KimberLite Token - Tokenomics

	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH	AI	AJ	AK	AL	AM	AN	AO	AP	AQ	AR	AS	AT	AU	AV	AW	AX	AY	AZ	BA	BB	BC	BD	BE	BF	BG	BH	BI	BJ
1
2	Total Supply	200,000,000
3	Ticker	$KIMBER
4	Protocol	ERC-20
5	Network	Ethereum (ETH)
6
7
8		Allocation	Tokens	TGE Unlock	TGE Unlock Total %	Cliff (Months)	Vesting Months
9	Seed	8.45%	16,900,000	0%	0.00%	12	24
10	IDO Pre-Sale 1	0.45%	900,000	5%	0.02%	6	12
11	IDO Pre-Sale 2	0.90%	1,800,000	5%	0.05%	6	12
12	IDO Sale	6.00%	12,000,000	10%	0.60%	0	6
13	Marketing	5.00%	10,000,000	10%	0.50%		36
14	Team	10.00%	20,000,000	0%	0.00%	60	12
15	Advisors	5.00%	10,000,000	0%	0.00%	12	36
16	Ecosystem & Partners	10.00%	20,000,000	0%	0.00%	0	36
17	OTC	10.00%	20,000,000	0%	0.00%	6	6
18	Reserve	5.00%	10,000,000	5%	0.25%	0	60
19	Community Pool	31.70%	63,400,000	0%	0.00%	0	3	NOTE: Non-Linear Release
20	Liquidity	7.50%	15,000,000	50%	3.75%	0	12
21
22	Totals	100.00%	200,000,000		5.17%
23
24
25												Allocation of Funds Raised
26	Token Sale Configuration
27												Allocation	Percentage of Raise	Funds in USD
28												Liquidity	32%	$1,424,000
29	Stage	Allocation	Tokens	Price Per Token	Target Raise USD							R&D	48%	$2,136,000
30	→ Seed	8.45%	16,900,000	0.100	1,690,000							Operations	20%	$890,000
31	→ IDO Pre-Sale 1	0.45%	900,000	0.120	108,000
32	→ IDO Pre-Sale 2	0.90%	1,800,000	0.140	252,000
33	→ IDO Sale	6.00%	12,000,000	0.200	2,400,000
34
35	Totals	15.80%	31,600,000		4,450,000
36
37
38	Soft Cap in USD			2,000,000
39	Hard Cap in USD			4,450,000
40	Initial Listing Price			0.22
41	Initial Circulating Supply (Tokens)			10,335,000
42	Initial Circulating Supply (%)			5.17%
43	Initial Circulating Supply Market Cap (IMC) in USD			2,067,000
44	Initial Circulating Supply Market Cap Excluding Liquidity in USD			567,000
45	Full Diluted Market Cap At Launch (FDV)			40,000,000
46
47
48
49	Monthly Token Release Schedule
50
51
52	Release (Net) per Month	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15	16	17	18	19	20	21	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
53	Seed	0	0	0	0	0	0	0	0	0	0	0	0	704,167	704,167	704,167	704,167	704,167	704,167	704,167	704,167	704,167	704,167	704,167	704,167	704,167	704,167	704,167	704,167	704,167	704,167	704,167	704,167	704,167	704,167	704,167	704,167	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
54	IDO Pre-Sale 1	45,000	0	0	0	0	0	71,250	71,250	71,250	71,250	71,250	71,250	71,250	71,250	71,250	71,250	71,250	71,250	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
55	IDO Pre-Sale 2	90,000	0	0	0	0	0	142,500	142,500	142,500	142,500	142,500	142,500	142,500	142,500	142,500	142,500	142,500	142,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
56	IDO Sale	3,000,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
57	Marketing	1,250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	250,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
58	Team	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
59	Advisors	0	0	0	0	0	0	0	0	0	0	0	0	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	277,778	0	0	0	0	0	0	0	0	0	0	0	0
60	Ecosystem & Partners	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	555,556	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
61	OTC	0	0	0	0	0	0	3,333,333	3,333,333	3,333,333	3,333,333	3,333,333	3,333,333	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
62	Reserve	658,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333	158,333
63	Community Pool	577,101	571,848	566,642	561,485	556,374	551,309	546,291	541,318	536,391	531,508	526,670	521,876	517,126	512,419	507,754	503,133	498,553	494,015	489,518	485,062	480,647	476,272	471,936	467,641	463,384	459,166	454,986	450,845	446,741	442,674	438,645	434,652	430,696	426,775	422,891	419,041	415,227	411,447	407,702	403,991	400,314	396,670	393,059	389,481	385,936	382,423	378,942	375,493	372,075	368,688	365,332	362,006	358,711	355,446	352,211	349,005	345,828	342,680	339,561	336,470
64	Liquidity	8,125,000	625,000	625,000	625,000	625,000	625,000	625,000	625,000	625,000	625,000	625,000	625,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
65
66	Released (Monthly)	14,300,990	3,960,737	3,955,531	3,950,374	3,945,263	3,940,198	5,682,263	5,677,290	5,672,363	5,667,480	5,662,642	5,657,848	2,676,709	2,672,002	2,667,337	2,662,716	2,658,136	2,653,598	2,435,351	2,430,895	2,426,480	2,422,105	2,417,769	2,413,474	2,409,217	2,404,999	2,400,819	2,396,678	2,392,574	2,388,507	2,384,478	2,380,485	2,376,529	2,372,608	2,368,724	2,364,874	851,338	847,558	843,813	840,102	836,425	832,781	829,170	825,592	822,047	818,534	815,053	811,604	530,408	527,021	523,665	520,339	517,044	513,779	510,544	507,338	504,161	501,013	497,894	494,803
67	% of Total Supply	7.15%	1.98%	1.98%	1.98%	1.97%	1.97%	2.84%	2.84%	2.84%	2.83%	2.83%	2.83%	1.34%	1.34%	1.33%	1.33%	1.33%	1.33%	1.22%	1.22%	1.21%	1.21%	1.21%	1.21%	1.20%	1.20%	1.20%	1.20%	1.20%	1.19%	1.19%	1.19%	1.19%	1.19%	1.18%	1.18%	0.43%	0.42%	0.42%	0.42%	0.42%	0.42%	0.41%	0.41%	0.41%	0.41%	0.41%	0.41%	0.27%	0.26%	0.26%	0.26%	0.26%	0.26%	0.26%	0.25%	0.25%	0.25%	0.25%	0.25%
68
69	Circulating Supply	14,300,990	18,261,727	22,217,258	26,167,632	30,112,894	34,053,092	39,735,356	45,412,646	51,085,009	56,752,489	62,415,131	68,072,980	70,749,689	73,421,691	76,089,029	78,751,745	81,409,881	84,063,480	86,498,831	88,929,726	91,356,207	93,778,312	96,196,081	98,609,556	101,018,773	103,423,772	105,824,592	108,221,270	110,613,844	113,002,352	115,386,830	117,767,315	120,143,845	122,516,453	124,885,177	127,250,052	128,101,390	128,948,948	129,792,761	130,632,863	131,469,288	132,302,069	133,131,239	133,956,832	134,778,879	135,597,413	136,412,466	137,224,070	137,754,478	138,281,500	138,805,165	139,325,504	139,842,549	140,356,328	140,866,872	141,374,211	141,878,372	142,379,385	142,877,280	143,372,083
70	% of Total Supply	7.15%	9.13%	11.11%	13.08%	15.06%	17.03%	19.87%	22.71%	25.54%	28.38%	31.21%	34.04%	35.37%	36.71%	38.04%	39.38%	40.70%	42.03%	43.25%	44.46%	45.68%	46.89%	48.10%	49.30%	50.51%	51.71%	52.91%	54.11%	55.31%	56.50%	57.69%	58.88%	60.07%	61.26%	62.44%	63.63%	64.05%	64.47%	64.90%	65.32%	65.73%	66.15%	66.57%	66.98%	67.39%	67.80%	68.21%	68.61%	68.88%	69.14%	69.40%	69.66%	69.92%	70.18%	70.43%	70.69%	70.94%	71.19%	71.44%	71.69%
71
72
73
74
75	Release Cumulative	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15	16	17	18	19	20	21	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
76	Seed	0	0	0	0	0	0	0	0	0	0	0	0	704,167	1,408,333	2,112,500	2,816,667	3,520,833	4,225,000	4,929,167	5,633,333	6,337,500	7,041,667	7,745,833	8,450,000	9,154,167	9,858,333	10,562,500	11,266,667	11,970,833	12,675,000	13,379,167	14,083,333	14,787,500	15,491,667	16,195,833	16,900,000	16,900,000	16,900,000	16,900,000	16,900,000	16,900,000	16,900,000	16,900,000	16,900,000	16,900,000	16,900,000	16,900,000	16,900,000	16,900,000	16,900,000	16,900,000	16,900,000	16,900,000	16,900,000	16,900,000	16,900,000	16,900,000	16,900,000	16,900,000	16,900,000
77	IDO Pre-Sale 1	45,000	45,000	45,000	45,000	45,000	45,000	116,250	187,500	258,750	330,000	401,250	472,500	543,750	615,000	686,250	757,500	828,750	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000	900,000
78	IDO Pre-Sale 2	90,000	90,000	90,000	90,000	90,000	90,000	232,500	375,000	517,500	660,000	802,500	945,000	1,087,500	1,230,000	1,372,500	1,515,000	1,657,500	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000	1,800,000
79	IDO Sale	3,000,000	4,800,000	6,600,000	8,400,000	10,200,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000	12,000,000
80	Marketing	1,250,000	1,500,000	1,750,000	2,000,000	2,250,000	2,500,000	2,750,000	3,000,000	3,250,000	3,500,000	3,750,000	4,000,000	4,250,000	4,500,000	4,750,000	5,000,000	5,250,000	5,500,000	5,750,000	6,000,000	6,250,000	6,500,000	6,750,000	7,000,000	7,250,000	7,500,000	7,750,000	8,000,000	8,250,000	8,500,000	8,750,000	9,000,000	9,250,000	9,500,000	9,750,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000
81	Team	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
82	Advisors	0	0	0	0	0	0	0	0	0	0	0	0	277,778	555,556	833,333	1,111,111	1,388,889	1,666,667	1,944,444	2,222,222	2,500,000	2,777,778	3,055,556	3,333,333	3,611,111	3,888,889	4,166,667	4,444,444	4,722,222	5,000,000	5,277,778	5,555,556	5,833,333	6,111,111	6,388,889	6,666,667	6,944,444	7,222,222	7,500,000	7,777,778	8,055,556	8,333,333	8,611,111	8,888,889	9,166,667	9,444,444	9,722,222	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000
83	Ecosystem & Partners	555,556	1,111,111	1,666,667	2,222,222	2,777,778	3,333,333	3,888,889	4,444,444	5,000,000	5,555,556	6,111,111	6,666,667	7,222,222	7,777,778	8,333,333	8,888,889	9,444,444	10,000,000	10,555,556	11,111,111	11,666,667	12,222,222	12,777,778	13,333,333	13,888,889	14,444,444	15,000,000	15,555,556	16,111,111	16,666,667	17,222,222	17,777,778	18,333,333	18,888,889	19,444,444	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000
84	OTC	0	0	0	0	0	0	3,333,333	6,666,667	10,000,000	13,333,333	16,666,667	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000	20,000,000
85	Reserve	658,333	816,667	975,000	1,133,333	1,291,667	1,450,000	1,608,333	1,766,667	1,925,000	2,083,333	2,241,667	2,400,000	2,558,333	2,716,667	2,875,000	3,033,333	3,191,667	3,350,000	3,508,333	3,666,667	3,825,000	3,983,333	4,141,667	4,300,000	4,458,333	4,616,667	4,775,000	4,933,333	5,091,667	5,250,000	5,408,333	5,566,667	5,725,000	5,883,333	6,041,667	6,200,000	6,358,333	6,516,667	6,675,000	6,833,333	6,991,667	7,150,000	7,308,333	7,466,667	7,625,000	7,783,333	7,941,667	8,100,000	8,258,333	8,416,667	8,575,000	8,733,333	8,891,667	9,050,000	9,208,333	9,366,667	9,525,000	9,683,333	9,841,667	10,000,000
86	Community Pool	577,101	1,148,949	1,715,591	2,277,076	2,833,450	3,384,759	3,931,050	4,472,368	5,008,759	5,540,267	6,066,937	6,588,813	7,105,939	7,618,358	8,126,112	8,629,245	9,127,798	9,621,813	10,111,331	10,596,393	11,077,040	11,553,312	12,025,248	12,492,889	12,956,273	13,415,439	13,870,425	14,321,270	14,768,011	15,210,685	15,649,330	16,083,982	16,514,678	16,941,453	17,364,344	17,783,385	18,198,612	18,610,059	19,017,761	19,421,752	19,822,066	20,218,736	20,611,795	21,001,276	21,387,212	21,769,635	22,148,577	22,524,070	22,896,145	23,264,833	23,630,165	23,992,171	24,350,882	24,706,328	25,058,539	25,407,544	25,753,372	26,096,052	26,435,613	26,772,083
87	Liquidity	8,125,000	8,750,000	9,375,000	10,000,000	10,625,000	11,250,000	11,875,000	12,500,000	13,125,000	13,750,000	14,375,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000
88
89	Circulating Supply	14,300,990	18,261,727	22,217,258	26,167,632	30,112,894	34,053,092	39,735,356	45,412,646	51,085,009	56,752,489	62,415,131	68,072,980	70,749,689	73,421,691	76,089,029	78,751,745	81,409,881	84,063,480	86,498,831	88,929,726	91,356,207	93,778,312	96,196,081	98,609,556	101,018,773	103,423,772	105,824,592	108,221,270	110,613,844	113,002,352	115,386,830	117,767,315	120,143,845	122,516,453	124,885,177	127,250,052	128,101,390	128,948,948	129,792,761	130,632,863	131,469,288	132,302,069	133,131,239	133,956,832	134,778,879	135,597,413	136,412,466	137,224,070	137,754,478	138,281,500	138,805,165	139,325,504	139,842,549	140,356,328	140,866,872	141,374,211	141,878,372	142,379,385	142,877,280	143,372,083
90
91
92
93
94
95
96
97
98
99
100