Lympid 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
1
2	Last update	12/18/2024
3	Total Supply	100,000,000
4	Public Price	0.12
5
6	INVESTOR ROUNDS
7	Investor Sales	Token Allocation	Token Percentage	Raise Amount ($USD)	Implied Price	TGE (%)		Cliff (Months)	Vest (Months)	Inflation (%, share)	Valuation
8	Strategic	5,133,033	5.13%	$256,652	$0.050	5.00%		1.00	10	0%	$5,000,000
9	Private 1	3,515,000	3.52%	$246,050	$0.070	7.50%		1.00	10	0%	$7,000,000
10	Private 2	10,555,556	10.56%	$950,000	$0.090	10.00%		1.00	10	0%	$9,000,000
11	KOL Round	2,083,333	2.08%	$250,000	$0.120	10.00%		1.00	4	0%	$12,000,000
12	Public	6,250,000	6.25%	$750,000	$0.120	20.00%		1.00	4	0%	$12,000,000
13	Total	27,536,923	27.54%	2,452,702
14
15
16	RELEASE SCHEDULE - TOKENS
17	Name	Allocation	TGE	Cliff (Months)	Vest (Months)	Allocation (in $LYP)	TGE	M1	M2	M3	M4	M5	M6	M7	M8	M9	M10	M11	M12	M13	M14	M15	M16	M17	M18	M19	M20	M21	M22	M23	M24	M25	M26	M27	M28	M29	M30	M31	M32	M33	M34	M35	M36	Check
18	Strategic	5.13%	5.00%	1.0	10.0	5,133,033	256,652	0	487,638	487,638	487,638	487,638	487,638	487,638	487,638	487,638	487,638	487,638	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
19	Private 1	3.52%	7.50%	1.0	10.0	3,515,000	263,625	0	325,138	325,138	325,138	325,138	325,138	325,138	325,138	325,138	325,138	325,138	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
20	Private 2	10.56%	10.00%	1.0	10.0	10,555,556	1,055,556	0	950,000	950,000	950,000	950,000	950,000	950,000	950,000	950,000	950,000	950,000	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
21	KOL Round	2.08%	10.00%	1.0	4.0	2,083,333	208,333	0	468,750	468,750	468,750	468,750	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
22	Public	6.25%	20.00%	1.0	4.0	6,250,000	1,250,000	0	1,250,000	1,250,000	1,250,000	1,250,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
23	Ecosystem	15.55%	0.00%	0.0	18.0	15,550,000	0	863,889	863,889	863,889	863,889	863,889	863,889	863,889	863,889	863,889	863,889	863,889	863,889	863,889	863,889	863,889	863,889	863,889	863,889	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
24	Marketing	15.61%	0.00%	0.0	12.0	15,613,077	0	1,301,090	1,301,090	1,301,090	1,301,090	1,301,090	1,301,090	1,301,090	1,301,090	1,301,090	1,301,090	1,301,090	1,301,090	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
25	Insurance	5.00%	0.00%	6.0	18.0	5,000,000	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	0	0	0	0	0	0	0	0	0	0	0	0	0
26	Treasury Reserve	5.00%	0.00%	0.0	24.0	5,000,000	0	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	208,333	0	0	0	0	0	0	0	0	0	0	0	0	0
27	Team	15.00%	0.00%	12.0	18.0	15,000,000	0	0	0	0	0	0	0	0	0	0	0	0	0	833,333	833,333	833,333	833,333	833,333	833,333	833,333	833,333	833,333	833,333	833,333	833,333	833,333	833,333	833,333	833,333	833,333	833,333	0	0	0	0	0	0	0
28	Liquidity (DEX and CEX)	11.00%	75%	0.0	12.0	11,000,000	8,250,000	229,167	229,167	229,167	229,167	229,167	229,167	229,167	229,167	229,167	229,167	229,167	229,167	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
29	Community Rewards	5.30%	2.50%	0.0	18.0	5,300,000	132,500	287,083	287,083	287,083	287,083	287,083	287,083	287,083	287,083	287,083	287,083	287,083	287,083	287,083	287,083	287,083	287,083	287,083	287,083	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
30	Tokens Unlocked	100.00%				100,000,000	11,416,666	2,889,562	6,371,088	6,371,088	6,371,088	6,371,088	4,652,338	4,930,115	4,930,115	4,930,115	4,930,115	4,930,115	3,167,340	2,470,417	2,470,417	2,470,417	2,470,417	2,470,417	2,470,417	1,319,444	1,319,444	1,319,444	1,319,444	1,319,444	1,319,444	833,333	833,333	833,333	833,333	833,333	833,333	0	0	0	0	0	0	0
31	Initial Market Cap						1,370,000
32	Initial Market Cap (excl. liquidity)						380,000
33	Sell Pressure						380,000
34	FDV	8.25%					12,000,000
35
36	RELEASE SCHEDULE - IN $
37	Name	Allocation	TGE	Cliff (Months)	Vest (Months)	Allocation	TGE	M1	M2	M3	M4	M5	M6	M7	M8	M9	M10	M11	M12	M13	M14	M15	M16	M17	M18	M19	M20	M21	M22	M23	M24	M25	M26	M27	M28	M29	M30	M31	M32	M33	M34	M35	M36	Check
38	Strategic	5.13%	5.00%	1.00	10.00	$615,964	$30,798	$0	$58,517	$58,517	$58,517	$58,517	$58,517	$58,517	$58,517	$58,517	$58,517	$58,517	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
39	Private 1	3.52%	7.50%	1.00	10.00	$421,800	$31,635	$0	$39,017	$39,017	$39,017	$39,017	$39,017	$39,017	$39,017	$39,017	$39,017	$39,017	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
40	Private 2	10.56%	10.00%	1.00	10.00	$1,266,667	$126,667	$0	$114,000	$114,000	$114,000	$114,000	$114,000	$114,000	$114,000	$114,000	$114,000	$114,000	$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
41	KOL Round	2.08%	10.00%	1.00	4.00	$250,000	$25,000	$0	$56,250	$56,250	$56,250	$56,250	$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
42	Public	6.25%	20.00%	1.00	4.00	$750,000	$150,000	$0	$150,000	$150,000	$150,000	$150,000	$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
43	Ecosystem	15.55%	0.00%	0.00	18.00	$1,866,000	$0	$103,667	$103,667	$103,667	$103,667	$103,667	$103,667	$103,667	$103,667	$103,667	$103,667	$103,667	$103,667	$103,667	$103,667	$103,667	$103,667	$103,667	$103,667	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
44	Marketing	15.61%	0.00%	0.00	12.00	$1,873,569	$0	$156,131	$156,131	$156,131	$156,131	$156,131	$156,131	$156,131	$156,131	$156,131	$156,131	$156,131	$156,131	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
45	Insurance	5.00%	0.00%	6.00	18.00	$600,000	$0	$0	$0	$0	$0	$0	$0	$33,333	$33,333	$33,333	$33,333	$33,333	$33,333	$33,333	$33,333	$33,333	$33,333	$33,333	$33,333	$33,333	$33,333	$33,333	$33,333	$33,333	$33,333	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
46	Treasury Reserve	5.00%	0.00%	0.00	24.00	$600,000	$0	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
47	Team	15.00%	0.00%	12.00	18.00	$1,800,000	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$0	$0	$0	$0	$0	$0	$0
48	Liquidity (DEX and CEX)	11.00%	75.00%	0.00	12.00	$1,320,000	$990,000	$27,500	$27,500	$27,500	$27,500	$27,500	$27,500	$27,500	$27,500	$27,500	$27,500	$27,500	$27,500	$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
49	Community Rewards	5.30%	2.50%	0.00	18.00	$636,000	$15,900	$34,450	$34,450	$34,450	$34,450	$34,450	$34,450	$34,450	$34,450	$34,450	$34,450	$34,450	$34,450	$34,450	$34,450	$34,450	$34,450	$34,450	$34,450	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
50	Tokens Unlocked	100.00%				$12,000,000	$1,370,000	$346,747	$764,531	$764,531	$764,531	$764,531	$558,281	$591,614	$591,614	$591,614	$591,614	$591,614	$380,081	$296,450	$296,450	$296,450	$296,450	$296,450	$296,450	$158,333	$158,333	$158,333	$158,333	$158,333	$158,333	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$0	$0	$0	$0	$0	$0	$0
51
52
53
54
55	Circulating Supply
56	#						TGE	M1	M2	M3	M4	M5	M6	M7	M8	M9	M10	M11	M12	M13	M14	M15	M16	M17	M18	M19	M20	M21	M22	M23	M24	M25	M26	M27	M28	M29	M30	M31	M32	M33	M34	M35	M36
57	Strategic						256,652	256,652	744,290	1,231,928	1,719,566	2,207,204	2,694,843	3,182,481	3,670,119	4,157,757	4,645,395	5,133,033	5,133,033	5,133,033	5,133,033	5,133,033	5,133,033	5,133,033	5,133,033	5,133,033	5,133,033	5,133,033	5,133,033	5,133,033	5,133,033	5,133,033	5,133,033	5,133,033	5,133,033	5,133,033	5,133,033	5,133,033	5,133,033	5,133,033	5,133,033	5,133,033	5,133,033
58	Private 1						263,625	263,625	588,763	913,900	1,239,038	1,564,175	1,889,313	2,214,450	2,539,588	2,864,725	3,189,863	3,515,000	3,515,000	3,515,000	3,515,000	3,515,000	3,515,000	3,515,000	3,515,000	3,515,000	3,515,000	3,515,000	3,515,000	3,515,000	3,515,000	3,515,000	3,515,000	3,515,000	3,515,000	3,515,000	3,515,000	3,515,000	3,515,000	3,515,000	3,515,000	3,515,000	3,515,000
59	Private 2						1,055,556	1,055,556	2,005,556	2,955,556	3,905,556	4,855,556	5,805,556	6,755,556	7,705,556	8,655,556	9,605,556	10,555,556	10,555,556	10,555,556	10,555,556	10,555,556	10,555,556	10,555,556	10,555,556	10,555,556	10,555,556	10,555,556	10,555,556	10,555,556	10,555,556	10,555,556	10,555,556	10,555,556	10,555,556	10,555,556	10,555,556	10,555,556	10,555,556	10,555,556	10,555,556	10,555,556	10,555,556
60	KOL Round						208,333	208,333	677,083	1,145,833	1,614,583	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333	2,083,333
61	Public						1,250,000	1,250,000	2,500,000	3,750,000	5,000,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000	6,250,000
62	Ecosystem						0	863,889	1,727,778	2,591,667	3,455,556	4,319,444	5,183,333	6,047,222	6,911,111	7,775,000	8,638,889	9,502,778	10,366,667	11,230,556	12,094,444	12,958,333	13,822,222	14,686,111	15,550,000	15,550,000	15,550,000	15,550,000	15,550,000	15,550,000	15,550,000	15,550,000	15,550,000	15,550,000	15,550,000	15,550,000	15,550,000	15,550,000	15,550,000	15,550,000	15,550,000	15,550,000	15,550,000
63	Marketing						0	1,301,090	2,602,180	3,903,269	5,204,359	6,505,449	7,806,539	9,107,628	10,408,718	11,709,808	13,010,898	14,311,987	15,613,077	15,613,077	15,613,077	15,613,077	15,613,077	15,613,077	15,613,077	15,613,077	15,613,077	15,613,077	15,613,077	15,613,077	15,613,077	15,613,077	15,613,077	15,613,077	15,613,077	15,613,077	15,613,077	15,613,077	15,613,077	15,613,077	15,613,077	15,613,077	15,613,077
64	Insurance						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	5,000,000	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
65	Treasury Reserve						0	208,333	416,667	625,000	833,333	1,041,667	1,250,000	1,458,333	1,666,667	1,875,000	2,083,333	2,291,667	2,500,000	2,708,333	2,916,667	3,125,000	3,333,333	3,541,667	3,750,000	3,958,333	4,166,667	4,375,000	4,583,333	4,791,667	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
66	Team						0	0	0	0	0	0	0	0	0	0	0	0	0	833,333	1,666,667	2,500,000	3,333,333	4,166,667	5,000,000	5,833,333	6,666,667	7,500,000	8,333,333	9,166,667	10,000,000	10,833,333	11,666,667	12,500,000	13,333,333	14,166,667	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000	15,000,000
67	Liquidity (DEX and CEX)						8,250,000	8,479,167	8,708,333	8,937,500	9,166,667	9,395,833	9,625,000	9,854,167	10,083,333	10,312,500	10,541,667	10,770,833	11,000,000	11,000,000	11,000,000	11,000,000	11,000,000	11,000,000	11,000,000	11,000,000	11,000,000	11,000,000	11,000,000	11,000,000	11,000,000	11,000,000	11,000,000	11,000,000	11,000,000	11,000,000	11,000,000	11,000,000	11,000,000	11,000,000	11,000,000	11,000,000	11,000,000
68	Rewards						132,500	419,583	706,667	993,750	1,280,833	1,567,917	1,855,000	2,142,083	2,429,167	2,716,250	3,003,333	3,290,417	3,577,500	3,864,583	4,151,667	4,438,750	4,725,833	5,012,917	5,300,000	5,300,000	5,300,000	5,300,000	5,300,000	5,300,000	5,300,000	5,300,000	5,300,000	5,300,000	5,300,000	5,300,000	5,300,000	5,300,000	5,300,000	5,300,000	5,300,000	5,300,000	5,300,000
69	Circulating Supply						11,416,666	14,306,228	20,677,315	27,048,403	33,419,491	39,790,578	44,442,916	49,373,032	54,303,147	59,233,263	64,163,378	69,093,494	72,260,833	74,731,250	77,201,667	79,672,083	82,142,500	84,612,917	87,083,333	88,402,778	89,722,222	91,041,667	92,361,111	93,680,556	95,000,000	95,833,333	96,666,667	97,500,000	98,333,333	99,166,667	100,000,000	100,000,000	100,000,000	100,000,000	100,000,000	100,000,000	100,000,000
70	Circulating Supply (in %)						11.42%	14.31%	20.68%	27.05%	33.42%	39.79%	44.44%	49.37%	54.30%	59.23%	64.16%	69.09%	72.26%	74.73%	77.20%	79.67%	82.14%	84.61%	87.08%	88.40%	89.72%	91.04%	92.36%	93.68%	95.00%	95.83%	96.67%	97.50%	98.33%	99.17%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
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