ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAG
1
2
3
4
5
CELLS that are calculated by FORMULAS
6
7
CELLS you have to fill
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
Tokenomics InfoDistribution infoUnlock & Vesting info
26
Tokens% of TotalSale PriceInitial Unlock
(in %)		Initial Unlock
(in Tokens)		Lock-UP Period
/ Cliff		Vesting Schedule
27
Initial Supply220,000,000Team180,000,00018.00%/0.00%0.001 Year18 months, linearly each month
28
Total Supply1,000,000,000Partners/Advisors48,000,0004.80%/0.00%0.001 Year12 months, linearly each month
29
Initial Price0.05Content Acquisition190,000,00019.00%/0.00%0.001 Year12 months, linearly each month
30
Initial Market Cap$11,000,000Growth154,581,70215.46%/0.00%0.001 Year24 months, linearly each month
31
Fully Diluted Market Cap (FDV)$50,000,000Private Sale95,418,2989.54%$0.06690.00%0.001 Year12 months, linearly each month
32
IEO100,000,00010.00%$0.05000.00%0.00--
33
Exchanges120,000,00012.00%/0.00%0.00--
34
Marketing12,000,0001.20%/0.00%0.006 months6 months, linearly each month
35
Company Reserve100,000,00010.00%/0.00%0.00Only unlocked if 1,000,000 MAU-
36
37
38
39
40
41
1,000,000,000100.00%0
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