Tokenomics & Vesting for Chillinq.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L
1	TOKENOMICS AND SALE STRUCTURE
2
3				Initial Market Cap	568,400
4				Initial Circulating Supply	2,030,000	2.03%
5
6	Round type	Token Allocation	Round price ($)	Amount to be raised ($)	Valuation	% of Tokens out of Total Supply	% Tokens unlocked from the Allocated Tokens at Launch as per Vesting Plan	No. of Tokens unlocking at Launch	% Tokens unlocked out of the Total Supply	Circ Supply at Launch	Public Sale Price	Initial Mcap at launch ($)
7	Seed Round	4,000,000	0.12	480,000	1,120,000	4.00%	2.00%	80000	0.08%	80,000	0.28	22,400.00
8	Private / KOL Round	6,000,000	0.16	960,000	1,680,000	6.00%	6.00%	360000	0.36%	360,000	0.28	100,800.00
9	IDO / Public Sale	3,000,000	0.24	720,000	840,000	3.00%	25.00%	750000	0.75%	750,000	0.28	210,000.00
10	LP (Token Launch)	1,000,000	0.28			1.00%	0.00%	n/a	n/a	0	0.28	0.00
11	Team	20,000,000				20.00%	0.00%	0%	0%	0		0.00
12	Development	6,000,000				6.00%	0.00%	0%	0%	0		0.00
13	Marketing	12,000,000				12.00%	2.00%	240000	0%	240,000	0.28	67,200.00
14	Advisors	6,000,000				6.00%	0.00%	0	0%	0	0.28	0.00
15	Rewards	12,000,000				12.00%	0.00%	0	0%	0		0.00
16	Staking	10,000,000				10.00%	6.00%	600000	1%	600,000	0.28	168,000.00
17	Exchange Listing / MM	10,000,000				10.00%	0.00%	0	0%	0		0.00
18	Strategic Partnerships**	10,000,000				10.00%	0.00%	0	0%	0		0.00
19	Total	100,000,000		2,160,000	3,640,000	100%	2.03%	2030000	2.03%	2,030,000	0.28	568,400.00
20
21	** All Strategic Partnerships Token release will be based on Minimum 1 Year Cliff and followed linear distribution based on a Mutual Agreement.
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