KOKODI

	A	B	C	D	E	F	G	H	J	K	M	N	O	P	Q	R	S	T
1	KOKODI Tokenomics		Total Supply	1000000000					Terms		Possible Marketcaps at TGE
2																ROI at TGE
3			Tokens	%	Tokens TGE	TGE %	Cliff	Vesting	Min. Invest	$500		Start	3x	5x	10x	12.5x	25x	40x
4		In-Game	248,000,000	24.8	0	0	0	60	FDV	$12,000,000	MC	$675,600	$2,026,800	$3,378,000	$6,756,000	$8,445,000	$16,890,000	$27,024,000
5		Staking	88,000,000	8.8	0	0	0	60	Token Price	$0.012	FDV	$12,000,000	$36,000,000	$60,000,000	$120,000,000	$150,000,000	$300,000,000	$480,000,000
6		Airdrop	10,000,000	1	1,500,000	15	1	6	TGE %	8	Token Price	$0.012	$0.036	$0.06	$0.12	$0.15	$0.30	$0.48
7		Pre-seed	60,000,000	6	2,400,000	4	4	18	Vesting	12	Total Tokens	41667	41667	41667	41667	41,667	41667	41667
8		Seed	80,000,000	8	4,800,000	6	3	15	Cliff	2	Total Tokens $	$500	$1,500	$2,500	$5,000	$6,250	$12,500	$20,000
9		Private	70,000,000	7	5,600,000	8	2	12			TGE Tokens	3333	3333	3333	3333	$3,333	3333	3333
10		Kols	15,000,000	1.5	1,800,000	12	2	8			TGE $	$40	$120	$200	$400	$500	$1,000	$1,600
11		Public	90,000,000	9	12,600,000	14	2	6			Tokens per month	3194	3194	3194	3194	3194	3194	3194
12		Team	120,000,000	12	0	0	18	30			$ per month	$38.33	$115	$191.67	$383	$479	$958	$1,533
13		Marketing	80,000,000	8	0	0	3	24			ROI (months) (incl. cliff)	14	5.3	4	2.3	0	0	0
14		Advisor	20,000,000	2	0	0	3	24
15		Liqiudity	69,000,000	6.9	27,600,000	40	0	6
16		Reserve	50,000,000	5	0	0	6	36
17		Total	1,000,000,000	100	56,300,000	5.63
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40		Disclaimer:
41		While our calculations are done with precision and care, predicting crypto outcomes is like guessing which way a llama will gallop in a thunderstorm—expect the unexpected and hold onto your hats!
42		No financial advice, and do your own research
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