FGF- Tokenomics.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N
1
2		Name:	FGF	Current Raise:	Private		Initial Market Cap wo/ Liquidity		$503,200
3		Total Raise:	$6,130,000	Current Valuation:	$8,000,000		Initial Market Cap With Liquidity		$528,200
4		Total Supply:	1,000,000,000	Public Valuation:	$50,000,000		Initial Circulating Supply		1.06%
5
6		SALES STAGES AND RAISE ALLOCATION									Where ?
7		Investment round	Price Per Token	Discount to TGE price	Amount of tokens	Allocation of total supply	Raise Amount		Valuation	IDO x	Why?
8		Round 1 - Presale	$0.00500	90%	50,000,000	5.00%	$250,000		$5,000,000	10.00
9		Round 2 - Launch Coin?	$0.00800	84%	130,000,000	13.00%	$1,040,000		$8,000,000	6.25
10		Round 3 - Launch Coin?	$0.02200	56%	220,000,000	22.00%	$4,840,000		$22,000,000	2.27
11		Liquidity	$0.05000	-	10,000,000	1.00%	$500,000		$50,000,000	1.00
12		Total:	--	-	410,000,000	41.00%	$6,130,000		-	-
13
14		TOKEN ALLOCATION			VESTING SCHEDULES
15		Allocation	% of Total Supply	Amount of tokens	TGE % of allocation	% of supply unlocked at TGE	Cliff (in months)	Vesting (in months)	Total vesting (in months)
16		Round 1 - Presale	5.00%	50,000,000	0.0%	0.00%	6	18	24
17		Round 2 - Launch Coin?	13.00%	130,000,000	0.00%	0.00%	3	12	15
18		Round 3 - Launch Coin?	22.00%	220,000,000	0.0%	0.00%	2	12	14
19		Liquidity	1.00%	10,000,000	100.0%	1.00%	0	1	1
20		Team	10.00%	10,000,000	0.0%	0.00%	12	18	30
21		Development (Coding & Acquisition)	11.00%	110,000,000	0.0%	0.00%	6	24	30
22		Treasury	3.00%	30,000,000	0.0%	0.00%	12	36	48
23		CEX	8.00%	80,000,000	1.0%	0.08%	0	36	36
24		Marketing	8.00%	80,000,000	0.0%	0.00%	1	35	36
25		Farmer Custodian	5.00%	50,000,000	1.0%	0.05%	0	12	12
26			86.00%		n/a	1.13%
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		CIRCULATING SUPPLY
56		Month	Seed	Private	Public	Liquidity	Team	Development	Treasury	CEX	Marketing	Community Rewards	Circulating Supply	Circulating Supply % (to max supply)
57		TGE	0	0	0	10,000,000	0	0	0	64000	0	500,000	10,564,000	1.06%
58	1	Month 1	0	0	0	10,000,000	0	0	0	2,264,000	0	4,625,000	16,889,000	1.69%
59	2	Month 2	0	0	0	10,000,000	0	0	0	4,464,000	2,285,714	8,750,000	25,499,714	2.55%
60	3	Month 3	0	0	18,333,333	10,000,000	0	0	0	6,664,000	4,571,429	12,875,000	52,443,762	5.24%
61	4	Month 4	0	10,833,333	36,666,667	10,000,000	0	0	0	8,864,000	6,857,143	17,000,000	90,221,143	9.02%
62	5	Month 5	0	21,666,667	55,000,000	10,000,000	0	0	0	11,064,000	9,142,857	21,125,000	127,998,524	12.80%
63	6	Month 6	0	32,500,000	73,333,333	10,000,000	0	0	0	13,264,000	11,428,571	25,250,000	165,775,905	16.58%
64	7	Month 7	2,777,778	43,333,333	91,666,667	10,000,000	0	4,583,333	0	15,464,000	13,714,286	29,375,000	210,914,397	21.09%
65	8	Month 8	5,555,556	54,166,667	110,000,000	10,000,000	0	9,166,667	0	17,664,000	16,000,000	33,500,000	256,052,889	25.61%
66	9	Month 9	8,333,333	65,000,000	128,333,333	10,000,000	0	13,750,000	0	19,864,000	18,285,714	37,625,000	301,191,381	30.12%
67	10	Month 10	11,111,111	75,833,333	146,666,667	10,000,000	0	18,333,333	0	22,064,000	20,571,429	41,750,000	346,329,873	34.63%
68	11	Month 11	13,888,889	86,666,667	165,000,000	10,000,000	0	22,916,667	0	24,264,000	22,857,143	45,875,000	391,468,365	39.15%
69	12	Month 12	16,666,667	97,500,000	183,333,333	10,000,000	0	27,500,000	0	26,464,000	25,142,857	50,000,000	436,606,857	43.66%
70	13	Month 13	19,444,444	108,333,333	201,666,667	10,000,000	555,556	32,083,333	833,333	28,664,000	27,428,571	50,000,000	479,009,238	47.90%
71	14	Month 14	22,222,222	119,166,667	220,000,000	10,000,000	1,111,111	36,666,667	1,666,667	30,864,000	29,714,286	50,000,000	521,411,619	52.14%
72	15	Month 15	25,000,000	130,000,000	220,000,000	10,000,000	1,666,667	41,250,000	2,500,000	33,064,000	32,000,000	50,000,000	545,480,667	54.55%
73	16	Month 16	27,777,778	130,000,000	220,000,000	10,000,000	2,222,222	45,833,333	3,333,333	35,264,000	34,285,714	50,000,000	558,716,381	55.87%
74	17	Month 17	30,555,556	130,000,000	220,000,000	10,000,000	2,777,778	50,416,667	4,166,667	37,464,000	36,571,429	50,000,000	571,952,095	57.20%
75	18	Month 18	33,333,333	130,000,000	220,000,000	10,000,000	3,333,333	55,000,000	5,000,000	39,664,000	38,857,143	50,000,000	585,187,810	58.52%
76	19	Month 19	36,111,111	130,000,000	220,000,000	10,000,000	3,888,889	59,583,333	5,833,333	41,864,000	41,142,857	50,000,000	598,423,524	59.84%
77	20	Month 20	38,888,889	130,000,000	220,000,000	10,000,000	4,444,444	64,166,667	6,666,667	44,064,000	43,428,571	50,000,000	611,659,238	61.17%
78	21	Month 21	41,666,667	130,000,000	220,000,000	10,000,000	5,000,000	68,750,000	7,500,000	46,264,000	45,714,286	50,000,000	624,894,952	62.49%
79	22	Month 22	44,444,444	130,000,000	220,000,000	10,000,000	5,555,556	73,333,333	8,333,333	48,464,000	48,000,000	50,000,000	638,130,667	63.81%
80	23	Month 23	47,222,222	130,000,000	220,000,000	10,000,000	6,111,111	77,916,667	9,166,667	50,664,000	50,285,714	50,000,000	651,366,381	65.14%
81	24	Month 24	50,000,000	130,000,000	220,000,000	10,000,000	6,666,667	82,500,000	10,000,000	52,864,000	52,571,429	50,000,000	664,602,095	66.46%
82	25	Month 25	50,000,000	130,000,000	220,000,000	10,000,000	7,222,222	87,083,333	10,833,333	55,064,000	54,857,143	50,000,000	675,060,032	67.51%
83	26	Month 26	50,000,000	130,000,000	220,000,000	10,000,000	7,777,778	91,666,667	11,666,667	57,264,000	57,142,857	50,000,000	685,517,968	68.55%
84	27	Month 27	50,000,000	130,000,000	220,000,000	10,000,000	8,333,333	96,250,000	12,500,000	59,464,000	59,428,571	50,000,000	695,975,905	69.60%
85	28	Month 28	50,000,000	130,000,000	220,000,000	10,000,000	8,888,889	100,833,333	13,333,333	61,664,000	61,714,286	50,000,000	706,433,841	70.64%
86	29	Month 29	50,000,000	130,000,000	220,000,000	10,000,000	9,444,444	105,416,667	14,166,667	63,864,000	64,000,000	50,000,000	716,891,778	71.69%
87	30	Month 30	50,000,000	130,000,000	220,000,000	10,000,000	10,000,000	110,000,000	15,000,000	66,064,000	66,285,714	50,000,000	727,349,714	72.73%
88	31	Month 31	50,000,000	130,000,000	220,000,000	10,000,000	10,000,000	110,000,000	15,833,333	68,264,000	68,571,429	50,000,000	732,668,762	73.27%
89	32	Month 32	50,000,000	130,000,000	220,000,000	10,000,000	10,000,000	110,000,000	16,666,667	70,464,000	70,857,143	50,000,000	737,987,810	73.80%
90	33	Month 33	50,000,000	130,000,000	220,000,000	10,000,000	10,000,000	110,000,000	17,500,000	72,664,000	73,142,857	50,000,000	743,306,857	74.33%
91	34	Month 34	50,000,000	130,000,000	220,000,000	10,000,000	10,000,000	110,000,000	18,333,333	74,864,000	75,428,571	50,000,000	748,625,905	74.86%
92	35	Month 35	50,000,000	130,000,000	220,000,000	10,000,000	10,000,000	110,000,000	19,166,667	77,064,000	77,714,286	50,000,000	753,944,952	75.39%
93	36	Month 36	50,000,000	130,000,000	220,000,000	10,000,000	10,000,000	110,000,000	20,000,000	79,264,000	80,000,000	50,000,000	759,264,000	75.93%
94	37	Month 37	50,000,000	130,000,000	220,000,000	10,000,000	10,000,000	110,000,000	20,833,333	80,000,000	80,000,000	50,000,000	760,833,333	76.08%
95	38	Month 38	50,000,000	130,000,000	220,000,000	10,000,000	10,000,000	110,000,000	21,666,667	80,000,000	80,000,000	50,000,000	761,666,667	76.17%
96	39	Month 39	50,000,000	130,000,000	220,000,000	10,000,000	10,000,000	110,000,000	22,500,000	80,000,000	80,000,000	50,000,000	762,500,000	76.25%
97	40	Month 40	50,000,000	130,000,000	220,000,000	10,000,000	10,000,000	110,000,000	23,333,333	80,000,000	80,000,000	50,000,000	763,333,333	76.33%
98	41	Month 41	50,000,000	130,000,000	220,000,000	10,000,000	10,000,000	110,000,000	24,166,667	80,000,000	80,000,000	50,000,000	764,166,667	76.42%
99	42	Month 42	50,000,000	130,000,000	220,000,000	10,000,000	10,000,000	110,000,000	25,000,000	80,000,000	80,000,000	50,000,000	765,000,000	76.50%
100	43	Month 43	50,000,000	130,000,000	220,000,000	10,000,000	10,000,000	110,000,000	25,833,333	80,000,000	80,000,000	50,000,000	765,833,333	76.58%