2024. Empirage Tokenomics.xlsx

	A	B	C	D	E	F	G	H	I
1	Tokenomics Allocation and Emission Simulator
2	Max Supply	200 000 000	Date of TGE	Game Release Date
3
4	Bucket	Allocation, %	Cliff, m	Vesting, m	Liquid at TGE, %	Total Token Allocation	Required Amount, $	Price per token, $	Valuation, $
5	Pre-Seed	3,0	0,0	24,0	8,0	6 000 000	300 000,00	0,020	4 000 000,00
6	Seed	4,0	0,0	20,0	10,0	8 000 000	400 000,00	0,050	10 000 000,00
7	Private Round	10,0	0,0	16,0	12,5	20 000 000	1 200 000,00	0,060	12 000 000,00
8	Strategic Round	2,5	0,0	8,0	15,0	5 000 000	400 000,00	0,080	16 000 000,00
9	Public Sale (IDO)	2,0	0,0	5,0	50,0	4 000 000	400 000,00	0,100	20 000 000,00
10	Team	15,0	12,0	24,0	0,0	30 000 000
11	Ecosystem: Community, Liquidity, Airdrop, Stacking, Farming	36,0	0,0	36,0	1,0	72 000 000
12	Treasury	20,0	1,0	36,0	1,0	40 000 000
13	Marketing	5,0	1,0	24,0	10,0	10 000 000
14	Advisors	2,5	6,0	32,0	0,0	5 000 000
15	Total:	100,0				200 000 000
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
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