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