vesting.xlsx

	B	C	D	E	F	G
1
2
3	Tokenomics
4	Tokenomics
5	Total Token Supply			3.000.000.000
6	Category	Allocation	Price	Lock Period	Vesting (months)	Notes
7	Team	12,0%		12	12	18 month cliff, 18 month linearly
8	Play to earn	20,0%		6	18	6-month cliff, 12 month linearly
9	Marketing	10,0%		6	18	6-month cliff, 12 month linearly
10	Treasury	5,0%		6	18	6-month cliff, 12 month linearly
11	Advisors	5,0%		12	24	12-month cliff, 12 month linearly
12	VCs Sale	5,0%	$ 0,0005	0	5	1-month cliff, 5 month linearly
13	Private Sale	10,0%	$ 0,0008	0	10	15% TGE, 30 days cliff, linear for 10 months
14	Public Sale	10,0%	$ 0,0010	0	5	25% at TGE, 5 month linearly
15	Operations	10,0%		12	24	12-month cliff, 12 month linearly
16	Staking	12,00%		0	48	0,2%, TGE, linear for 48 months
17	Exchange Liquidity	1,0%				100% at TGE
18		100,0%
19
20	TGE Circulating Amount	TOKENS		Market Cap @ TGE *
21
22	Private	150.000.000		$ 306.000
23	Staking	6.000.000
24	Public	150.000.000
25	Initial Circulating Supply	306.000.000
26	* Excluding DEX Liquidity
27
28	FULL RAISE	$615.000,00
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