$SUIRWA Tokenomics.xlsx

	A	B	D	E	F	G	H	I	J	K
1	m
2
3
4			%	Price/ Token	Total Tokens	Total Raise	Valuation	TGE	Tokens on TGE	Vesting
5		Rounds
6		KOL	52.38%	0.018	52,380,000	942,840	1,800,000	35%	18,333,000	1m cliff, then 21,6% each month for 3 months
7		Public	28.62%	0.018	28,620,000	515,160	1,800,000	35%	10,017,000	1m cliff, then 21,6% each month for 3 months
8		staking	1.00%		1,000,000			0%	0	each month 20%
9		SUIDEPIN Stakers	1.00%		1,000,000			0%		1 week cliff, each week 10%
10		Liquidity	9.00%		9,000,000			0%	0	strategic unlock
11		Foundation	3.00%		3,000,000			0%	0	5m cliff, then 10m
12		CEX/DEX Listing/fees	5.00%		5,000,000			0%	0	strategic unlock
13			100.0%		100,000,000	1,458,000			28,350,000
14
15
16					Token Name		$SUIRWA
17					Total Supply		100,000,000
18					Total Sale:		1,458,000
19					Initial Mcap:		$ 510,300
20					Initial Tokens:		28,350,000
21					FDV:		$ 1,800,000
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
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