Wallet Address:

$GOinfluencer Total Supply Circulating Supply Market Cap TGE

Markt Price as of:

December 17th $ 0.24 - 17,750,000 -
Public Price $ 0.01 - 17,750,000 $ 177,500
Predicted Price $ 0.50 1,000,000,000 - -
FERRUM ALLOCATION TABLE AND VESTING
Contribution
$ 125.00 Enter % Enter Price
Pre-Seed 26.60% $ 0.0040
Seed 50% $ 0.006
Strategic 23.40% $ 0.008
Check: 100.0%
Enter %
Fee 5%

Fee Units Net Units TGE %

Pre-Seed 8,313 -416 7,897 0%
Seed 10,417 -521 9,896 0%
Strategic 3,656 -183 3,473 15%
Total 22,385 -1,119 21,266 TOTAL
Less: Fee -1,119
Net Units 21,266 Market Value $ 5,125.14
X Factor 41
 Market Cap Terms of Deal: A mix of : Pre-Seed Seed Strategic

$ 4,277,750 Price:
$ 177,500 Pre-Seed $ 0.004
$ 500,000,000 Seed $ 0.006
Strategic $ 0.008
Fee: 5%

Ratio:
Pre-Seed 26.60%
Seed 50.00%
Strategic 23.40%

Vesting:
Pre-Seed 3 Months Locked / 20% on Month 4 / 16% Month 5 / 16% Mont
Seed 1 Month Locked / 20% on Month 2 / 16% Month 3 / 16% Month
Strategic 15% at TGE / 17% on Month 2 / 17% Month 3 / 17% Month 4 / 1
Average Price: $ 0.0059

12/17/2021 1/17/2022 2/17/2022

TGE Units 2 mth% 2 mth units 3 mth % 3 mth units mth 4 %
0 0% 0 0% 0 20%
0 20% 1,979 16% 1,583 16%
521 17% 590 17% 590 17%
521 2,570 2,174
2.45% CUMM. 3,091 14.53% 5,264 24.76%
$ 125.56 $ 744.85 $ 1,268.74
 $GOinfluencer 1 2 3
2.45% 12.08% 10.22%

1 2 3
$GOinfluencer
Sold $ 0.24 $ 0.24 $ 0.24
$ 125.56 $ 619.29 $ 523.89

4 / 16% Month 5 / 16% Month 6 / 16% Month 7 / 16% Month 8

2 / 16% Month 3 / 16% Month 4 / 16% Month 5 / 16% Month 6
% Month 3 / 17% Month 4 / 17% Month 5

3/17/2022 4/17/2022 5/17/2022

mth 4 units mth 5 % mth 5 units mth 6 % mth 6 units mth 7 %
1,579 16% 1,264 16% 1,264 16%
1,583 16% 1,583 16% 1,583 16%
590 17% 590 17% 590 0%
3,753 3,437 3,437
9,018 42.40% 12,455 58.57% 15,892 74.73%
$ 2,173.26 $ 3,001.65 $ 3,830.05
 4 5 6 7 8 9
17.65% 16.16% 16.16% 13.39% 5.94% 5.94% 100.00%

4 5 6 7 8 9
$ 0.24 $ 0.24 $ 0.24 $ 0.24 $ 0.24 $ 0.24
$ 904.52 $ 828.39 $ 828.39 $ 686.09 $ 304.50 $ 304.50 $ 5,125.14

6/17/2022 7/17/2022 8/17/2022

mth 7 units mth 8 % mth 8 units mth 9 % mth 9 units
1,264 16% 1,264 16% 1,264 100%
1,583 0% 0 0% 0 100%
0 0% 0 0% 0 100%
2,847 1,264 1,264
18,739 88.12% 20,003 94.06% 21,266 100.00%
$ 4,516.13 $ 4,820.64 $ 5,125.14