ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBIBJBKBLBMBNBOBPBQBRBSBTBUBVBWBXBYBZCACBCCCDCECFCGCHCICJCKCLCMCNCOCPCQCRCSCTCUCV
1
Allocation TypeAllocationToken %$KIX SupplyRound PriceDiscountRequired fundsCollected funds% on TGECliffVestingTGEMonth 1Month 2Month 3Month 4Month 5Month 6Month 7Month 8Month 9Month 10Month 11Month 12Month 13Month 14Month 15Month 16Month 17Month 18Month 19Month 20Month 21Month 22Month 23Month 24Month 25Month 26Month 27Month 28Month 29Month 30Month 31Month 32Month 33Month 34Month 35Month 36Month 37Month 38Month 39Month 40Month 41Month 42Month 43Month 44Month 45Month 46Month 47Month 48Month 49Month 50Month 51Month 52Month 53Month 54Month 55Month 56Month 57Month 58Month 59Month 60TotalPeriodTGEMonth 1Month 2Month 3Month 4Month 5Month 6Month 7Month 8Month 9Month 10Month 11Month 12Month 13Month 14Month 15Month 16Month 17Month 18Month 19Month 20Month 21Month 22Month 23Month 24Month 25
2
Token SalePre-Seed Round6.15%40,000,000 $0.00591.67%$200,000$200,0000%16 24 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 1,666,667 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 40,000,000 Seed Round0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1,666,667 3,333,333 5,000,000 6,666,667 8,333,333 10,000,000 11,666,667 13,333,333 15,000,000
3
Token SaleSeed Round4.67%30,333,333 $0.01575.00%$455,000$455,0000%16 12 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2,527,778 2,527,778 2,527,778 2,527,778 2,527,778 2,527,778 2,527,778 2,527,778 2,527,778 2,527,778 2,527,778 2,527,778 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 30,333,333 Seed Round0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2,527,778 5,055,556 7,583,333 10,111,111 12,638,889 15,166,667 17,694,444 20,222,222 22,750,000
4
Token SaleStrategic Round2.12%13,750,000 $0.02066.67%$275,000$275,0000%6 10 0 0 0 0 0 0 0 1,375,000 1,375,000 1,375,000 1,375,000 1,375,000 1,375,000 1,375,000 1,375,000 1,375,000 1,375,000 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 0 0 0 0 0 0 0 0 0 0 0 0 13,750,000 Private Round0 0 0 0 0 0 0 1,375,000 2,750,000 4,125,000 5,500,000 6,875,000 8,250,000 9,625,000 11,000,000 12,375,000 13,750,000 13,750,000 13,750,000 13,750,000 13,750,000 13,750,000 13,750,000 13,750,000 13,750,000 13,750,000
5
Token SalePrivate Round 3.08%20,000,000 $0.05016.67%$1,000,000$370,0002.0%6 8 400,000 0 0 0 0 0 0 2,450,000 2,450,000 2,450,000 2,450,000 2,450,000 2,450,000 2,450,000 2,450,000 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 20,000,000 Private Round400,000 400,000 400,000 400,000 400,000 400,000 400,000 2,850,000 5,300,000 7,750,000 10,200,000 12,650,000 15,100,000 17,550,000 20,000,000 20,000,000 20,000,000 20,000,000 20,000,000 20,000,000 20,000,000 20,000,000 20,000,000 20,000,000 20,000,000 20,000,000
6
Token SaleKOL Round0.15%1,000,000 $0.0558.33%$55,000$020%0 6 200,000 133,333 133,333 133,333 133,333 133,333 133,333 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1,000,000 Public Round200,000 333,333 466,667 600,000 733,333 866,667 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
7
Token SaleCeX IEO Public Round0.92%6,000,000 $0.060$0.00$360,000$0100%0 0 6,000,000 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 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 6,000,000 Public Round6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000
8
Token SaleFuture Investment Rounds0.14%916,667 Total$2,345,000$1,300,0000%24 30 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 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 30,556 0 0 0 0 0 0 10,010,000 Future Investment Rounds0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 30,556
9
Team Founders / Team7.69%50,000,000 0%18 44 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 1,136,364 47,727,273 Founders / Team0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1,136,364 2,272,727 3,409,091 4,545,455 5,681,818 6,818,182 7,954,545
10
Team Partners / Advisors1.54%10,000,000 0%15 24 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 416,667 416,667 416,667 416,667 416,667 416,667 416,667 416,667 416,667 416,667 416,667 416,667 416,667 416,667 416,667 416,667 416,667 416,667 416,667 416,667 416,667 416,667 416,667 416,667 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 10,000,000 Partners0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 416,667 833,333 1,250,000 1,666,667 2,083,333 2,500,000 2,916,667 3,333,333 3,750,000 4,166,667
11
Project Eco-SystemAirdrops0.46%3,000,000 0%3 10 0 0 0 0 300,000 300,000 300,000 300,000 300,000 300,000 300,000 300,000 300,000 300,000 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 3,000,000 Marketing & Airdrops0 0 0 0 300,000 600,000 900,000 1,200,000 1,500,000 1,800,000 2,100,000 2,400,000 2,700,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000
12
Project Eco-SystemMarketing3.08%20,000,000 10%3 18 2,000,000 0 0 0 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 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 0 0 0 0 0 0 0 20,000,000 Marketing & Airdrops2,000,000 2,000,000 2,000,000 2,000,000 3,000,000 4,000,000 5,000,000 6,000,000 7,000,000 8,000,000 9,000,000 10,000,000 11,000,000 12,000,000 13,000,000 14,000,000 15,000,000 16,000,000 17,000,000 18,000,000 19,000,000 20,000,000 20,000,000 20,000,000 20,000,000 20,000,000
13
Project Eco-SystemStaking / Vote Locking0.77%5,000,000 0%3 60 0 0 0 0 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 4,750,000 Staking / Vote Locking0 0 0 0 83,333 166,667 250,000 333,333 416,667 500,000 583,333 666,667 750,000 833,333 916,667 1,000,000 1,083,333 1,166,667 1,250,000 1,333,333 1,416,667 1,500,000 1,583,333 1,666,667 1,750,000 1,833,333
14
Project Eco-SystemLiquidity incentives0.77%5,000,000 0%3 60 0 0 0 0 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 83,333 4,750,000 Liquidity incentives0 0 0 0 83,333 166,667 250,000 333,333 416,667 500,000 583,333 666,667 750,000 833,333 916,667 1,000,000 1,083,333 1,166,667 1,250,000 1,333,333 1,416,667 1,500,000 1,583,333 1,666,667 1,750,000 1,833,333
15
Project Eco-SystemFantasy Game Rewards1.54%10,000,000 1%0 60 100,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 165,000 10,000,000 Winnings100,000 265,000 430,000 595,000 760,000 925,000 1,090,000 1,255,000 1,420,000 1,585,000 1,750,000 1,915,000 2,080,000 2,245,000 2,410,000 2,575,000 2,740,000 2,905,000 3,070,000 3,235,000 3,400,000 3,565,000 3,730,000 3,895,000 4,060,000 4,225,000
16
Project Eco-SystemAMM Liquidity Supply1.54%10,000,000 10%0 10 1,000,000 900,000 900,000 900,000 900,000 900,000 900,000 900,000 900,000 900,000 900,000 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 10,000,000 AMM Liquidity Supply1,000,000 1,900,000 2,800,000 3,700,000 4,600,000 5,500,000 6,400,000 7,300,000 8,200,000 9,100,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000
17
Project Eco-SystemDAO / Treasury Reserve3.85%25,000,000 0%10 50 0 0 0 0 0 0 0 0 0 0 0 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 25,000,000 Treasury Reserve0 0 0 0 0 0 0 0 0 0 0 500,000 1,000,000 1,500,000 2,000,000 2,500,000 3,000,000 3,500,000 4,000,000 4,500,000 5,000,000 5,500,000 6,000,000 6,500,000 7,000,000 7,500,000
18
Sub Total38.46%250,000,000
19
Community Utility TokenFootballer DATs61.54%400,000,000 LockedWithin BondingCurveBonding CurveBonding CurveBonding Curve0 Community and Footballer DATs0 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
Grand Total100.00%650,000,000 Tokens9,700,000 1,198,333 1,198,333 1,198,333 2,665,000 2,665,000 2,665,000 6,356,667 6,356,667 6,356,667 6,356,667 5,956,667 5,956,667 5,956,667 5,656,667 3,206,667 3,623,333 4,776,111 4,776,111 5,912,475 5,912,475 5,912,475 4,912,475 4,912,475 4,912,475 4,943,030 4,943,030 4,943,030 4,943,030 2,415,253 2,415,253 2,415,253 2,415,253 2,415,253 2,415,253 2,415,253 2,415,253 2,415,253 2,415,253 2,415,253 1,998,586 1,998,586 1,998,586 1,998,586 1,998,586 1,998,586 1,998,586 1,998,586 1,998,586 1,998,586 1,998,586 1,998,586 1,998,586 1,998,586 1,998,586 1,968,030 1,968,030 1,968,030 1,968,030 1,968,030 1,968,030 256,320,606
21
in USD$582,000.00$71,900.00$71,900.00$71,900.00$159,900.00$159,900.00$159,900.00$381,400.00$381,400.00$381,400.00$381,400.00$357,400.00$357,400.00$357,400.00$339,400.00$192,400.00$217,400.00$286,566.67$286,566.67$354,748.48$354,748.48$354,748.48$294,748.48$294,748.48$294,748.48$296,581.82$296,581.82$296,581.82$296,581.82$144,915.15$144,915.15$144,915.15$144,915.15$144,915.15$144,915.15$144,915.15$144,915.15$144,915.15$144,915.15$144,915.15$119,915.15$119,915.15$119,915.15$119,915.15$119,915.15$119,915.15$119,915.15$119,915.15$119,915.15$119,915.15$119,915.15$119,915.15$119,915.15$119,915.15$119,915.15$118,081.82$118,081.82$118,081.82$118,081.82$118,081.82$118,081.82
22
Max Circulation650,000,000
Accumulated Tokens
9,700,000 10,898,333 12,096,667 13,295,000 15,960,000 18,625,000 21,290,000 27,646,667 34,003,333 40,360,000 46,716,667 52,673,333 58,630,000 64,586,667 70,243,333 73,450,000 77,073,333 81,849,444 86,625,556 92,538,030 98,450,505 104,362,980 109,275,455 114,187,929 119,100,404 124,043,434 128,986,465 133,929,495 138,872,525 141,287,778 143,703,030 146,118,283 148,533,535 150,948,788 153,364,040 155,779,293 158,194,545 160,609,798 163,025,051 165,440,303 167,438,889 169,437,475 171,436,061 173,434,646 175,433,232 177,431,818 179,430,404 181,428,990 183,427,576 185,426,162 187,424,747 189,423,333 191,421,919 193,420,505 195,419,091 197,387,121 199,355,152 201,323,182 203,291,212 205,259,242 207,227,273
23
FDV$15,000,000Sell pressure$582,000$71,900$71,900$71,900$159,900$159,900$159,900$381,400$381,400$381,400$381,400$357,400$357,400$357,400$339,400$192,400$217,400$386,567$386,567$454,748$454,748$454,748$394,748$394,748$394,748$396,582$396,582$396,582$396,582$244,915$244,915$244,915$244,915$244,915$244,915$244,915$244,915$244,915$244,915$244,915$219,915$119,915$119,915$119,915$119,915$119,915$119,915$119,915$119,915$119,915$119,915$119,915$119,915$119,915$119,915$118,082$118,082$118,082$118,082$118,082$118,082
24
IMC $582,000Monthly Inflation1.49%0.18%0.18%0.18%0.41%0.41%0.41%0.98%0.98%0.98%0.98%0.92%0.92%0.92%0.87%0.49%0.56%0.73%0.73%0.91%0.91%0.91%0.76%0.76%0.76%0.76%0.76%0.76%0.76%0.37%0.37%0.37%0.37%0.37%0.37%0.37%0.37%0.37%0.37%0.37%0.31%0.31%0.31%0.31%0.31%0.31%0.31%0.31%0.31%0.31%0.31%0.31%0.31%0.31%0.31%0.30%0.30%0.30%0.30%0.30%0.30%
25
Liquidity$420,000Circulating Supply1.49%1.68%1.86%2.05%2.46%2.87%3.28%4.25%5.23%6.21%7.19%8.10%9.02%9.94%10.81%11.30%11.86%12.59%13.33%14.24%15.15%16.06%16.81%17.57%18.32%19.08%19.84%20.60%21.37%21.74%22.11%22.48%22.85%23.22%23.59%23.97%24.34%24.71%25.08%25.45%25.76%26.07%26.37%26.68%26.99%27.30%27.60%27.91%28.22%28.53%28.83%29.14%29.45%29.76%30.06%30.37%30.67%30.97%31.28%31.58%31.88%
26
IMC without Liq$162,000Month0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 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
27
Hard Cap$2,345,000
28
Capital Required $1,045,000
29
Investor control 17.23%
30
31
32
in tokens in $
33
Total raise$2,345,000
34
Staff/HR$123,000
35
Tehnology cost$186,000
36
Legal, DAO, Professional$50,000
37
Data$30,000
38
Community Marketing$316,000
39
Licenses, Hosting, Misc$61,500
40
Total costs766,500
41
DeX CostsTokens$USDC
42
DEX pool2,000,000$100,000$100,000
43
MM accounts funds for DEX2,000,000$100,000
44
Reserves-$1,378,500
45
46
TGE token sell pressure 11,640,000$582,000
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