FITN Tokenomics.xlsx

	A	B	C	D	E	F	G	H	I	J
1	Total supply		250,000,000
2
3	Round	Public	Team	Advisor	Media partners	Listing & LP	MKT & Staking	Ecosystem	Game incentives	Total
4	Token Allocation (%)	8.00%	12.00%	7.00%	8.00%	5.00%	17.00%	31.00%	12.00%	100.00%
5	Tokens Allocated (#)	20,000,000	30,000,000	17,500,000	20,000,000	12,500,000	42,500,000	77,500,000	30,000,000	250,000,000
6	Token Price	$0.01
7	Total Round Raise	$200,000
8	Fully Diluted Valuation	$2,500,000
9	Number of Tokens Released at TGE	5,000,000	0	0	4,000,000	12,500,000	4,250,000	0	0
10	Allocation % Released at TGE	25.00%	0.00%	0.00%	20.00%	100.00%	10.00%	0.00%	0.00%
11	Released at Listing	$50,000	$0	$0	$40,000	$125,000	$42,500	$0	$0
12
13	Tokens Released at TGE		Circulating Supply		Inital Market Cap (after 24h)		Inital Market Cap
14	13,250,000					9,250,000	$132,500
15						$92,500	Real sell pressure
16			$132,500				$90,000
17
18
19
20	Economic Model					Distribution Model
21	Public	25% TGE, 1 month cliff, linear vesting over 4 months				Public	8.00%
22	Team	TGE 0%, 10 month cliff, linear vesting over 20 months				Team	12.00%
23	Advisor	TGE 0%, 10 month cliff, linear vesting over 20 months				Advisor	7.00%
24	Media partners	20% TGE, 2 months cliff, linear vesting over 6 months				Media partners	8.00%
25	Listing & LP	On demand				Listing & LP	5.00%
26	MKT & Staking	10% TGE, linear vesting over 6 months				MKT & Staking	17.00%
27	Ecosystem	0% TGE, 20% at main-net, linear vesting over 24 months				Ecosystem	31.00%
28	Game incentives	Lock up until main-net release				Game incentives	12.00%
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