| A | B | C | D | E | F | G | H | I | |
|---|---|---|---|---|---|---|---|---|---|
1 | Allocation | Percent | Tokens | Release at TGE | Cliff | Vesting duration | Price | Discount | Total Raise |
2 | Seed | 5% | 6,000,000 | 10% | T + 4 | 16 months | $0.08 | 47% | $480,000 |
3 | Private Sale | 12% | 14,400,000 | 10% | T + 3 | 12 months | $0.11 | 27% | $1,584,000 |
4 | IDO | 4% | 4,800,000 | 25% | T + 1 | 3 months | $0.15 | 0% | $720,000 |
5 | Liquidity | 5% | 6,000,000 | 100% | |||||
6 | Team | 18% | 21,600,000 | 0% | T + 12 | 24 months | |||
7 | Marketing | 5% | 6,000,000 | 50% | T + 1 | 8 months | FDV | $18,000,000 | |
8 | PvP Rewards | 25% | 30,000,000 | 20% | T + 6 | 18 months | IMC | $2,736,000 | |
9 | Partnerships | 8% | 9,600,000 | 0% | T + 1 | 12 months | Liquidity | $900,000 | |
10 | Advisors | 3% | 3,600,000 | 0% | T + 3 | 15 months | IMC Without Liq | $1,836,000 | |
11 | Ziberverse | 15% | 18,000,000 | 0% | T + 24 | 25 months | Hard Cap | $2,784,000 | |
12 | Total | 100% | 120,000,000 | 15.20% | Investor Control | 21% | |||
13 | |||||||||