Sheet1

Aurora Price, USD/Aurora

Supply 1,000,000,000.00 0.13
Circulating Supply 101,907,520.00

Marketing/ Rewards 40.00% 400,000,000.00

IDEX Membership 10.00% 100,000,000.00
Founding Team 20.00% 200,000,000.00
Future Employee Token Pool 10.00% 100,000,000.00
Future Pool 10.00% 100,000,000.00
Internal Investors 5.00% 50,000,000.00
Business Investments 5.00% 50,000,000.00

Rewards 0.20 200,000,000.00

Month Remaining Rewards Pool

1 200,000,000.00 2,000,000.00
2 198,000,000.00 1,980,000.00
3 196,020,000.00 1,960,200.00
4 194,059,800.00 1,940,598.00
5 192,119,202.00 1,921,192.02
6 190,198,009.98 1,901,980.10
7 188,296,029.88 1,882,960.30
8 186,413,069.58 1,864,130.70
9 184,548,938.89 1,845,489.39
10 182,703,449.50 1,827,034.49
11 180,876,415.00 1,808,764.15
12 179,067,650.85 1,790,676.51
13 177,276,974.34 1,772,769.74
14 175,504,204.60 1,755,042.05
15 173,749,162.55 1,737,491.63
16 172,011,670.93 1,720,116.71
17 170,291,554.22 1,702,915.54
18 168,588,638.68 1,685,886.39
19 166,902,752.29 1,669,027.52
20 165,233,724.77 1,652,337.25
21 163,581,387.52 1,635,813.88
22 161,945,573.64 1,619,455.74
23 160,326,117.91 1,603,261.18
24 158,722,856.73 1,587,228.57
25 157,135,628.16 1,571,356.28
26 155,564,271.88 1,555,642.72
27 154,008,629.16 1,540,086.29
28 152,468,542.87 1,524,685.43
29 150,943,857.44 1,509,438.57
30 149,434,418.87 1,494,344.19
31 147,940,074.68 1,479,400.75

Page 1
 Sheet1
32 146,460,673.93 1,464,606.74
33 144,996,067.19 1,449,960.67
34 143,546,106.52 1,435,461.07
35 142,110,645.45 1,421,106.45
36 140,689,539.00 1,406,895.39
37 139,282,643.61 1,392,826.44
38 137,889,817.17 1,378,898.17
39 136,510,919.00 1,365,109.19
40 135,145,809.81 1,351,458.10
41 133,794,351.71 1,337,943.52
42 132,456,408.20 1,324,564.08
43 131,131,844.11 1,311,318.44
44 129,820,525.67 1,298,205.26
45 128,522,320.42 1,285,223.20
46 127,237,097.21 1,272,370.97
47 125,964,726.24 1,259,647.26
48 124,705,078.98 1,247,050.79
49 123,458,028.19 1,234,580.28
50 122,223,447.91 1,222,234.48
51 121,001,213.43 1,210,012.13
52 119,791,201.29 1,197,912.01
53 118,593,289.28 1,185,932.89
54 117,407,356.39 1,174,073.56
55 116,233,282.82 1,162,332.83
56 115,070,950.00 1,150,709.50
57 113,920,240.50 1,139,202.40
58 112,781,038.09 1,127,810.38
59 111,653,227.71 1,116,532.28
60 110,536,695.43 1,105,366.95
61 109,431,328.48 1,094,313.28
62 108,337,015.19 1,083,370.15
63 107,253,645.04 1,072,536.45
64 106,181,108.59 1,061,811.09
65 105,119,297.51 1,051,192.98
66 104,068,104.53 1,040,681.05
67 103,027,423.48 1,030,274.23
68 101,997,149.25 1,019,971.49
69 100,977,177.76 1,009,771.78
70 99,967,405.98 999,674.06
71 98,967,731.92 989,677.32
72 97,978,054.60 979,780.55
73 96,998,274.05 969,982.74
74 96,028,291.31 960,282.91
75 95,068,008.40 950,680.08
76 94,117,328.32 941,173.28
77 93,176,155.03 931,761.55
78 92,244,393.48 922,443.93
79 91,321,949.55 913,219.50
80 90,408,730.05 904,087.30

Page 2
 Sheet1
81 89,504,642.75 895,046.43
82 88,609,596.33 886,095.96
83 87,723,500.36 877,235.00
84 86,846,265.36 868,462.65
85 85,977,802.70 859,778.03
86 85,118,024.68 851,180.25
87 84,266,844.43 842,668.44
88 83,424,175.99 834,241.76
89 82,589,934.23 825,899.34
90 81,764,034.88 817,640.35
91 80,946,394.54 809,463.95
92 80,136,930.59 801,369.31
93 79,335,561.28 793,355.61
94 78,542,205.67 785,422.06
95 77,756,783.61 777,567.84
96 76,979,215.78 769,792.16
97 76,209,423.62 762,094.24
98 75,447,329.38 754,473.29
99 74,692,856.09 746,928.56
100 73,945,927.53 739,459.28
101 73,206,468.25 732,064.68
102 72,474,403.57 724,744.04
103 71,749,659.54 717,496.60
104 71,032,162.94 710,321.63
105 70,321,841.31 703,218.41
106 69,618,622.90 696,186.23
107 68,922,436.67 689,224.37
108 68,233,212.30 682,332.12
109 67,550,880.18 675,508.80
110 66,875,371.38 668,753.71
111 66,206,617.66 662,066.18
112 65,544,551.49 655,445.51
113 64,889,105.97 648,891.06
114 64,240,214.91 642,402.15
115 63,597,812.76 635,978.13
116 62,961,834.64 629,618.35
117 62,332,216.29 623,322.16
118 61,708,894.13 617,088.94
119 61,091,805.19 610,918.05
120 60,480,887.13 604,808.87
121 59,876,078.26 598,760.78
122 59,277,317.48 592,773.17

Page 3
 Sheet1

e, USD/Aurora

Additional to Circulating Supply Year Circulating Supply Market Cap

2,000,000.00 0.08 103,907,520.00 13,507,977.60
3,980,000.00 0.17 105,887,520.00 13,765,377.60 1.019055406
5,940,200.00 0.25 107,847,720.00 14,020,203.60 1.037920258
7,880,798.00 0.33 109,788,318.00 14,272,481.34 1.056596462
9,801,990.02 0.42 111,709,510.02 14,522,236.30 1.075085904
11,703,970.12 0.50 113,611,490.12 14,769,493.72 1.093390451
13,586,930.42 0.58 115,494,450.42 15,014,278.55 1.111511952
15,451,061.11 0.67 117,358,581.11 15,256,615.54 1.129452239
17,296,550.50 0.75 119,204,070.50 15,496,529.17 1.147213123
19,123,585.00 0.83 121,031,105.00 15,734,043.65 1.164796398
20,932,349.15 0.92 122,839,869.15 15,969,182.99 1.18220384
22,723,025.66 1.00 124,630,545.66 16,201,970.94 1.199437208
24,495,795.40 1.08 126,403,315.40 16,432,431.00 1.216498242
26,250,837.45 1.17 128,158,357.45 16,660,586.47 1.233388666
27,988,329.07 1.25 129,895,849.07 16,886,460.38 1.250110185
29,708,445.78 1.33 131,615,965.78 17,110,075.55 1.26666449
31,411,361.32 1.42 133,318,881.32 17,331,454.57 1.283053251
33,097,247.71 1.50 135,004,767.71 17,550,619.80 1.299278125
34,766,275.23 1.58 136,673,795.23 17,767,593.38 1.315340749
36,418,612.48 1.67 138,326,132.48 17,982,397.22 1.331242748
38,054,426.36 1.75 139,961,946.36 18,195,053.03 1.346985727
39,673,882.09 1.83 141,581,402.09 18,405,582.27 1.362571276
41,277,143.27 1.92 143,184,663.27 18,614,006.23 1.378000969
42,864,371.84 2.00 144,771,891.84 18,820,345.94 1.393276366
44,435,728.12 2.08 146,343,248.12 19,024,622.26 1.408399008
45,991,370.84 2.17 147,898,890.84 19,226,855.81 1.423370424
47,531,457.13 2.25 149,438,977.13 19,427,067.03 1.438192126
49,056,142.56 2.33 150,963,662.56 19,625,276.13 1.452865611
50,565,581.13 2.42 152,473,101.13 19,821,503.15 1.467392361
52,059,925.32 2.50 153,967,445.32 20,015,767.89 1.481773844
53,539,326.07 2.58 155,446,846.07 20,208,089.99 1.496011512

Page 4
 Sheet1
55,003,932.81 2.67 156,911,452.81 20,398,488.87 1.510106803
56,453,893.48 2.75 158,361,413.48 20,586,983.75 1.524061141
57,889,354.55 2.83 159,796,874.55 20,773,593.69 1.537875936
59,310,461.00 2.92 161,217,981.00 20,958,337.53 1.551552583
60,717,356.39 3.00 162,624,876.39 21,141,233.93 1.565092463
62,110,182.83 3.08 164,017,702.83 21,322,301.37 1.578496944
63,489,081.00 3.17 165,396,601.00 21,501,558.13 1.591767381
64,854,190.19 3.25 166,761,710.19 21,679,022.32 1.604905114
66,205,648.29 3.33 168,113,168.29 21,854,711.88 1.617911469
67,543,591.80 3.42 169,451,111.80 22,028,644.53 1.63078776
68,868,155.89 3.50 170,775,675.89 22,200,837.87 1.643535289
70,179,474.33 3.58 172,086,994.33 22,371,309.26 1.656155342
71,477,679.58 3.67 173,385,199.58 22,540,075.95 1.668649195
72,762,902.79 3.75 174,670,422.79 22,707,154.96 1.681018109
74,035,273.76 3.83 175,942,793.76 22,872,563.19 1.693263334
75,294,921.02 3.92 177,202,441.02 23,036,317.33 1.705386107
76,541,971.81 4.00 178,449,491.81 23,198,433.94 1.717387652
77,776,552.09 4.08 179,684,072.09 23,358,929.37 1.729269182
78,998,786.57 4.17 180,906,306.57 23,517,819.85 1.741031896
80,208,798.71 4.25 182,116,318.71 23,675,121.43 1.752676983
81,406,710.72 4.33 183,314,230.72 23,830,849.99 1.76420562
82,592,643.61 4.42 184,500,163.61 23,985,021.27 1.77561897
83,766,717.18 4.50 185,674,237.18 24,137,650.83 1.786918186
84,929,050.00 4.58 186,836,570.00 24,288,754.10 1.798104411
86,079,759.50 4.67 187,987,279.50 24,438,346.34 1.809178773
87,218,961.91 4.75 189,126,481.91 24,586,442.65 1.820142391
88,346,772.29 4.83 190,254,292.29 24,733,058.00 1.830996373
89,463,304.57 4.92 191,370,824.57 24,878,207.19 1.841741816
90,568,671.52 5.00 192,476,191.52 25,021,904.90 1.852379804
91,662,984.81 5.08 193,570,504.81 25,164,165.62 1.862911412
92,746,354.96 5.17 194,653,874.96 25,305,003.74 1.873337704
93,818,891.41 5.25 195,726,411.41 25,444,433.48 1.883659733
94,880,702.49 5.33 196,788,222.49 25,582,468.92 1.893878542
95,931,895.47 5.42 197,839,415.47 25,719,124.01 1.903995163
96,972,576.52 5.50 198,880,096.52 25,854,412.55 1.914010617
98,002,850.75 5.58 199,910,370.75 25,988,348.20 1.923925917
99,022,822.24 5.67 200,930,342.24 26,120,944.49 1.933742065
100,032,594.02 5.75 201,940,114.02 26,252,214.82 1.94346005
101,032,268.08 5.83 202,939,788.08 26,382,172.45 1.953080856
102,021,945.40 5.92 203,929,465.40 26,510,830.50 1.962605453
103,001,725.95 6.00 204,909,245.95 26,638,201.97 1.972034805
103,971,708.69 6.08 205,879,228.69 26,764,299.73 1.981369863
104,931,991.60 6.17 206,839,511.60 26,889,136.51 1.990611571
105,882,671.68 6.25 207,790,191.68 27,012,724.92 1.999760861
106,823,844.97 6.33 208,731,364.97 27,135,077.45 2.008818659
107,755,606.52 6.42 209,663,126.52 27,256,206.45 2.017785878
108,678,050.45 6.50 210,585,570.45 27,376,124.16 2.026663426
109,591,269.95 6.58 211,498,789.95 27,494,842.69 2.035452198
110,495,357.25 6.67 212,402,877.25 27,612,374.04 2.044153082

Page 5
 Sheet1
111,390,403.67 6.75 213,297,923.67 27,728,730.08 2.052766957
112,276,499.64 6.83 214,184,019.64 27,843,922.55 2.061294694
113,153,734.64 6.92 215,061,254.64 27,957,963.10 2.069737153
114,022,197.30 7.00 215,929,717.30 28,070,863.25 2.078095188
114,881,975.32 7.08 216,789,495.32 28,182,634.39 2.086369642
115,733,155.57 7.17 217,640,675.57 28,293,287.82 2.094561352
116,575,824.01 7.25 218,483,344.01 28,402,834.72 2.102671145
117,410,065.77 7.33 219,317,585.77 28,511,286.15 2.110699839
118,235,965.12 7.42 220,143,485.12 28,618,653.07 2.118648247
119,053,605.46 7.50 220,961,125.46 28,724,946.31 2.126517171
119,863,069.41 7.58 221,770,589.41 28,830,176.62 2.134307405
120,664,438.72 7.67 222,571,958.72 28,934,354.63 2.142019738
121,457,794.33 7.75 223,365,314.33 29,037,490.86 2.149654946
122,243,216.39 7.83 224,150,736.39 29,139,595.73 2.157213803
123,020,784.22 7.92 224,928,304.22 29,240,679.55 2.164697071
123,790,576.38 8.00 225,698,096.38 29,340,752.53 2.172105507
124,552,670.62 8.08 226,460,190.62 29,439,824.78 2.179439858
125,307,143.91 8.17 227,214,663.91 29,537,906.31 2.186700865
126,054,072.47 8.25 227,961,592.47 29,635,007.02 2.193889263
126,793,531.75 8.33 228,701,051.75 29,731,136.73 2.201005777
127,525,596.43 8.42 229,433,116.43 29,826,305.14 2.208051125
128,250,340.46 8.50 230,157,860.46 29,920,521.86 2.21502602
128,967,837.06 8.58 230,875,357.06 30,013,796.42 2.221931166
129,678,158.69 8.67 231,585,678.69 30,106,138.23 2.22876726
130,381,377.10 8.75 232,288,897.10 30,197,556.62 2.235534994
131,077,563.33 8.83 232,985,083.33 30,288,060.83 2.24223505
131,766,787.70 8.92 233,674,307.70 30,377,660.00 2.248868106
132,449,119.82 9.00 234,356,639.82 30,466,363.18 2.255434831
133,124,628.62 9.08 235,032,148.62 30,554,179.32 2.261935889
133,793,382.34 9.17 235,700,902.34 30,641,117.30 2.268371936
134,455,448.51 9.25 236,362,968.51 30,727,185.91 2.274743623
135,110,894.03 9.33 237,018,414.03 30,812,393.82 2.281051593
135,759,785.09 9.42 237,667,305.09 30,896,749.66 2.287296483
136,402,187.24 9.50 238,309,707.24 30,980,261.94 2.293478925
137,038,165.36 9.58 238,945,685.36 31,062,939.10 2.299599542
137,667,783.71 9.67 239,575,303.71 31,144,789.48 2.305658952
138,291,105.87 9.75 240,198,625.87 31,225,821.36 2.311657769
138,908,194.81 9.83 240,815,714.81 31,306,042.93 2.317596598
139,519,112.87 9.92 241,426,632.87 31,385,462.27 2.323476038
140,123,921.74 10.00 242,031,441.74 31,464,087.43 2.329296684
140,722,682.52 10.08 242,630,202.52 31,541,926.33 2.335059123
141,315,455.69 10.17 243,222,975.69 31,618,986.84 2.340763938

Page 6