Memepad Investment Allocations

	B	C	D	E	F
1
2		Memepad Costs
3
4	Cost	Item	USD Amount
5	Admin/Setup	Raise Smart contract Audit	$ 1,500.00	$ 110,500.00
6		Staking + LP Audits	$ 2,000.00
7		Mascot Audits	$ 1,000.00
8		Legal Company - Caymens/Seychelles	$ 6,000.00
9		MemePad Liquidity	$ 100,000.00
10	Design	New Deck	$ 500.00	$ 9,100.00
11		New website	$ 1,500.00
12		Mascot creation	$ 600.00
13		Official Video Part 1	$ 3,000.00
14		Explainer Video	$ 3,000.00
15		How to buy Video	$ 500.00
16	Development	Raise Smart Contract	$ 4,000.00	$ 16,500.00
17		Platform Costs	$ 500.00
18		Task Marketplace Web Development	$ 10,000.00
19		Smart Contract Development	$ 2,000.00
20	Marketing	Influencer Campaign	$ 100,000.00	$ 190,000.00
21		Mascot token Campaign	$ 10,000.00
22		Crosspromo Campaigns	$ 10,000.00
23		Guerilla Marketing Campaigns	$ 40,000.00
24		1st Memecoin Marketing	$ 30,000.00		Monthly
25	CLevel	Emre	$ 3,000.00	$45,000.00	$ 41,000.00
26		Thomas	$ 3,000.00
27		Max	$ 3,000.00
28		Nikolai	$ 3,000.00
29		David	$ 3,000.00
30	New Hires	Social Media Manager	$ 2,000.00	$78,000.00
31		KOL Manager	$ 2,000.00
32		BD Manager - IR + Partnership management	$ 2,000.00
33		Community Manager	$ 1,500.00
34		Solana Dev	$ 4,000.00
35		Junior Dev	$ 1,000.00
36		Front End Dev	$ 2,000.00
37		Social Media Designer	$ 1,500.00
38		Video Editor	$ 2,000.00
39		Content Writer	$ 2,000.00
40		Website Designer	$ 2,000.00
41		CSO Project management / strategy guy Whitepaper, Pitchdeck, gtm etc	$ 4,000.00
42	Reserve	Liquidity	50,000	125,000
43		Marketing	25,000
44		Corporate	50,000
45
46		Total Costs Excl salaries	$ 492,100.00
47		Total Costs Incl Salaries	$ 574,100.00	3 months	$123,000.00
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