Octavia Tokenomics -- Public .xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N
1
2		Name:	Octavia	Current Raise:	Completed		Initial Market Cap wo/ Liquidity		$420,000
3		Total Raise:	$3,690,000	Current Valuation:	$8,000,000		Initial Market Cap With Liquidity		$870,000
4		Total Supply:	100,000,000	Public Valuation:	$10,000,000		Initial Circulating Supply		8.70%
5
6		SALES STAGES AND RAISE ALLOCATION
7		Investment round	Price Per Token	Discount to TGE price	Amount of tokens	Allocation of total supply	Raise Amount		Valuation	IDO x
8		Seed	$0.050	50%	10,000,000	10.00%	$500,000		$5,000,000	2.00
9		Private	$0.080	20%	23,000,000	23.00%	$1,840,000		$8,000,000	1.25
10		KOL	$0.075	25%	4,000,000	4.00%	$300,000		$7,500,000	1.33
11		Public	$0.100	-	10,500,000	10.50%	$1,050,000		$10,000,000	1.00
12		Total:	--	-	47,500,000	47.50%	$3,690,000		-	-
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		Seed	10.00%	10,000,000	5.0%	0.50%	3	12	15
17		Private	23.00%	23,000,000	7.50%	1.73%	2	10	12
18		KOL Round	4.00%	4,000,000	10.0%	0.40%	0	10	10
19		Public	10.50%	10,500,000	15.0%	1.58%	0	8	8
20		Team	10.00%	10,000,000	0.0%	0.00%	12	36	48
21		Advisors	5.00%	5,000,000	0.0%	0.00%	6	24	30
22		Reserve	2.50%	2,500,000	0.0%	0.00%	12	36	48
23		Ecosystem Rewards	10.00%	10,000,000	0.0%	0.00%	0	48	48
24		Marketing	10.00%	10,000,000	0.0%	0.00%	1	36	37
25		Liquidity	15.00%	15,000,000	30.0%	4.50%	0	12	12
26			100.00%		n/a	8.70%
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	KOL Round	Public	Team	Advisors	Reserve	Ecosystem Rewards	Marketing	Liquidity	Circulating Supply	Circulating Supply % (to max supply)
57		TGE	500,000	1,725,000	400,000	1,575,000	0	0	0	0	0	4,500,000	8,700,000	8.70%
58	1	Month 1	500,000	1,725,000	760,000	2,690,625	0	0	0	208,333	0	5,375,000	11,258,958	11.26%
59	2	Month 2	500,000	1,725,000	1,120,000	3,806,250	0	0	0	416,667	277,778	6,250,000	14,095,694	14.10%
60	3	Month 3	500,000	3,852,500	1,480,000	4,921,875	0	0	0	625,000	555,556	7,125,000	19,059,931	19.06%
61	4	Month 4	1,291,667	5,980,000	1,840,000	6,037,500	0	0	0	833,333	833,333	8,000,000	24,815,833	24.82%
62	5	Month 5	2,083,333	8,107,500	2,200,000	7,153,125	0	0	0	1,041,667	1,111,111	8,875,000	30,571,736	30.57%
63	6	Month 6	2,875,000	10,235,000	2,560,000	8,268,750	0	0	0	1,250,000	1,388,889	9,750,000	36,327,639	36.33%
64	7	Month 7	3,666,667	12,362,500	2,920,000	9,384,375	0	208,333	0	1,458,333	1,666,667	10,625,000	42,291,875	42.29%
65	8	Month 8	4,458,333	14,490,000	3,280,000	10,500,000	0	416,667	0	1,666,667	1,944,444	11,500,000	48,256,111	48.26%
66	9	Month 9	5,250,000	16,617,500	3,640,000	10,500,000	0	625,000	0	1,875,000	2,222,222	12,375,000	53,104,722	53.10%
67	10	Month 10	6,041,667	18,745,000	4,000,000	10,500,000	0	833,333	0	2,083,333	2,500,000	13,250,000	57,953,333	57.95%
68	11	Month 11	6,833,333	20,872,500	4,000,000	10,500,000	0	1,041,667	0	2,291,667	2,777,778	14,125,000	62,441,944	62.44%
69	12	Month 12	7,625,000	23,000,000	4,000,000	10,500,000	0	1,250,000	0	2,500,000	3,055,556	15,000,000	66,930,556	66.93%
70	13	Month 13	8,416,667	23,000,000	4,000,000	10,500,000	277,778	1,458,333	69,444	2,708,333	3,333,333	15,000,000	68,763,889	68.76%
71	14	Month 14	9,208,333	23,000,000	4,000,000	10,500,000	555,556	1,666,667	138,889	2,916,667	3,611,111	15,000,000	70,597,222	70.60%
72	15	Month 15	10,000,000	23,000,000	4,000,000	10,500,000	833,333	1,875,000	208,333	3,125,000	3,888,889	15,000,000	72,430,556	72.43%
73	16	Month 16	10,000,000	23,000,000	4,000,000	10,500,000	1,111,111	2,083,333	277,778	3,333,333	4,166,667	15,000,000	73,472,222	73.47%
74	17	Month 17	10,000,000	23,000,000	4,000,000	10,500,000	1,388,889	2,291,667	347,222	3,541,667	4,444,444	15,000,000	74,513,889	74.51%
75	18	Month 18	10,000,000	23,000,000	4,000,000	10,500,000	1,666,667	2,500,000	416,667	3,750,000	4,722,222	15,000,000	75,555,556	75.56%
76	19	Month 19	10,000,000	23,000,000	4,000,000	10,500,000	1,944,444	2,708,333	486,111	3,958,333	5,000,000	15,000,000	76,597,222	76.60%
77	20	Month 20	10,000,000	23,000,000	4,000,000	10,500,000	2,222,222	2,916,667	555,556	4,166,667	5,277,778	15,000,000	77,638,889	77.64%
78	21	Month 21	10,000,000	23,000,000	4,000,000	10,500,000	2,500,000	3,125,000	625,000	4,375,000	5,555,556	15,000,000	78,680,556	78.68%
79	22	Month 22	10,000,000	23,000,000	4,000,000	10,500,000	2,777,778	3,333,333	694,444	4,583,333	5,833,333	15,000,000	79,722,222	79.72%
80	23	Month 23	10,000,000	23,000,000	4,000,000	10,500,000	3,055,556	3,541,667	763,889	4,791,667	6,111,111	15,000,000	80,763,889	80.76%
81	24	Month 24	10,000,000	23,000,000	4,000,000	10,500,000	3,333,333	3,750,000	833,333	5,000,000	6,388,889	15,000,000	81,805,556	81.81%
82	25	Month 25	10,000,000	23,000,000	4,000,000	10,500,000	3,611,111	3,958,333	902,778	5,208,333	6,666,667	15,000,000	82,847,222	82.85%
83	26	Month 26	10,000,000	23,000,000	4,000,000	10,500,000	3,888,889	4,166,667	972,222	5,416,667	6,944,444	15,000,000	83,888,889	83.89%
84	27	Month 27	10,000,000	23,000,000	4,000,000	10,500,000	4,166,667	4,375,000	1,041,667	5,625,000	7,222,222	15,000,000	84,930,556	84.93%
85	28	Month 28	10,000,000	23,000,000	4,000,000	10,500,000	4,444,444	4,583,333	1,111,111	5,833,333	7,500,000	15,000,000	85,972,222	85.97%
86	29	Month 29	10,000,000	23,000,000	4,000,000	10,500,000	4,722,222	4,791,667	1,180,556	6,041,667	7,777,778	15,000,000	87,013,889	87.01%
87	30	Month 30	10,000,000	23,000,000	4,000,000	10,500,000	5,000,000	5,000,000	1,250,000	6,250,000	8,055,556	15,000,000	88,055,556	88.06%
88	31	Month 31	10,000,000	23,000,000	4,000,000	10,500,000	5,277,778	5,000,000	1,319,444	6,458,333	8,333,333	15,000,000	88,888,889	88.89%
89	32	Month 32	10,000,000	23,000,000	4,000,000	10,500,000	5,555,556	5,000,000	1,388,889	6,666,667	8,611,111	15,000,000	89,722,222	89.72%
90	33	Month 33	10,000,000	23,000,000	4,000,000	10,500,000	5,833,333	5,000,000	1,458,333	6,875,000	8,888,889	15,000,000	90,555,556	90.56%
91	34	Month 34	10,000,000	23,000,000	4,000,000	10,500,000	6,111,111	5,000,000	1,527,778	7,083,333	9,166,667	15,000,000	91,388,889	91.39%
92	35	Month 35	10,000,000	23,000,000	4,000,000	10,500,000	6,388,889	5,000,000	1,597,222	7,291,667	9,444,444	15,000,000	92,222,222	92.22%
93	36	Month 36	10,000,000	23,000,000	4,000,000	10,500,000	6,666,667	5,000,000	1,666,667	7,500,000	9,722,222	15,000,000	93,055,556	93.06%
94	37	Month 37	10,000,000	23,000,000	4,000,000	10,500,000	6,944,444	5,000,000	1,736,111	7,708,333	10,000,000	15,000,000	93,888,889	93.89%
95	38	Month 38	10,000,000	23,000,000	4,000,000	10,500,000	7,222,222	5,000,000	1,805,556	7,916,667	10,000,000	15,000,000	94,444,444	94.44%
96	39	Month 39	10,000,000	23,000,000	4,000,000	10,500,000	7,500,000	5,000,000	1,875,000	8,125,000	10,000,000	15,000,000	95,000,000	95.00%
97	40	Month 40	10,000,000	23,000,000	4,000,000	10,500,000	7,777,778	5,000,000	1,944,444	8,333,333	10,000,000	15,000,000	95,555,556	95.56%
98	41	Month 41	10,000,000	23,000,000	4,000,000	10,500,000	8,055,556	5,000,000	2,013,889	8,541,667	10,000,000	15,000,000	96,111,111	96.11%
99	42	Month 42	10,000,000	23,000,000	4,000,000	10,500,000	8,333,333	5,000,000	2,083,333	8,750,000	10,000,000	15,000,000	96,666,667	96.67%
100	43	Month 43	10,000,000	23,000,000	4,000,000	10,500,000	8,611,111	5,000,000	2,152,778	8,958,333	10,000,000	15,000,000	97,222,222	97.22%