$FRONT Economic Model (PUBLIC V2.0.0)


1
2	$FRONT Economic Model
3	Public Distribution	$150,000
4	Total Token Supply	100,000,000 FRONT
5	Initial Circulating Supply	11.35% of Total Token Supply
6	Public Distribution / Early Supporter Price	$0.08
7	Public Distribution Allocation	1,875,000 FRONT
8	Public Distribution / Early Supporter Vesting	No lockup
9	Early Supporters Token Price	$0.08
10	Early Supporters Allocation	625,000 FRONT
11	Private Sale Token Price	1 FRONT = $0.065 USD
12	Private Sale Allocation	20% of Total Token Supply
13	Private Sale Vesting	25% released at TGE; 25% released after 3 months of listing, 25% released after 6 months of listing; 25% released after 9 months of listing
14	Seed Sale Token Price	1 FRONT = $0.05 USD
15	Seed Sale Allocation	10% of Total Token Supply
16	Seed Sale Vesting	25% released after 6 months of listing; 25% released after 12 months listing; 25% released after 15 months of listing; 25% released after 18 months of listing
17	Token Type	ERC-20 / SPL
18	Token Distribution	Within 2 weeks of Token Generation Event (TGE)


1	Token Unlocks	Seed	Private	Early Supporters	Public	Community	Staking Rewards	Ecosystem	Marketing	Reserves	Team	Unlock	In Circulation	Locked	% Unlocked	% Locked	% Shock	Market Cap	Valuation

2	Raise Allocation	25.00%	65.00%	2.50%	7.50%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
3	Allocation Percantage	10.00%	20.00%	0.625%	1.875%	8.00%	13.50%	20.00%	6.00%	10.00%	10.00%	32.50%
4	Total Tokens	10,000,000	20,000,000	625,000	1,875,000	8,800,000	13,500,000	20,000,000	6,000,000	10,000,000	10,000,000			100,000,000
5	Release at TGE	0%	25%	100%	100%	3.125%	0%	10%	10%	10%	0%
6	TGE (September 2020)	0	5,000,000	625,000	1,875,000	250,000	0	2,000,000	600,000	1,000,000	0	11,350,000	11,350,000	88,650,000	11.350000%	88.650000%	11.350000%	$908,000.00	$8,000,000.00
7	Month 1 (October 2020)	0	0	0	0	250,000	0	1,500,000	150,000	250,000	0	2,150,000	13,500,000	86,500,000	13.500000%	86.500000%	2.150000%	$1,080,000.00	$8,000,000.00
8	Month 2 (November 2020)	0	0	0	0	250,000	0	1,500,000	150,000	250,000	0	2,150,000	15,650,000	84,350,000	15.650000%	84.350000%	2.150000%	$1,252,000.00	$8,000,000.00
9	Month 3 (December 2020)	0	5,000,000	0	0	250,000	0	1,500,000	150,000	250,000	0	7,150,000	22,800,000	77,200,000	22.800000%	77.200000%	7.150000%	$1,824,000.00	$8,000,000.00
10	Month 4 (January 2021)	0	0	0	0	200,000	0	1,500,000	150,000	250,000	0	2,100,000	24,900,000	75,100,000	24.900000%	75.100000%	2.100000%	$1,992,000.00	$8,000,000.00
11	Month 5 (February 2021)	0	0	0	0	200,000	0	1,500,000	150,000	250,000	0	2,100,000	27,000,000	73,000,000	27.000000%	73.000000%	2.100000%	$2,160,000.00	$8,000,000.00
12	Month 6 (March 2021)	2,500,000	5,000,000	0	0	200,000	0	1,500,000	150,000	250,000	0	9,600,000	36,600,000	63,400,000	36.600000%	63.400000%	9.600000%	$2,928,000.00	$8,000,000.00
13	Month 7 (April 2021)	0	0	0	0	200,000	0	281,250	150,000	250,000	0	881,250	37,481,250	62,518,750	37.481250%	62.518750%	0.881250%	$2,998,500.00	$8,000,000.00
14	Month 8 (May 2021)	0	0	0	0	200,000	0	281,250	150,000	250,000	0	881,250	38,362,500	61,637,500	38.362500%	61.637500%	0.881250%	$3,069,000.00	$8,000,000.00
15	Month 9 (June 2021)	0	5,000,000	0	0	200,000	0	281,250	150,000	250,000	0	5,881,250	44,243,750	55,756,250	44.243750%	55.756250%	5.881250%	$3,539,500.00	$8,000,000.00
16	Month 10 (July 2021)	0	0	0	0	200,000	0	281,250	150,000	250,000	0	881,250	45,125,000	54,875,000	45.125000%	54.875000%	0.881250%	$3,610,000.00	$8,000,000.00
17	Month 11 (August 2021)	0	0	0	0	200,000	0	281,250	150,000	250,000	0	881,250	46,006,250	53,993,750	46.006250%	53.993750%	0.881250%	$3,680,500.00	$8,000,000.00
18	Month 12 (Sep 2021) (Inject)	2,500,000	0	0	0	200,000	0	5,500,000	500,000	250,000	0	8,950,000	54,956,250	45,043,750	54.956250%	45.043750%	8.950000%	$4,396,500.00	$8,000,000.00
19	Month 13 (Oct 2021)	0	0	0	0	500,000	500,000	500,000	500,000	500,000	0	2,500,000	57,456,250	42,543,750	57.456250%	42.543750%	2.500000%	$4,596,500.00	$8,000,000.00
20	Month 14 (Nov 2021)	0	0	0	0	500,000	500,000	500,000	500,000	500,000	0	2,500,000	59,956,250	40,043,750	59.956250%	40.043750%	2.500000%	$4,796,500.00	$8,000,000.00
21	Month 15 (December 2021)	2,500,000	0	0	0	500,000	500,000	500,000	500,000	500,000	0	5,000,000	64,956,250	35,043,750	64.956250%	35.043750%	5.000000%	$5,196,500.00	$8,000,000.00
22	Month 16 (January 2022)	0	0	0	0	500,000	500,000	500,000	500,000	500,000	0	2,500,000	67,456,250	32,543,750	67.456250%	32.543750%	2.500000%	$5,396,500.00	$8,000,000.00
23	Month 17 (February 2022)	0	0	0	0	500,000	500,000	500,000	500,000	500,000	0	2,500,000	69,956,250	30,043,750	69.956250%	30.043750%	2.500000%	$5,596,500.00	$8,000,000.00
24	Month 18 (March 2022)	2,500,000	0	0	0	500,000	500,000	500,000	500,000	500,000	0	5,000,000	74,956,250	25,043,750	74.956250%	25.043750%	5.000000%	$5,996,500.00	$8,000,000.00
25	Month 19 (April 2022)	0	0	0	0	500,000	500,000	500,000	500,000	500,000	0	2,500,000	77,456,250	22,543,750	77.456250%	22.543750%	2.500000%	$6,196,500.00	$8,000,000.00
26	Month 20 (May 2022)	0	0	0	0	500,000	500,000	500,000	500,000	500,000	0	2,500,000	79,956,250	20,043,750	79.956250%	20.043750%	2.500000%	$6,396,500.00	$8,000,000.00
27	Month 21 (June 2022)	0	0	0	0	500,000	500,000	500,000	500,000	500,000	0	2,500,000	82,456,250	17,543,750	82.456250%	17.543750%	2.500000%	$6,596,500.00	$8,000,000.00
28	Month 22 (July 2022)	0	0	0	0	500,000	500,000	500,000	500,000	500,000	0	2,500,000	84,956,250	15,043,750	84.956250%	15.043750%	2.500000%	$6,796,500.00	$8,000,000.00
29	Month 23 (August 2022)	0	0	0	0	500,000	500,000	500,000	500,000	500,000	0	2,500,000	87,456,250	12,543,750	87.456250%	12.543750%	2.500000%	$6,996,500.00	$8,000,000.00
30	Month 24 (September 2022)	0	0	0	0	500,000	500,000	500,000	500,000	543,750	0	2,543,750	90,000,000	10,000,000	90.000000%	10.000000%	2.543750%	$7,200,000.00	$8,000,000.00
31	Month 25	0	0	0	0	0	0	0	0	0	0	0	90,000,000	10,000,000	90.000000%	10.000000%	0.000000%	$7,200,000.00	$8,000,000.00
32	Month 26	0	0	0	0	0	0	0	0	0	0	0	90,000,000	10,000,000	90.000000%	10.000000%	0.000000%	$7,200,000.00	$8,000,000.00
33	Month 27	0	0	0	0	0	0	0	0	0	0	0	90,000,000	10,000,000	90.000000%	10.000000%	0.000000%	$7,200,000.00	$8,000,000.00
34	Month 28	0	0	0	0	0	0	0	0	0	0	0	90,000,000	10,000,000	90.000000%	10.000000%	0.000000%	$7,200,000.00	$8,000,000.00
35	Month 29	0	0	0	0	0	0	0	0	0	0	0	90,000,000	10,000,000	90.000000%	10.000000%	0.000000%	$7,200,000.00	$8,000,000.00
36	Month 30	0	0	0	0	0	0	0	0	0	0	0	90,000,000	10,000,000	90.000000%	10.000000%	0.000000%	$7,200,000.00	$8,000,000.00
37	Month 31	0	0	0	0	0	0	0	0	0	0	0	90,000,000	10,000,000	90.000000%	10.000000%	0.000000%	$7,200,000.00	$8,000,000.00
38	Month 32	0	0	0	0	0	0	0	0	0	0	0	90,000,000	10,000,000	90.000000%	10.000000%	0.000000%	$7,200,000.00	$8,000,000.00
39	Month 33	0	0	0	0	0	0	0	0	0	0	0	90,000,000	10,000,000	90.000000%	10.000000%	0.000000%	$7,200,000.00	$8,000,000.00
40	Month 34	0	0	0	0	0	0	0	0	0	0	0	90,000,000	10,000,000	90.000000%	10.000000%	0.000000%	$7,200,000.00	$8,000,000.00
41	Month 35	0	0	0	0	0	0	0	0	0	0	0	90,000,000	10,000,000	90.000000%	10.000000%	0.000000%	$7,200,000.00	$8,000,000.00
42	Month 36	0	0	0	0	0	0	0	0	0	0	0	90,000,000	10,000,000	90.000000%	10.000000%	0.000000%	$7,200,000.00	$8,000,000.00
43	Month 37	0	0	0	0	0	0	0	0	0	0	0	90,000,000	10,000,000	90.000000%	10.000000%	0.000000%	$7,200,000.00	$8,000,000.00
44	Month 38	0	0	0	0	0	0	0	0	0	0	0	90,000,000	10,000,000	90.000000%	10.000000%	0.000000%	$7,200,000.00	$8,000,000.00
45	Total Tokens	10,000,000	20,000,000	625,000	1,875,000	8,800,000	6,000,000	23,906,250	8,750,000	10,043,750	0