allocation,Public Sale (Community),"Post-Cliff Monthly Unlock (Tokens)","29,166,667",
Tokenomics,Token Allocation,Public Sale (Community),"Total Period (months)",24,
Tokenomics,Token Allocation,Public Sale (Community),"Cliff (months)",0,
Tokenomics,Token Allocation,Public Sale (Community),"Vesting Type",Linear,
Tokenomics,Token Allocation,Public Sale (Community),"Vesting Details","75% over 18 months",
Tokenomics,Token Allocation,Public Sale (Community),"Purpose","Echo + Exchange + Airdrop",
Tokenomics,Token Allocation,Strategic Investors,"%",5%,
Tokenomics,Token Allocation,Strategic Investors,"Total Tokens","500,000,000",
Tokenomics,Token Allocation,Strategic Investors,"TGE Unlock",0%,
Tokenomics,Token Allocation,Strategic Investors,"Post-Cliff Monthly Unlock (%)",2.083%,
Tokenomics,Token Allocation,Strategic Investors,"Post-Cliff Monthly Unlock (Tokens)","10,416,667",
Tokenomics,Token Allocation,Strategic Investors,"Total Period (months)",48,
Tokenomics,Token Allocation,Strategic Investors,"Cliff (months)",12,
Tokenomics,Token Allocation,Strategic Investors,"Vesting Type",Linear,
Tokenomics,Token Allocation,Strategic Investors,"Vesting Details","36 months linear post-cliff",
Tokenomics,Token Allocation,Strategic Investors,"Purpose","Seed + Strategic + Binance",
Tokenomics,Token Allocation,Insurance / Stability Fund,"%",5%,
Tokenomics,Token Allocation,Insurance / Stability Fund,"Total Tokens","500,000,000",
Tokenomics,Token Allocation,Insurance / Stability Fund,"TGE Unlock",10%,
Tokenomics,Token Allocation,Insurance / Stability Fund,"TGE Unlock Tokens","50,000,000",
Tokenomics,Token Allocation,Insurance / Stability Fund,"Post-Cliff Monthly Unlock (%)",1.50%,
Tokenomics,Token Allocation,Insurance / Stability Fund,"Post-Cliff Monthly Unlock (Tokens)","7,500,000",
Tokenomics,Token Allocation,Insurance / Stability Fund,"Total Period (months)",30,
Tokenomics,Token Allocation,Insurance / Stability Fund,"Cliff (months)",0,
Tokenomics,Token Allocation,Insurance / Stability Fund,"Vesting Type",Linear,
Tokenomics,Token Allocation,Insurance / Stability Fund,"Vesting Details","30 months linear",
Tokenomics,Token Allocation,Insurance / Stability Fund,"Purpose","Slashing appeals, bridge hack indemnification",
Tokenomics,Token Allocation,Foundation Reserve,"%",5%,
Tokenomics,Token Allocation,Foundation Reserve,"Total Tokens","500,000,000",
Tokenomics,Token Allocation,Foundation Reserve,"TGE Unlock",0%,
Tokenomics,Token Allocation,Foundation Reserve,"Post-Cliff Monthly Unlock (%)",1.042%,
Tokenomics,Token Allocation,Foundation Reserve,"Post-Cliff Monthly Unlock (Tokens)","5,208,333",
Tokenomics,Token Allocation,Foundation Reserve,"Total Period (months)",60,
Tokenomics,Token Allocation,Foundation Reserve,"Cliff (months)",12,
Tokenomics,Token Allocation,Foundation Reserve,"Vesting Type",Linear,
Tokenomics,Token Allocation,Foundation Reserve,"Vesting Details","48 months linear post-cliff",
Tokenomics,Token Allocation,Foundation Reserve,"Purpose","Future initiatives, strategic partnerships",
Tokenomics,Token Allocation,TOTAL,"%",100%,
Tokenomics,Token Allocation,TOTAL,"Total Tokens","10,000,000,000",
Tokenomics,Token Allocation,TOTAL,"TGE Unlock","3.5%",
Tokenomics,Token Allocation,TOTAL,"TGE Unlock Tokens","350,000,000",
Public Sale Breakdown,Public Sale Components,Community Round (Echo),"% of Total",4.00%,
Public Sale Breakdown,Public Sale Components,Community Round (Echo),"Tokens",400,000,000,
Public Sale Breakdown,Public Sale Components,Community Round (Echo),"TGE Unlock",25%,
Public Sale Breakdown,Public Sale Components,Community Round (Echo),"TGE Unlock Tokens",100,000,000,
Public Sale Breakdown,Public Sale Components,Community Round (Echo),"Vesting","24 months, 0 cliff, 75% over 18mo",
Public Sale Breakdown,Public Sale Components,Community Round (Echo),"Fundraising Target","$6,000,000 @ $150M",
Public Sale Breakdown,Public Sale Components,Community Round (Echo),"Purpose","Early supporters, community building",
Public Sale Breakdown,Public Sale Components,Exchange Sale (Binance),"% of Total",1.75%,
Public Sale Breakdown,Public Sale Components,Exchange Sale (Binance),"Tokens",175,000,000,
Public Sale Breakdown,Public Sale Components,Exchange Sale (Binance),"TGE Unlock",25%,
Public Sale Breakdown,Public Sale Components,Exchange Sale (Binance),"TGE Unlock Tokens",43,750,000,
Public Sale Breakdown,Public Sale Components,Exchange Sale (Binance),"Vesting","24 months, 0 cliff, 75% over 18mo",
Public Sale Breakdown,Public Sale Components,Exchange Sale (Binance),"Fundraising Target","$5,250,000 @ $300M",
Public Sale Breakdown,Public Sale Components,Exchange Sale (Binance),"Purpose","Liquidity distribution, exchange partnership",
Public Sale Breakdown,Public Sale Components,Airdrop ("Seals" Program),"% of Total",3.00%,
Public Sale Breakdown,Public Sale Components,Airdrop ("Seals" Program),"Tokens",300,000,000,
Public Sale Breakdown,Public Sale Components,Airdrop ("Seals" Program),"TGE Unlock",25%,
Public Sale Breakdown,Public Sale Components,Airdrop ("Seals" Program),"TGE Unlock Tokens",75,000,000,
Public Sale Breakdown,Public Sale Components,Airdrop ("Seals" Program),"Vesting","6 months linear",
Public Sale Breakdown,Public Sale Components,Airdrop ("Seals" Program),"Fundraising Target","Not for sale",
Public Sale Breakdown,Public Sale Components,Airdrop ("Seals" Program),"Purpose","Community incentives, testnet participants",
Public Sale Breakdown,Public Sale Components,Reserve for Future,"% of Total",1.25%,
Public Sale Breakdown,Public Sale Components,Reserve for Future,"Tokens",125,000,000,
Public Sale Breakdown,Public Sale Components,Reserve for Future,"TGE Unlock",0%,
Public Sale Breakdown,Public Sale Components,Reserve for Future,"Vesting","TBD",
Public Sale Breakdown,Public Sale Components,Reserve for Future,"Purpose","Future campaigns",
Public Sale Breakdown,Public Sale Components,TOTAL,"% of Total",10.00%,
Public Sale Breakdown,Public Sale Components,TOTAL,"Tokens",1,000,000,000,
Public Sale Breakdown,Public Sale Components,TOTAL,"TGE Unlock","21.9%",
Public Sale Breakdown,Public Sale Components,TOTAL,"TGE Unlock Tokens",218,750,000,
Public Sale Breakdown,Public Sale Components,TOTAL,"Total Fundraising","$11,250,000",
Strategic Investor Breakdown,Strategic Components,Seed Round,"% of Total",1.00%,
Strategic Investor Breakdown,Strategic Components,Seed Round,"Tokens",100,000,000,
Strategic Investor Breakdown,Strategic Components,Seed Round,"TGE Unlock",0%,
Strategic Investor Breakdown,Strategic Components,Seed Round,"Vesting","12mo cliff + 36mo linear",
Strategic Investor Breakdown,Strategic Components,Seed Round,"Fundraising Target","$1,000,000 @ $100M",
Strategic Investor Breakdown,Strategic Components,Seed Round,"Purpose","Friends & family, initial capital",
Strategic Investor Breakdown,Strategic Components,"Strategic Round (Corporate/Sovereign)","% of Total",0.75%,
Strategic Investor Breakdown,Strategic Components,"Strategic Round (Corporate/Sovereign)","Tokens",75,000,000,
Strategic Investor Breakdown,Strategic Components,"Strategic Round (Corporate/Sovereign)","TGE Unlock",0%,
Strategic Investor Breakdown,Strategic Components,"Strategic Round (Corporate/Sovereign)","Vesting","12mo cliff + 36mo linear",
Strategic Investor Breakdown,Strategic Components,"Strategic Round (Corporate/Sovereign)","Fundraising Target","$1,875,000 @ $250M",
Strategic Investor Breakdown,Strategic Components,"Strategic Round (Corporate/Sovereign)","Purpose","Enterprise partners, sovereign funds",
Strategic Investor Breakdown,Strategic Components,"Binance Strategic Allocation","% of Total",0.75%,
Strategic Investor Breakdown,Strategic Components,"Binance Strategic Allocation","Tokens",75,000,000,
Strategic Investor Breakdown,Strategic Components,"Binance Strategic Allocation","TGE Unlock",0%,
Strategic Investor Breakdown,Strategic Components,"Binance Strategic Allocation","Vesting","12mo cliff",
Strategic Investor Breakdown,Strategic Components,"Binance Strategic Allocation","Fundraising Target","$1,875,000 @ $250M",
Strategic Investor Breakdown,Strategic Components,"Binance Strategic Allocation","Purpose","Exchange partnership guarantee",
Strategic Investor Breakdown,Strategic Components,"Reserve for Future","% of Total",2.50%,
Strategic Investor Breakdown,Strategic Components,"Reserve for Future","Tokens",250,000,000,
Strategic Investor Breakdown,Strategic Components,"Reserve for Future","TGE Unlock",0%,
Strategic Investor Breakdown,Strategic Components,"Reserve for Future","Vesting","TBD",
Strategic Investor Breakdown,Strategic Components,"Reserve for Future","Purpose","Additional strategic partners",
Strategic Investor Breakdown,Strategic Components,TOTAL,"% of Total",5.00%,
Strategic Investor Breakdown,Strategic Components,TOTAL,"Tokens",500,000,000,
Strategic Investor Breakdown,Strategic Components,TOTAL,"TGE Unlock",0%,
Strategic Investor Breakdown,Strategic Components,TOTAL,"Total Fundraising","$4,750,000",
Complete Fundraising,All Rounds,Seed Round,"Timing","Feb-Mar 2026",
Complete Fundraising,All Rounds,Seed Round,"Source","Friends & Family",
Complete Fundraising,All Rounds,Seed Round,"Target Raise","$1,000,000",
Complete Fundraising,All Rounds,Seed Round,"FDV","$100M",
Complete Fundraising,All Rounds,Seed Round,"Token Price","$0.01",
Complete Fundraising,All Rounds,Seed Round,"Tokens Sold",100,000,000,
Complete Fundraising,All Rounds,Seed Round,"% of Supply","1.00%",
Complete Fundraising,All Rounds,Seed Round,"Cumulative %","1.00%",
Complete Fundraising,All Rounds,Seed Round,"From Allocation","Strategic Investors",
Complete Fundraising,All Rounds,"Community Round","Timing","May-Jun 2026",
Complete Fundraising,All Rounds,"Community Round","Source","Echo Platform",
Complete Fundraising,All Rounds,"Community Round","Target Raise","$6,000,000",
Complete Fundraising,All Rounds,"Community Round","FDV","$150M",
Complete Fundraising,All Rounds,"Community Round","Token Price","$0.015",
Complete Fundraising,All Rounds,"Community Round","Tokens Sold",400,000,000,
Complete Fundraising,All Rounds,"Community Round","% of Supply","4.00%",
Complete Fundraising,All Rounds,"Community Round","Cumulative %","5.00%",
Complete Fundraising,All Rounds,"Community Round","From Allocation","Public Sale - Echo",
Complete Fundraising,All Rounds,"Strategic Round (Corporate)","Timing","Aug-Sep 2026",
Complete Fundraising,All Rounds,"Strategic Round (Corporate)","Source","Corporate/Sovereign",
Complete Fundraising,All Rounds,"Strategic Round (Corporate)","Target Raise","$1,875,000",
Complete Fundraising,All Rounds,"Strategic Round (Corporate)","FDV","$250M",
Complete Fundraising,All Rounds,"Strategic Round (Corporate)","Token Price","$0.025",
Complete Fundraising,All Rounds,"Strategic Round (Corporate)","Tokens Sold",75,000,000,
Complete Fundraising,All Rounds,"Strategic Round (Corporate)","% of Supply","0.75%",
Complete Fundraising,All Rounds,"Strategic Round (Corporate)","Cumulative %","5.75%",
Complete Fundraising,All Rounds,"Strategic Round (Corporate)","From Allocation","Strategic Investors",
Complete Fundraising,All Rounds,"Binance Strategic","Timing","Aug-Sep 2026",
Complete Fundraising,All Rounds,"Binance Strategic","Source","Binance",
Complete Fundraising,All Rounds,"Binance Strategic","Target Raise","$1,875,000",
Complete Fundraising,All Rounds,"Binance Strategic","FDV","$250M",
Complete Fundraising,All Rounds,"Binance Strategic","Token Price","$0.025",
Complete Fundraising,All Rounds,"Binance Strategic","Tokens Sold",75,000,000,
Complete Fundraising,All Rounds,"Binance Strategic","% of Supply","0.75%",
Complete Fundraising,All Rounds,"Binance Strategic","Cumulative %","6.50%",
Complete Fundraising,All Rounds,"Binance Strategic","From Allocation","Strategic Investors",
Complete Fundraising,All Rounds,"Exchange Sale","Timing","Oct-Nov 2026",
Complete Fundraising,All Rounds,"Exchange Sale","Source","Binance Prime",
Complete Fundraising,All Rounds,"Exchange Sale","Target Raise","$5,250,000",
Complete Fundraising,All Rounds,"Exchange Sale","FDV","$300M",
Complete Fundraising,All Rounds,"Exchange Sale","Token Price","$0.03",
Complete Fundraising,All Rounds,"Exchange Sale","Tokens Sold",175,000,000,
Complete Fundraising,All Rounds,"Exchange Sale","% of Supply","1.75%",
Complete Fundraising,All Rounds,"Exchange Sale","Cumulative %","8.25%",
Complete Fundraising,All Rounds,"Exchange Sale","From Allocation","Public Sale - Exchange",
Complete Fundraising,All Rounds,TOTAL,"Total Raise","$16,000,000",
Complete Fundraising,All Rounds,TOTAL,"Total Tokens Sold",825,000,000,
Complete Fundraising,All Rounds,TOTAL,"Total % of Supply","8.25%",
Airdrop Strategy,Seals Points Program,Activity,"Testnet validator operation","Seals Points: 1,000 per month","Infrastructure contribution",
Airdrop Strategy,Seals Points Program,Activity,"Bug bounty submission","Seals Points: 500-5,000","Security contribution",
Airdrop Strategy,Seals Points Program,Activity,"SDK download + test","Seals Points: 100","Developer adoption",
Airdrop Strategy,Seals Points Program,Activity,"dApp deployment on testnet","Seals Points: 2,000","Ecosystem building",
Airdrop Strategy,Seals Points Program,Activity,"Meaningful Discord participation","Seals Points: 10-50 per week","Community engagement",
Airdrop Strategy,Seals Points Program,Activity,"Referral (qualified)","Seals Points: 100 per referral","Organic growth",
Airdrop Strategy,Seals Points Program,Activity,"Early Echo registration","Seals Points: 5,000 bonus","Community round alignment",
Airdrop Strategy,Airdrop Tiers,Diamond,"Points Required","10,000+",
Airdrop Strategy,Airdrop Tiers,Diamond,"Airdrop Amount",50,000,
Airdrop Strategy,Airdrop Tiers,Diamond,"Est. Users",500,
Airdrop Strategy,Airdrop Tiers,Diamond,"Total Tokens",25,000,000,
Airdrop Strategy,Airdrop Tiers,Gold,"Points Required","5,000-9,999",
Airdrop Strategy,Airdrop Tiers,Gold,"Airdrop Amount",20,000,
Airdrop Strategy,Airdrop Tiers,Gold,"Est. Users",2,000,
Airdrop Strategy,Airdrop Tiers,Gold,"Total Tokens",40,000,000,
Airdrop Strategy,Airdrop Tiers,Silver,"Points Required","1,000-4,999",
Airdrop Strategy,Airdrop Tiers,Silver,"Airdrop Amount",5,000,
Airdrop Strategy,Airdrop Tiers,Silver,"Est. Users",10,000,
Airdrop Strategy,Airdrop Tiers,Silver,"Total Tokens",50,000,000,
Airdrop Strategy,Airdrop Tiers,Bronze,"Points Required","100-999",
Airdrop Strategy,Airdrop Tiers,Bronze,"Airdrop Amount",500,
Airdrop Strategy,Airdrop Tiers,Bronze,"Est. Users",50,000,
Airdrop Strategy,Airdrop Tiers,Bronze,"Total Tokens",25,000,000,
Airdrop Strategy,Airdrop Tiers,TOTAL,"Est. Users Total",62,500,
Airdrop Strategy,Airdrop Tiers,TOTAL,"Total Tokens Allocated",140,000,000,
Airdrop Strategy,Airdrop Tiers,TOTAL,"Remaining Tokens",160,000,000,"For ongoing incentives",
Airdrop Strategy,Airdrop Parameters,Parameter,"Total Allocation",300,000,000,"3% of supply",
Airdrop Strategy,Airdrop Parameters,Parameter,"TGE Unlock","25%",75,000,000,
Airdrop Strategy,Airdrop Parameters,Parameter,"Remaining Vesting","6 months linear",
Airdrop Strategy,Airdrop Parameters,Parameter,"Source","Public Sale bucket (10%)",
Token Unlock Schedule,Monthly Unlock,Month,"TGE","PoUW Rewards: 0, Core Contributors: 0, Ecosystem: 75M, Labs: 0, Public: 218.75M, Strategic: 0, Insurance: 50M, Foundation: 0, Total: 343.75M, Cumulative: 343.75M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 1","PoUW: 25M, Public: 41.67M, Insurance: 15M, Total: 81.67M, Cumulative: 425.42M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 2","81.67M, Cumulative: 507.08M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 3","81.67M, Cumulative: 588.75M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 4","81.67M, Cumulative: 670.42M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 5","81.67M, Cumulative: 752.08M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 6","105.42M, Cumulative: 857.50M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 7","105.42M, Cumulative: 962.92M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 8","105.42M, Cumulative: 1,068.33M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 9","105.42M, Cumulative: 1,173.75M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 10","105.42M, Cumulative: 1,279.17M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 11","105.42M, Cumulative: 1,384.58M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 12","641.88M, Cumulative: 2,026.46M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 13","183.54M, Cumulative: 2,210.00M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 14","183.54M, Cumulative: 2,393.54M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 15","183.54M, Cumulative: 2,577.08M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 16","183.54M, Cumulative: 2,760.63M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 17","183.54M, Cumulative: 2,944.17M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 18","183.54M, Cumulative: 3,127.71M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 19","141.88M, Cumulative: 3,269.58M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 20","141.88M, Cumulative: 3,411.46M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 21","141.88M, Cumulative: 3,553.33M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 22","141.88M, Cumulative: 3,695.21M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 23","141.88M, Cumulative: 3,837.08M",
Token Unlock Schedule,Monthly Unlock,Month,"Month 24","141.88M, Cumulative: 3,978.96M",
Key Milestones,Unlock Milestones,Milestone,"TGE","Cumulative Unlocked: 343.75M, % of Supply: 3.44%",
Key Milestones,Unlock Milestones,Milestone,"6 Months","Cumulative Unlocked: 857.50M, % of Supply: 8.58%",
Key Milestones,Unlock Milestones,Milestone,"12 Months","Cumulative Unlocked: 2,026.46M, % of Supply: 20.26%",
Key Milestones,Unlock Milestones,Milestone,"18 Months","Cumulative Unlocked: 3,127.71M, % of Supply: 31.28%",
Key Milestones,Unlock Milestones,Milestone,"24 Months","Cumulative Unlocked: 3,978.96M, % of Supply: 39.79%",
Key Milestones,Unlock Milestones,Milestone,"36 Months","Cumulative Unlocked: 5,642.29M, % of Supply: 56.42%",
Key Milestones,Unlock Milestones,Milestone,"48 Months","Cumulative Unlocked: 6,777.29M, % of Supply: 67.77%",
Key Milestones,Unlock Milestones,Milestone,"60 Months","Cumulative Unlocked: 7,589.79M, % of Supply: 75.90%",
Key Milestones,Unlock Milestones,Milestone,"120 Months","Cumulative Unlocked: 10,000.00M, % of Supply: 100%",
Valuation Ladder,Stages,Stage,"Seed","FDV: $100M, Raise: $1.0M, Tokens: 100M, Price: $0.01, Multiple to TGE: 30x",
Valuation Ladder,Stages,Stage,"Community","FDV: $150M, Raise: $6.0M, Tokens: 400M, Price: $0.015, Multiple to TGE: 20x",
Valuation Ladder,Stages,Stage,"Strategic","FDV: $250M, Raise: $3.75M, Tokens: 150M, Price: $0.025, Multiple to TGE: 12x",
Valuation Ladder,Stages,Stage,"Exchange","FDV: $300M, Raise: $5.25M, Tokens: 175M, Price: $0.03, Multiple to TGE: 10x",
Valuation Ladder,Stages,Stage,"TGE","FDV: $3,000M, Price: $0.30",
Critical Path Timeline,March 1 2026,Enterprise,"Finalize M42/FAB/EDGE LOIs",,
Critical Path Timeline,March 1 2026,Community,"LAUNCH 'SEALS' POINTS PROGRAM",,
Critical Path Timeline,March 2026,Enterprise,"Close Seed Round @ $100M",,
Critical Path Timeline,March 2026,Community,"Build Discord infrastructure",,
Critical Path Timeline,April 1 2026,Enterprise,"Testnet infrastructure ready",,
Critical Path Timeline,April 1 2026,Community,"Points begin accruing",,
Critical Path Timeline,May-Jun 2026,Enterprise,"Strategic investor outreach",,
Critical Path Timeline,May-Jun 2026,Community,"Echo round @ $150M (400M tokens)",,
Critical Path Timeline,July 2026,Enterprise,"External protocol audit complete",,
Critical Path Timeline,July 2026,Community,"Points leaderboard visible",,
Critical Path Timeline,August 2026,Enterprise,"Binance strategic allocation signed",,
Critical Path Timeline,August 2026,Community,"5,000+ active point earners",,
Critical Path Timeline,September 2026,Enterprise,"Strategic Round closes",,
Critical Path Timeline,September 2026,Community,"Validator applicants: 500+",,
Critical Path Timeline,October 2026,Enterprise,"Enterprise partnerships announced",,
Critical Path Timeline,October 2026,Community,"Binance Prime Sale @ $300M",,
Critical Path Timeline,November 2026,Enterprise,"Prime Sale completes (2-hour sellout)",,
Critical Path Timeline,November 2026,Community,"Airdrop snapshot taken",,
Critical Path Timeline,December 7-10 2026,Enterprise,"TGE @ ADFW @ $3B",,
Critical Path Timeline,December 7-10 2026,Community,"Airdrop distributed",,
Fallback Plan,$1B Path,Exchange Sale,"FDV: $375M, Raise: $4.0M, Tokens: 106.67M",,
Fallback Plan,$1B Path,Airdrop,"Allocation: 200M (2%)",,
Fallback Plan,$1B Path,TOTAL,"Total Raise: $13.5M, Total Tokens: ~640M, % of Supply: 6.4%",,
Fallback Plan,$1B Path,TGE FDV,"$1,000,000,000",,
Final Verification,Metric,Value,Verification Formula,Notes
Final Verification,Metric,"Total Supply","10,000,000,000",Fixed,
Final Verification,Metric,"Total Raise","$16,000,000","Seed + Echo + Strategic + Binance + Exchange",
Final Verification,Metric,"Total Tokens Sold",825,000,000,"100M + 400M + 75M + 75M + 175M",
Final Verification,Metric,"% of Supply Sold","8.25%","825M ÷ 10B = 8.25%",
Final Verification,Metric,"Avg Token Price (Weighted)","$0.0194","$16M ÷ 825M",
Final Verification,Metric,"TGE FDV Target","$3,000,000,000","$0.30 × 10B",
Final Verification,Metric,"TGE Unlock %","3.44%","343.75M ÷ 10B",
Final Verification,Metric,"TGE Unlock Tokens",343,750,000,"Per schedule",
Final Verification,Metric,"Strategic Bucket (500M) - Used",250,000,000,"Seed 100M + Strategic 75M + Binance 75M",
Final Verification,Metric,"Strategic Bucket (500M) - Remaining",250,000,000,,
Final Verification,Metric,"Public Bucket (1,000M) - Used",575,000,000,"Echo 400M + Exchange 175M",
Final Verification,Metric,"Public Bucket (1,000M) - Remaining",425,000,000,,
Final Verification,Metric,"Airdrop Bucket (300M)",300,000,000,"Reserved within Public Sale",