Secret Agents tokenomics

	A	B	C	D	E	F	G	H	I	J	K	L
1	Reserves allocation	# of Tokens	% of Total Supply	Round Price	Target Raise/Valuation $	% Unlock TGE	Cliff (M)	Vesting Remaining (M)	Token Amount at TGE	Average Monthly % Unlock	Unlock schedule	Notes
2	Private	93,939,400	9.39%	$0.00099	$93,000.01	50.0%	2	1	46,969,700	50.00%
3	VCs	202,020,202	20.20%	$0.00099	$200,000.00	50.0%	2	1	101,010,101	50.00%
4	KOLs	101,010,101	10.10%	$0.00099	$100,000.00	50.0%	2	1	50,505,051	50.00%
5	Public	303,030,303	30.30%	$0.00099	$300,000.00	50.0%	2	1	151,515,152	50.00%
6	Team	100,000,000	10.00%			0.0%	6	24	0	4.17%
7	Advisor	30,000,000	3.00%			0.0%	3	24	0	4.17%
8	Developments	100,000,000	10.00%			30.0%	0	7	30,000,000	10.00%
9	Liquidity/MM	70,000,000	7.00%			100.0%	0	0	70,000,000
10	Overall	1,000,000,000	100.00%		$693,000.0	45.000%			450,000,003.02
11
12
13			Marketcap & Presale
14			Presale Supply Ratio:	70.00%
15			Listing Price:	$0.00099
16			Liquidity:	$69,300
17			IMC - Presale:	$346,500
18			IMC - Presale + Liquidity:	$415,800
19			IMC - Exc Liquidity:	$376,200
20			IMC - Incl Liquidity:	$445,500
21
22
23			FDV:	$990,000
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