AG_Tokenomics

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q
1
2		Name	Arena Games	Current Raise	$1,210,000
3		Total Raise	$2,380,000	Current Valuation	$11,000,000
4		Total Supply	1,000,000,000	Public Valuation	$17,000,000
5
6		SALES STAGES AND RAISE ALLOCATION
7		Investment round	Price Per Token	Amount of tokens	Allocation of total supply	Allocation of Raise	Raise Amount	Valuation	IDO x
8		Seed	$0.007	70,000,000	7.00%	21%	$490,000	$7,000,000	2.43
9		Private	$0.011	110,000,000	11.00%	51%	$1,210,000	$11,000,000	1.55
10		Public	$0.017	20,000,000	2.00%	14%	$340,000	$17,000,000	1.00
11		KOL Round	$0.017	20,000,000	2.00%	14%	$340,000	$17,000,000	1.00
12		Total	--	200,000,000	22.00%	100%	$2,380,000	-	-	-
13
14		TOKEN ALLOCATION			VESTING SCHEDULE
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		Seed	7.00%	70,000,000	5%	0.35%	5	12	17
17		Private	11.00%	110,000,000	7%	0.77%	3	9	12
18		Public	2.00%	20,000,000	20%	0.40%	0	5	5
19		KOL Round	2.00%	20,000,000	20%	0.40%	0	8	8
20		Team	12.00%	120,000,000	0%	0.00%	10	62	72
21		Series B	14.00%	140,000,000	0%	0.00%	20	10	30
22		Series A	14.00%	140,000,000	0%	0.00%	12	8	20
23		Advisors	5.00%	50,000,000	0%	0.00%	10	24	34
24		Ecosystem Rewards	19.00%	190,000,000	0.00%	0.00%	0	72	72
25		Treasury	0%	0	0%	0.00%	12	24	36
26		Liquidity	14.00%	140,000,000	20%	2.80%	0	12	12
27			100.00%	1,000,000,000
28
29
30
31
32
33
34
35
36
37													$326,400
38													$802,400
39
40
41
42
43
44
45
46
47
48
49
50
51
52		CIRCULATING SUPPLY															Sell pressure
53		Month	Seed	Private	Public	KOL	Team	Series B	Ecosystem Rewards	Series A	Advisors	Treasury	Liquidity	Circulating Supply	Circulating Supply % (to max supply)
54		TGE	3,500,000	7,700,000	4,000,000	4,000,000	0	0	0	0	0	0	28,000,000	47,200,000	4.72%	47,200,000	47,200,000
55	1	Month 1	3,500,000	7,700,000	7,200,000	2,000,000	0	0	2,638,889	0	0	0	37,333,333	60,372,222	6.04%	60,372,222	13,172,222
56	2	Month 2	3,500,000	7,700,000	10,400,000	4,000,000	0	0	5,277,778	0	0	0	46,666,667	77,544,444	7.75%	77,544,444	17,172,222
57	3	Month 3	3,500,000	7,700,000	13,600,000	6,000,000	0	0	7,916,667	0	0	0	56,000,000	94,716,667	9.47%	94,716,667	17,172,222
58	4	Month 4	3,500,000	19,066,667	16,800,000	8,000,000	0	0	10,555,556	0	0	0	65,333,333	123,255,556	12.33%	123,255,556	28,538,889
59	5	Month 5	3,500,000	30,433,333	20,000,000	10,000,000	0	0	13,194,444	0	0	0	74,666,667	151,794,444	15.18%	151,794,444	28,538,889
60	6	Month 6	9,041,667	41,800,000	20,000,000	12,000,000	0	0	15,833,333	0	0	0	84,000,000	182,675,000	18.27%	182,675,000	30,880,556
61	7	Month 7	14,583,333	53,166,667	20,000,000	14,000,000	0	0	18,472,222	0	0	0	93,333,333	213,555,556	21.36%	213,555,556	30,880,556
62	8	Month 8	20,125,000	64,533,333	20,000,000	16,000,000	0	0	21,111,111	0	0	0	102,666,667	244,436,111	24.44%	244,436,111	30,880,556
63	9	Month 9	25,666,667	75,900,000	20,000,000	18,000,000	0	0	23,750,000	0	0	0	112,000,000	275,316,667	27.53%	275,316,667	30,880,556
64	10	Month 10	31,208,333	87,266,667	20,000,000	20,000,000	0	0	26,388,889	0	0	0	121,333,333	306,197,222	30.62%	306,197,222	30,880,556
65	11	Month 11	36,750,000	98,633,333	20,000,000	20,000,000	1,935,484	0	29,027,778	0	2,083,333	0	130,666,667	339,096,595	33.91%	339,096,595	32,899,373
66	12	Month 12	42,291,667	110,000,000	20,000,000	20,000,000	3,870,968	0	31,666,667	0	4,166,667	0	140,000,000	371,995,968	37.20%	371,995,968	32,899,373
67	13	Month 13	47,833,333	110,000,000	20,000,000	20,000,000	5,806,452	0	34,305,556	17,500,000	6,250,000	0	140,000,000	401,695,341	40.17%	401,695,341	29,699,373
68	14	Month 14	53,375,000	110,000,000	20,000,000	20,000,000	7,741,935	0	36,944,444	35,000,000	8,333,333	0	140,000,000	431,394,713	43.14%	431,394,713	29,699,373
69	15	Month 15	58,916,667	110,000,000	20,000,000	20,000,000	9,677,419	0	39,583,333	52,500,000	10,416,667	0	140,000,000	461,094,086	46.11%	461,094,086	29,699,373
70	16	Month 16	64,458,333	110,000,000	20,000,000	20,000,000	11,612,903	0	42,222,222	70,000,000	12,500,000	0	140,000,000	490,793,459	49.08%	490,793,459	29,699,373
71	17	Month 17	70,000,000	110,000,000	20,000,000	20,000,000	13,548,387	0	44,861,111	87,500,000	14,583,333	0	140,000,000	520,492,832	52.05%	520,492,832	29,699,373
72	18	Month 18	70,000,000	110,000,000	20,000,000	20,000,000	15,483,871	0	47,500,000	105,000,000	16,666,667	0	140,000,000	544,650,538	54.47%	544,650,538	24,157,706
73	19	Month 19	70,000,000	110,000,000	20,000,000	20,000,000	17,419,355	0	50,138,889	122,500,000	18,750,000	0	140,000,000	568,808,244	56.88%	568,808,244	24,157,706
74	20	Month 20	70,000,000	110,000,000	20,000,000	20,000,000	19,354,839	0	52,777,778	140,000,000	20,833,333	0	140,000,000	592,965,950	59.30%	592,965,950	24,157,706
75	21	Month 21	70,000,000	110,000,000	20,000,000	20,000,000	21,290,323	14,000,000	55,416,667	140,000,000	22,916,667	0	140,000,000	613,623,656	61.36%	613,623,656	20,657,706
76	22	Month 22	70,000,000	110,000,000	20,000,000	20,000,000	23,225,806	28,000,000	58,055,556	140,000,000	25,000,000	0	140,000,000	634,281,362	63.43%	634,281,362	20,657,706
77	23	Month 23	70,000,000	110,000,000	20,000,000	20,000,000	25,161,290	42,000,000	60,694,444	140,000,000	27,083,333	0	140,000,000	654,939,068	65.49%	654,939,068	20,657,706
78	24	Month 24	70,000,000	110,000,000	20,000,000	20,000,000	27,096,774	56,000,000	63,333,333	140,000,000	29,166,667	0	140,000,000	675,596,774	67.56%	675,596,774	20,657,706
79	25	Month 25	70,000,000	110,000,000	20,000,000	20,000,000	29,032,258	70,000,000	65,972,222	140,000,000	31,250,000	0	140,000,000	696,254,480	69.63%	696,254,480	20,657,706
80	26	Month 26	70,000,000	110,000,000	20,000,000	20,000,000	30,967,742	84,000,000	68,611,111	140,000,000	33,333,333	0	140,000,000	716,912,186	71.69%	716,912,186	20,657,706
81	27	Month 27	70,000,000	110,000,000	20,000,000	20,000,000	32,903,226	98,000,000	71,250,000	140,000,000	35,416,667	0	140,000,000	737,569,892	73.76%	737,569,892	20,657,706
82	28	Month 28	70,000,000	110,000,000	20,000,000	20,000,000	34,838,710	112,000,000	73,888,889	140,000,000	37,500,000	0	140,000,000	758,227,599	75.82%	758,227,599	20,657,706
83	29	Month 29	70,000,000	110,000,000	20,000,000	20,000,000	36,774,194	126,000,000	76,527,778	140,000,000	39,583,333	0	140,000,000	778,885,305	77.89%	778,885,305	20,657,706
84	30	Month 30	70,000,000	110,000,000	20,000,000	20,000,000	38,709,677	140,000,000	79,166,667	140,000,000	41,666,667	0	140,000,000	799,543,011	79.95%	799,543,011	20,657,706
85	31	Month 31	70,000,000	110,000,000	20,000,000	20,000,000	40,645,161	140,000,000	81,805,556	140,000,000	43,750,000	0	140,000,000	806,200,717	80.62%	806,200,717	6,657,706
86	32	Month 32	70,000,000	110,000,000	20,000,000	20,000,000	42,580,645	140,000,000	84,444,444	140,000,000	45,833,333	0	140,000,000	812,858,423	81.29%	812,858,423	6,657,706
87	33	Month 33	70,000,000	110,000,000	20,000,000	20,000,000	44,516,129	140,000,000	87,083,333	140,000,000	47,916,667	0	140,000,000	819,516,129	81.95%	819,516,129	6,657,706
88	34	Month 34	70,000,000	110,000,000	20,000,000	20,000,000	46,451,613	140,000,000	89,722,222	140,000,000	50,000,000	0	140,000,000	826,173,835	82.62%	826,173,835	6,657,706
89	35	Month 35	70,000,000	110,000,000	20,000,000	20,000,000	48,387,097	140,000,000	92,361,111	140,000,000	50,000,000	0	140,000,000	830,748,208	83.07%	830,748,208	4,574,373
90	36	Month 36	70,000,000	110,000,000	20,000,000	20,000,000	50,322,581	140,000,000	95,000,000	140,000,000	50,000,000	0	140,000,000	835,322,581	83.53%	835,322,581	4,574,373
91	37	Month 37	70,000,000	110,000,000	20,000,000	20,000,000	52,258,065	140,000,000	97,638,889	140,000,000	50,000,000	0	140,000,000	839,896,953	83.99%	839,896,953	4,574,373
92	38	Month 38	70,000,000	110,000,000	20,000,000	20,000,000	54,193,548	140,000,000	100,277,778	140,000,000	50,000,000	0	140,000,000	844,471,326	84.45%	844,471,326	4,574,373
93	39	Month 39	70,000,000	110,000,000	20,000,000	20,000,000	56,129,032	140,000,000	102,916,667	140,000,000	50,000,000	0	140,000,000	849,045,699	84.90%	849,045,699	4,574,373
94	40	Month 40	70,000,000	110,000,000	20,000,000	20,000,000	58,064,516	140,000,000	105,555,556	140,000,000	50,000,000	0	140,000,000	853,620,072	85.36%	853,620,072	4,574,373
95	41	Month 41	70,000,000	110,000,000	20,000,000	20,000,000	60,000,000	140,000,000	108,194,444	140,000,000	50,000,000	0	140,000,000	858,194,444	85.82%	858,194,444	4,574,373
96	42	Month 42	70,000,000	110,000,000	20,000,000	20,000,000	61,935,484	140,000,000	110,833,333	140,000,000	50,000,000	0	140,000,000	862,768,817	86.28%	862,768,817	4,574,373
97	43	Month 43	70,000,000	110,000,000	20,000,000	20,000,000	63,870,968	140,000,000	113,472,222	140,000,000	50,000,000	0	140,000,000	867,343,190	86.73%	867,343,190	4,574,373
98	44	Month 44	70,000,000	110,000,000	20,000,000	20,000,000	65,806,452	140,000,000	116,111,111	140,000,000	50,000,000	0	140,000,000	871,917,563	87.19%	871,917,563	4,574,373
99	45	Month 45	70,000,000	110,000,000	20,000,000	20,000,000	67,741,935	140,000,000	118,750,000	140,000,000	50,000,000	0	140,000,000	876,491,935	87.65%	876,491,935	4,574,373
100	46	Month 46	70,000,000	110,000,000	20,000,000	20,000,000	69,677,419	140,000,000	121,388,889	140,000,000	50,000,000	0	140,000,000	881,066,308	88.11%	881,066,308	4,574,373