Liquid Lama Tokenomics

	A	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	BK	BL	BM	BN	BO	BP	BQ	BR	BS	BT	BU	BV	BW	BX	BY	BZ	CA	CB	CC	CD	CE	CF	CG	CH	CI	CJ	CK	CL	CM	CN	CO	CP	CQ	CR	CS	CT	CU	CV
1
2
3
4
5
6
7
8
9
10
11
12
13	Bundle	Pool	%	$TOKEN	Price	Discount	Collected funds	% on TGE	Cliff	Vesting	TGE	Month 1	Month 2	Month 3	Month 4	Month 5	Month 6	Month 7	Month 8	Month 9	Month 10	Month 11	Month 12	Month 13	Month 14	Month 15	Month 16	Month 17	Month 18	Month 19	Month 20	Month 21	Month 22	Month 23	Month 24	Month 25	Month 26	Month 27	Month 28	Month 29	Month 30	Month 31	Month 32	Month 33	Month 34	Month 35	Month 36	Month 37	Month 38	Month 39	Month 40	Month 41	Month 42	Month 43	Month 44	Month 45	Month 46	Month 47	Month 48	Total	Period	TGE	Month 1	Month 2	Month 3	Month 4	Month 5	Month 6	Month 7	Month 8	Month 9	Month 10	Month 11	Month 12	Month 13	Month 14	Month 15	Month 16	Month 17	Month 18	Month 19	Month 20	Month 21	Month 22	Month 23	Month 24	Month 25	Month 26	Month 27	Month 28	Month 29	Month 30	Month 31	Month 32	Month 33	Month 34	Month 35	Month 36	Month 37	Month 38
14	Private Sale	VC	2.8%	11,111,111	$0.090	35.71%	$1,000,000	100%	0	0	11,111,111	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	11,111,111	VC	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111	11,111,111
15	Public Sale	Public I	1.3%	5,000,000	$0.100	28.57%	$500,000	100%	0	0	5,000,000	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	5,000,000	Public I	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000
16		Public II	3.1%	12,500,000	$0.120	14.29%	$1,500,000	100%	0	0	12,500,000	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	12,500,000	Public II	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000
17		Public III	5.40%	21,428,571	$0.140	0.00%	$3,000,000	100%	0	0	21,428,571	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	21,428,571	Public III	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571	21,428,571
18	Ops	Operational	10.0%	39,700,000				0%	0	36	0	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	1,102,778	0	0	0	0	0	0	0	0	0	0	0	0	39,700,000	Operational	0	1,102,778	2,205,556	3,308,333	4,411,111	5,513,889	6,616,667	7,719,444	8,822,222	9,925,000	11,027,778	12,130,556	13,233,333	14,336,111	15,438,889	16,541,667	17,644,444	18,747,222	19,850,000	20,952,778	22,055,556	23,158,333	24,261,111	25,363,889	26,466,667	27,569,444	28,672,222	29,775,000	30,877,778	31,980,556	33,083,333	34,186,111	35,288,889	36,391,667	37,494,444	38,597,222	39,700,000	39,700,000	39,700,000
19		Marketing	5.0%	19,850,000				0%	0	36	0	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	551,389	0	0	0	0	0	0	0	0	0	0	0	0	19,850,000	Marketing	0	551,389	1,102,778	1,654,167	2,205,556	2,756,944	3,308,333	3,859,722	4,411,111	4,962,500	5,513,889	6,065,278	6,616,667	7,168,056	7,719,444	8,270,833	8,822,222	9,373,611	9,925,000	10,476,389	11,027,778	11,579,167	12,130,556	12,681,944	13,233,333	13,784,722	14,336,111	14,887,500	15,438,889	15,990,278	16,541,667	17,093,056	17,644,444	18,195,833	18,747,222	19,298,611	19,850,000	19,850,000	19,850,000
20		Community	34.40%	136,550,317				0%	6	36	0	0	0	0	0	0	0	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	0	0	0	0	0	0	136,550,317	Community	0	0	0	0	0	0	0	3,793,064	7,586,129	11,379,193	15,172,257	18,965,322	22,758,386	26,551,451	30,344,515	34,137,579	37,930,644	41,723,708	45,516,772	49,309,837	53,102,901	56,895,966	60,689,030	64,482,094	68,275,159	72,068,223	75,861,287	79,654,352	83,447,416	87,240,481	91,033,545	94,826,609	98,619,674	102,412,738	106,205,802	109,998,867	113,791,931	117,584,996	121,378,060
21		Liquidity	15.0%	59,550,000				100%	0	0	59,550,000	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	59,550,000	Liquidity	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000	59,550,000
22		Ecosystem	15.0%	59,550,000				0%	0	36	0	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	1,654,167	0	0	0	0	0	0	0	0	0	0	0	0	59,550,000	Ecosystem	0	1,654,167	3,308,333	4,962,500	6,616,667	8,270,833	9,925,000	11,579,167	13,233,333	14,887,500	16,541,667	18,195,833	19,850,000	21,504,167	23,158,333	24,812,500	26,466,667	28,120,833	29,775,000	31,429,167	33,083,333	34,737,500	36,391,667	38,045,833	39,700,000	41,354,167	43,008,333	44,662,500	46,316,667	47,970,833	49,625,000	51,279,167	52,933,333	54,587,500	56,241,667	57,895,833	59,550,000	59,550,000	59,550,000
23		Team	8.0%	31,760,000				0%	0	12	0	2,646,667	2,646,667	2,646,667	2,646,667	2,646,667	2,646,667	2,646,667	2,646,667	2,646,667	2,646,667	2,646,667	2,646,667	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	31,760,000	Team	0	2,646,667	5,293,333	7,940,000	10,586,667	13,233,333	15,880,000	18,526,667	21,173,333	23,820,000	26,466,667	29,113,333	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000	31,760,000
24		Total	100.0%	397,000,000						Tokens	109,589,683	5,955,000	5,955,000	5,955,000	5,955,000	5,955,000	5,955,000	9,748,064	9,748,064	9,748,064	9,748,064	9,748,064	9,748,064	7,101,398	7,101,398	7,101,398	7,101,398	7,101,398	7,101,398	7,101,398	7,101,398	7,101,398	7,101,398	7,101,398	7,101,398	7,101,398	7,101,398	7,101,398	7,101,398	7,101,398	7,101,398	7,101,398	7,101,398	7,101,398	7,101,398	7,101,398	7,101,398	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	3,793,064	0	0	0	0	0	0	397,000,000
25										in USD	$15,342,556	$833,700	$833,700	$833,700	$833,700	$833,700	$833,700	$1,364,729	$1,364,729	$1,364,729	$1,364,729	$1,364,729	$1,364,729	$994,196	$994,196	$994,196	$994,196	$994,196	$994,196	$994,196	$994,196	$994,196	$994,196	$994,196	$994,196	$994,196	$994,196	$994,196	$994,196	$994,196	$994,196	$994,196	$994,196	$994,196	$994,196	$994,196	$994,196	$531,029	$531,029	$531,029	$531,029	$531,029	$531,029	$0	$0	$0	$0	$0	$0
26					FDV Private Sale	$35,730,000				Accumulated Tokens	109,589,683	115,544,683	121,499,683	127,454,683	133,409,683	139,364,683	145,319,683	155,067,747	164,815,811	174,563,876	184,311,940	194,060,004	203,808,069	210,909,466	218,010,864	225,112,262	232,213,660	239,315,057	246,416,455	253,517,853	260,619,250	267,720,648	274,822,046	281,923,444	289,024,841	296,126,239	303,227,637	310,329,034	317,430,432	324,531,830	331,633,228	338,734,625	345,836,023	352,937,421	360,038,818	367,140,216	374,241,614	378,034,678	381,827,743	385,620,807	389,413,871	393,206,936	397,000,000	397,000,000	397,000,000	397,000,000	397,000,000	397,000,000	397,000,000
27					FDV	$55,580,000				Sell pressure	$7,005,556	$602,117	$602,117	$602,117	$602,117	$602,117	$602,117	$1,133,146	$1,133,146	$1,133,146	$1,133,146	$1,133,146	$1,133,146	$762,612	$762,612	$762,612	$762,612	$762,612	$762,612	$762,612	$762,612	$762,612	$762,612	$762,612	$762,612	$762,612	$762,612	$762,612	$762,612	$762,612	$762,612	$762,612	$762,612	$762,612	$762,612	$762,612	$762,612	$531,029	$531,029	$531,029	$531,029	$531,029	$531,029	$0	$0	$0	$0	$0	$0
28					IMC	$15,342,556				Monthly Inflation	27.60%	1.50%	1.50%	1.50%	1.50%	1.50%	1.50%	2.46%	2.46%	2.46%	2.46%	2.46%	2.46%	1.79%	1.79%	1.79%	1.79%	1.79%	1.79%	1.79%	1.79%	1.79%	1.79%	1.79%	1.79%	1.79%	1.79%	1.79%	1.79%	1.79%	1.79%	1.79%	1.79%	1.79%	1.79%	1.79%	1.79%	0.96%	0.96%	0.96%	0.96%	0.96%	0.96%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
29					Liquidity	$8,337,000				Circulating Supply	27.60%	29.10%	30.60%	32.10%	33.60%	35.10%	36.60%	39.06%	41.52%	43.97%	46.43%	48.88%	51.34%	53.13%	54.91%	56.70%	58.49%	60.28%	62.07%	63.86%	65.65%	67.44%	69.22%	71.01%	72.80%	74.59%	76.38%	78.17%	79.96%	81.75%	83.53%	85.32%	87.11%	88.90%	90.69%	92.48%	94.27%	95.22%	96.18%	97.13%	98.09%	99.04%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
30					IMC without Liq	$7,005,556				Month	0	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
31
32					Hard Cap	$6,000,000
33					Investor control	12.60%
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