KISMI Tokenomics.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	N
1
2		Name	Kismi
3		Total Raise	$5,750,000
4		Total Supply	1,000,000,000
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
8		Seed	$0.025	50%	50,000,000	5.00%	$1,250,000
9		Private	$0.035	30%	100,000,000	10.00%	$3,500,000
10		Public	$0.050	-	20,000,000	2.00%	$1,000,000
11		Total	--	-	170,000,000	17.00%	$5,750,000
12
13		TOKEN ALLOCATION			VESTING SCHEDULE
14		Allocation	% of Total Supply	Amount of tokens	TGE % of allocation	% of supply unlocked at TGE	Cliff (in months)	Daily Vesting (in months)	Total vesting (in months)
15		Seed	5.00%	50,000,000	10.0%	0.50%	6	18	24
16		Private	10.00%	100,000,000	10.0%	1.00%	6	18	24
17		Public	2.00%	20,000,000	15.0%	0.30%	0	9	9
18		Team & Advisors	18.00%	180,000,000	0.0%	0.00%	6	30	36
19		Community Ecosystem	25.00%	250,000,000	6.0%	1.50%	0	36	36
20		Marketing and Partnerships	20.00%	200,000,000	5.0%	1.00%	0	36	36
21		Reserve fund	10.00%	100,000,000	0.0%	0.00%	0	36	36
22		Liquidity	10.00%	100,000,000	5.0%	0.50%	0	24	24
23
24			100.00%			4.80%						IMC excl Liq	2,150,000
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		CIRCULATING SUPPLY
54		Month	Seed	Private	Public	Team & Advisors	Community Ecosystem	Marketing and Partnerships	Reserve fund	Liquidity	Circulating Supply	Circulating Supply % (to max supply)
55		TGE	5,000,000	10,000,000	3,000,000	0	15,000,000	10,000,000	0	5,000,000	48,000,000	4.80%
56	1	Month 1	5,000,000	10,000,000	4,888,889	0	21,527,778	15,277,778	7,777,778	8,958,333	73,430,556	7.34%
57	2	Month 2	5,000,000	10,000,000	6,777,778	0	28,055,556	20,555,556	10,555,556	12,916,667	93,861,111	9.39%
58	3	Month 3	5,000,000	10,000,000	8,666,667	0	34,583,333	25,833,333	13,333,333	16,875,000	114,291,667	11.43%
59	4	Month 4	5,000,000	10,000,000	10,555,556	0	41,111,111	31,111,111	16,111,111	20,833,333	134,722,222	13.47%
60	5	Month 5	5,000,000	10,000,000	12,444,444	0	47,638,889	36,388,889	18,888,889	24,791,667	155,152,778	15.52%
61	6	Month 6	5,000,000	10,000,000	14,333,333	0	54,166,667	41,666,667	21,666,667	28,750,000	175,583,333	17.56%
62	7	Month 7	7,500,000	15,000,000	16,222,222	6,000,000	60,694,444	46,944,444	24,444,444	32,708,333	209,513,889	20.95%
63	8	Month 8	10,000,000	20,000,000	18,111,111	12,000,000	67,222,222	52,222,222	27,222,222	36,666,667	243,444,444	24.34%
64	9	Month 9	12,500,000	25,000,000	20,000,000	18,000,000	73,750,000	57,500,000	30,000,000	40,625,000	277,375,000	27.74%
65	10	Month 10	15,000,000	30,000,000	20,000,000	24,000,000	80,277,778	62,777,778	32,777,778	44,583,333	309,416,667	30.94%
66	11	Month 11	17,500,000	35,000,000	20,000,000	30,000,000	86,805,556	68,055,556	35,555,556	48,541,667	341,458,333	34.15%
67	12	Month 12	20,000,000	40,000,000	20,000,000	36,000,000	93,333,333	73,333,333	38,333,333	52,500,000	373,500,000	37.35%
68	13	Month 13	22,500,000	45,000,000	20,000,000	42,000,000	99,861,111	78,611,111	41,111,111	56,458,333	405,541,667	40.55%
69	14	Month 14	25,000,000	50,000,000	20,000,000	48,000,000	106,388,889	83,888,889	43,888,889	60,416,667	437,583,333	43.76%
70	15	Month 15	27,500,000	55,000,000	20,000,000	54,000,000	112,916,667	89,166,667	46,666,667	64,375,000	469,625,000	46.96%
71	16	Month 16	30,000,000	60,000,000	20,000,000	60,000,000	119,444,444	94,444,444	49,444,444	68,333,333	501,666,667	50.17%
72	17	Month 17	32,500,000	65,000,000	20,000,000	66,000,000	125,972,222	99,722,222	52,222,222	72,291,667	533,708,333	53.37%
73	18	Month 18	35,000,000	70,000,000	20,000,000	72,000,000	132,500,000	105,000,000	55,000,000	76,250,000	565,750,000	56.58%
74	19	Month 19	37,500,000	75,000,000	20,000,000	78,000,000	139,027,778	110,277,778	57,777,778	80,208,333	597,791,667	59.78%
75	20	Month 20	40,000,000	80,000,000	20,000,000	84,000,000	145,555,556	115,555,556	60,555,556	84,166,667	629,833,333	62.98%
76	21	Month 21	42,500,000	85,000,000	20,000,000	90,000,000	152,083,333	120,833,333	63,333,333	88,125,000	661,875,000	66.19%
77	22	Month 22	45,000,000	90,000,000	20,000,000	96,000,000	158,611,111	126,111,111	66,111,111	92,083,333	693,916,667	69.39%
78	23	Month 23	47,500,000	95,000,000	20,000,000	102,000,000	165,138,889	131,388,889	68,888,889	96,041,667	725,958,333	72.60%
79	24	Month 24	50,000,000	100,000,000	20,000,000	108,000,000	171,666,667	136,666,667	71,666,667	100,000,000	758,000,000	75.80%
80	25	Month 25	50,000,000	100,000,000	20,000,000	114,000,000	178,194,444	141,944,444	74,444,444	100,000,000	778,583,333	77.86%
81	26	Month 26	50,000,000	100,000,000	20,000,000	120,000,000	184,722,222	147,222,222	77,222,222	100,000,000	799,166,667	79.92%
82	27	Month 27	50,000,000	100,000,000	20,000,000	126,000,000	191,250,000	152,500,000	80,000,000	100,000,000	819,750,000	81.98%
83	28	Month 28	50,000,000	100,000,000	20,000,000	132,000,000	197,777,778	157,777,778	82,777,778	100,000,000	840,333,333	84.03%
84	29	Month 29	50,000,000	100,000,000	20,000,000	138,000,000	204,305,556	163,055,556	85,555,556	100,000,000	860,916,667	86.09%
85	30	Month 30	50,000,000	100,000,000	20,000,000	144,000,000	210,833,333	168,333,333	88,333,333	100,000,000	881,500,000	88.15%
86	31	Month 31	50,000,000	100,000,000	20,000,000	150,000,000	217,361,111	173,611,111	91,111,111	100,000,000	902,083,333	90.21%
87	32	Month 32	50,000,000	100,000,000	20,000,000	156,000,000	223,888,889	178,888,889	93,888,889	100,000,000	922,666,667	92.27%
88	33	Month 33	50,000,000	100,000,000	20,000,000	162,000,000	230,416,667	184,166,667	96,666,667	100,000,000	943,250,000	94.33%
89	34	Month 34	50,000,000	100,000,000	20,000,000	168,000,000	236,944,444	189,444,444	99,444,444	100,000,000	963,833,333	96.38%
90	35	Month 35	50,000,000	100,000,000	20,000,000	174,000,000	243,472,222	194,722,222	100,000,000	100,000,000	982,194,444	98.22%
91	36	Month 36	50,000,000	100,000,000	20,000,000	180,000,000	250,000,000	200,000,000	100,000,000	100,000,000	1,000,000,000	100.00%
92
93
94
95
96
97
98
99
100