Tokenomics -> WCR

	B	C	E	F	G	H	I	J	K	L	M	N
1
2	Settings		Allocations		Cliff (in Months)	Vesting (in Months)	% Unlocked TGE
3	Token Name	$WCR	Private	8.00%	6	18	0.00%
4	Total Supply	61,000,000	Public	20.00%	0	0	100.00%
5	Fully Diluted Market Cap	$61,000,000	Team	12.00%	12	60	0.00%
6	Private Round		Drop	5.00%	12	24	0.00%
7	Raise	$1,600,000	Marketing	8%	3	36	0.00%
8	Market Cap	$16,000,000	Treasury	7.00%	0	60	0.00%
9	Price	$0.26	Ecosystem	25.00%	0	36	0.00%
10			Liquidity	15.00%	0	0	100.00%
11	Market Cap Forecast
12	Initial Market Cap	$61,000,000
13	Increment (Amount)	$25,000,000
14
15	Public Round
16	Raise	$12,200,000	Total %	100.00%
17	Market Cap	$61,000,000
18	Liquidity %	75.00%
19	% Public Supply	20.00%
20	% DEX Liquidity	15.00%
21	Price	$1.00000
22	Premium vs Private	281.25%
23	Discount	73.77%
24	Funding Metrics		Market Cap	Token Price	Private	Public	Team	Drop	Marketing	Treasury	Ecosystem	Liquidity
25	Private Funding	$1,600,000	$61,000,000	$1.00	$4,880,000	$12,200,000	$7,320,000	$3,050,000	$4,880,000	$4,270,000	$15,250,000	$9,150,000
26	Public Funding	$3,050,000	$86,000,000	$1.41	$6,880,000	$17,200,000	$10,320,000	$4,300,000	$6,880,000	$6,020,000	$21,500,000	$12,900,000
27	Total Funding	$4,650,000	$111,000,000	$1.82	$8,880,000	$22,200,000	$13,320,000	$5,550,000	$8,880,000	$7,770,000	$27,750,000	$16,650,000
28			$136,000,000	$2.23	$10,880,000	$27,200,000	$16,320,000	$6,800,000	$10,880,000	$9,520,000	$34,000,000	$20,400,000
29	Liquidity Pool Metrics		$161,000,000	$2.64	$12,880,000	$32,200,000	$19,320,000	$8,050,000	$12,880,000	$11,270,000	$40,250,000	$24,150,000
30	USD Value in LP	$9,150,000	$186,000,000	$3.05	$14,880,000	$37,200,000	$22,320,000	$9,300,000	$14,880,000	$13,020,000	$46,500,000	$27,900,000
31	Tokens in LP	9,150,000	$211,000,000	$3.46	$16,880,000	$42,200,000	$25,320,000	$10,550,000	$16,880,000	$14,770,000	$52,750,000	$31,650,000
32			$236,000,000	$3.87	$18,880,000	$47,200,000	$28,320,000	$11,800,000	$18,880,000	$16,520,000	$59,000,000	$35,400,000
33	% LP vs FD Market Cap	15.00%	$261,000,000	$4.28	$20,880,000	$52,200,000	$31,320,000	$13,050,000	$20,880,000	$18,270,000	$65,250,000	$39,150,000
34			$286,000,000	$4.69	$22,880,000	$57,200,000	$34,320,000	$14,300,000	$22,880,000	$20,020,000	$71,500,000	$42,900,000
39
40
41
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
101
102
103
104