ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBIBJBKBLBMBNBOBPBQBRBSBTBUBVBWBXBYBZCACBCCCDCECFCGCHCICJCKCLCMCNCOCPCQCRCSCTCUCV
1
OPCOIN TOKENOMICS
2
3
Listing Sale Price0.0800000TOTAL SUPPLY1,000,000,000.00ValuationDays Post TGE0730609012015018021024027030033036039042045048051054057060063066069072075078081084087090093096099010201050108011101140117012001230126012901320135013801410144014701500153015601590162016501680171017401770180018301860189019201950198020102040207021002130216021902220225022802310234023702400243024602490252025502580
4
Allocation of TokensDescriptionVestingTotal SupplyPercent of total supplyPrice per tokenValuationTarget EURTotal PercentTGE Month 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 60Month 61Month 62Month 63Month 64Month 65Month 66Month 67Month 68Month 69Month 70Month 71Month 72Month 73Month 74Month 75Month 76Month 77Month 78Month 79Month 80Month 81Month 82Month 83Month 848586
5
Seed round0% at TGE4 Cliff - 16 LV71,428,572.007.142857200%0.00700000000$7,000,000.00€500,000.00100.00%0.00%6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%
6
Private sale round0% at TGE3 Cliff - 16 LV300,000,000.0030.000000000%0.01000000000$10,000,000.00€3,000,000.00100.00%0.00%6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%6.25%
7
Public presale round10% at TGE4 Cliff - 8 LV183,927,144.2218.392714422%0.06252475700$62,524,757.00€11,500,000.00100.00%10.00%11.25%11.25%11.25%11.25%11.25%11.25%11.25%11.25%
8
Public sale20% at TGE1 Cliff - 4 LV40,000,000.004.000000000%0.08000000000$80,000,000.00€3,200,000.00100.00%20.00%20.00%20.00%20.00%20.00%
9
Liquidity100% at TGE100,000,000.0010.000000000%$8,000,000.00100.00%100.00%
10
Marketing4% at TGE50 LV50,000,000.005.000000000%$4,000,000.00100.00%4.00%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%1.92%
11
In-app rewards0% at TGE1 Cliff - 100 LV40,000,000.004.000000000%$3,200,000.00100.00%0.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%
12
Airdrop20% at TGE3 LV20,000,000.002.000000000%$1,600,000.00100.00%20.00%26.67%26.67%26.67%
13
Ecosystem growth0% at TGE12 Cliff - 48 LV74,644,283.787.464428378%$5,971,542.70100.00%0.00%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%2.08%
14
Team0% at TGE12 Cliff - 18 LV100,000,000.0010.000000000%$8,000,000.00100.00%0.00%5.56%5.56%5.56%5.56%5.56%5.56%5.56%5.56%5.56%5.56%5.56%5.56%5.56%5.56%5.56%5.56%5.56%5.56%
15
Partners & advisors0% at TGE6 Cliff - 18 LV20,000,000.002.000000000%$1,600,000.00100.00%0.00%5.56%5.56%5.56%5.56%5.56%5.56%5.56%5.56%5.56%5.56%5.56%5.56%5.56%5.56%5.56%5.56%5.56%5.56%
16
0.00%
17
0.00%
18
Total1,000,000,000.00100.00%$191,896,299.70$15,000,000.00
19
TGE Month 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 60Month 61Month 62Month 63Month 64Month 65Month 66Month 67Month 68Month 69Month 70Month 71Month 72Month 73Month 74Month 75Month 76Month 77Month 78Month 79Month 80Month 81Month 8283848586
20
Seed round0% at TGE71,428,572.000€5,714,285.76€500,000.00€0.00€0.00€0.00€0.00€0.00€357,142.86€357,142.86€357,142.86€357,142.86€357,142.86€357,142.86€357,142.86€357,142.86€357,142.86€357,142.86€357,142.86€357,142.86€357,142.86€357,142.86€357,142.86€357,142.86€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00
21
Private sale round0% at TGE300,000,000.000€14,714,171.54€3,000,000.00€0.00€0.00€0.00€0.00€1,500,000.00€1,500,000.00€1,500,000.00€1,500,000.00€1,500,000.00€1,500,000.00€1,500,000.00€1,500,000.00€1,500,000.00€1,500,000.00€1,500,000.00€1,500,000.00€1,500,000.00€1,500,000.00€1,500,000.00€1,500,000.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00
22
Public presale round10% at TGE183,927,144.2218,392,714€24,000,000.00€11,500,000.00€1,471,417.15€0.00€0.00€0.00€0.00€1,655,344.30€1,655,344.30€1,655,344.30€1,655,344.30€1,655,344.30€1,655,344.30€1,655,344.30€1,655,344.30€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00
23
Public sale20% at TGE40,000,000.008,000,000€3,200,000.00€3,200,000.00€640,000.00€0.00€640,000.00€640,000.00€640,000.00€640,000.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00
24
Liquidity100% at TGE100,000,000.00100,000,000€8,000,000.00€8,000,000.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00
25
Marketing4% at TGE50,000,000.002,000,000€4,000,000.00€160,000.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€76,800.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00
26
In-app rewards0% at TGE40,000,000.000€3,200,000.00€0.00€0.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00€32,000.00
27
Airdrop20% at TGE20,000,000.004,000,000€1,600,000.00€320,000.00€426,666.67€426,666.67€426,666.67
28
Ecosystem growth0% at TGE74,644,283.780€5,971,542.70€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€124,407.14€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00
29
Team0% at TGE100,000,000.000€8,000,000.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€444,444.44€444,444.44€444,444.44€444,444.44€444,444.44€444,444.44€444,444.44€444,444.44€444,444.44€444,444.44€444,444.44€444,444.44€444,444.44€444,444.44€444,444.44€444,444.44€444,444.44€444,444.44€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00
30
Partners & advisors0% at TGE20,000,000.000€1,600,000.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€88,888.89€88,888.89€88,888.89€88,888.89€88,888.89€88,888.89€88,888.89€88,888.89€88,888.89€88,888.89€88,888.89€88,888.89€88,888.89€88,888.89€88,888.89€88,888.89€88,888.89€88,888.89€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00€0.00
31
Total Tokens1,000,000,000.00132,392,714.42€80,000,000.00€18,200,000.00€2,591,417.15€3,094,883.82€4,270,350.49€5,445,817.15€7,694,617.15€11,955,904.31€15,577,191.47€19,287,367.52€22,997,543.56€26,707,719.61€30,417,895.66€34,128,071.70€37,838,247.75€40,461,931.08€43,085,614.42€45,709,297.75€48,332,981.08€50,956,664.42€53,580,347.75€56,204,031.08€57,327,714.41€58,094,254.89€58,860,795.36€59,627,335.83€60,393,876.31€61,071,527.89€61,749,179.47€62,426,831.06€63,104,482.64€63,782,134.23€64,459,785.81€64,692,992.95€64,926,200.09€65,159,407.23€65,392,614.37€65,625,821.51€65,859,028.65€66,092,235.79€66,325,442.93€66,558,650.07€66,791,857.21€67,025,064.35€67,258,271.49€67,491,478.63€67,724,685.77€67,957,892.91€68,191,100.05€68,424,307.18€68,657,514.32€68,890,721.46€69,123,928.60€69,280,335.74€69,436,742.88€69,593,150.02€69,749,557.16€69,905,964.30€70,062,371.44€70,218,778.58€70,375,185.72€70,531,592.86€70,688,000.00€70,720,000.00€70,752,000.00€70,784,000.00€70,816,000.00€70,848,000.00€70,880,000.00€70,912,000.00€70,944,000.00€70,976,000.00€71,008,000.00€71,040,000.00€71,072,000.00€71,104,000.00€71,136,000.00€71,168,000.00€71,200,000.00€71,232,000.00€71,264,000.00€71,296,000.00€71,328,000.00€71,360,000.00€71,392,000.00€71,424,000.00€71,456,000.00€71,488,000.00€71,520,000.00
32
Tokens amountCirculating Supply TGETotal Valuation TGEInitial Market CAP exluding Liquidity
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