%20(1).svg?alt=media&token=63bcd1ea-1a22-4ed0-bf6c-9e9e865a933c)
Distribution plan
To delve deeper into our tokenomics, the best way is to follow the link provided below https://docs.google.com/spreadsheets/d/1JAjTN6k9k06b8L4uxHUc5goIx3ehzkVBO9gl5rkChSU/edit#gid=1018355979
Initial Inputs
| Total Supply of Tokens | 1,000,000,000 |
|---|---|
TGE Target Date | 2024 |
% Public Sale of Supply (up to) | 3.5% |
Public Sale Valuation | 20,000,000 |
| IMC @ TGE | Initial Circulating Supply | FDMC @ TGE |
|---|---|---|
24,180,000 | 2.42% | $483,600 |
Token Sale
| $ Token Value | FDV | $ Price | # of Tokens | Delta % from Angel round | |
|---|---|---|---|---|---|
Angels | $110,000 | $5,000,000 | $0.005 | 22,000,000 | |
Pre-Seed | $1,000,000 | $10,000,000 | $0.010 | 100,000,000 | 100.0% |
Seed | $1,920,000 | $16,000,000 | $0.016 | 120,000,000 | 220.0% |
KOL Round | $324,000 | $18,000,000 | $0.018 | 18,000,000 | 260.0% |
Public Round | $700,000 | $20,000,000 | $0.020 | 35,000,000 | 300.0% |
Total | $4,054,000 | 295,000,000 |
Token Distribution Scheme
| % Allocation | # of Tokens | |
|---|---|---|
Pre-Seed | 2.2% | 22,000,000 |
Seed | 10.0% | 100,000,000 |
Private | 12.0% | 120,000,000 |
KOL Round | 1.8% | 18,000,000 |
Airdrop | 5.0% | 50,000,000 |
Public Round | 3.5% | 35,000,000 |
Team | 12.0% | 120,000,000 |
Liquidity Provision | 7.0% | 70,000,000 |
Marketing | 7.0% | 70,000,000 |
Advisors | 3.0% | 30,000,000 |
Ecosystem & Development | 6.5% | 65,000,000 |
Community | 25.0% | 250,000,000 |
Treasury | 5.0% | 50,000,000 |
Total | 100.0% | 1,000,000,000 |
Token Vesting Schedule
| Vesting | Initial Cliff | Vesting Starts | Vesting Ends | |
|---|---|---|---|---|
Pre-Seed | 18 | 3 | Jan/2025 | Jun/2026 |
Seed | 12 | 3 | Jan/2025 | Dec/2025 |
Private | 9 | 2 | Dec/2024 | Aug/2025 |
KOL Round | 6 | 1 | Nov/2024 | Apr/2025 |
Airdrop | 18 | 6 | Apr/2025 | Sep/2026 |
Public Round | 6 | 1 | Nov/2024 | Apr/2025 |
Team | 36 | 12 | Oct/2025 | Sep/2028 |
Liquidity Provision | 1 | 0 | Oct/2024 | Oct/2024 |
Marketing | 36 | 1 | Nov/2024 | Oct/2027 |
Advisors | 18 | 6 | Apr/2025 | Sep/2026 |
Ecosystem & Development | 48 | 1 | Nov/2024 | Oct/2028 |
Community | 48 | 0 | Oct/2024 | Sep/2028 |
Treasury | 48 | 3 | Jan/2025 | Dec/2028 |
Last updated
