$FRONT Economic Model (PUBLIC V1.1.3)


1
2	Round	Seed	Private	Early Supporters	Public	Community	Staking Rewards	Ecosystem	Marketing	Reserves	Team	Tokens for Sale	Total
3	Raise Allocation (%)	25.00%	65.00%	2.50%	7.50%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
4	Token Allocation (%)	10.00%	20.00%	0.625%	1.875%	8.00%	13.50%	20.00%	6.00%	10.00%	10.00%	32.50%
5	Tokens Allocated (#)	10,000,000	20,000,000	625,000	1,875,000	8,000,000	13,500,000	20,000,000	6,000,000	10,000,000	10,000,000	32,500,000	100,000,000
6	Token Price	$0.05000	$0.06500	$0.08000	$0.08000
7	Total Round Raise	$500,000	$1,300,000	$50,000	$150,000
8	Fully Diluted Valuation	$5,000,000.00	$6,500,000.00	$8,000,000.00	$8,000,000.00
9	Number of Tokens Released at TGE	0	5,000,000	625,000	1,875,000	250,000	0	2,000,000	600,000	1,000,000	0
10	Allocation % Released at TGE	0.00%	25.00%	100.00%	100.00%	3.125%	0.00%	10.00%	10.00%	10.00%	0.00%
11	% of Total Tokens Released at TGE	0.00%	5.00%	0.625%	1.875%	0.25%	0.00%	2.00%	0.6%	1.00%	0.00%
12	Released at Listing	$0.00	$400,000.00	$50,000.00	$150,000.00	$20,000.00	$0.00	$160,000.00	$48,000.00	$80,000.00	$0.00
13											$908,000.00
14	Tokens Released at TGE		Circulating Supply		Initial Full Cap		Bonus Structure	Bonus Relative To Next Round(s)
15	11,350,000		11.35%		$908,000
16	Over time we anticipate that emission is offset by integrations, staking, chain security, and other incentives.				S/P/ES/P Cap		Seed	30%	60%
17					$600,000		Private	23%
18							Public	0%
19
20	$FRONT Economic Model					$FRONT Distribution Model
21	Public Distribution	$150,000				Seed	10.00%
22	Total Token Supply	100,000,000 FRONT				Private	20.00%
23	Initial Circulating Supply	11.35% of Total Token Supply				Early Supporters	0.625%
24	Public Distribution / Early Supporter Price	$0.08				Public	1.875%
25	Public Distribution Allocation	1,875,000 FRONT				Community	8.00%
26	Public Distribution / Early Supporter Vesting	No lockup				Staking Rewards	13.50%
27	Early Supporters Token Price	$0.08				Ecosystem	20.00%
28	Early Supporters Allocation	625,000 FRONT				Marketing	6.00%
29	Private Sale Token Price	1 FRONT = $0.065 USD				Reserves	10.00%
30	Private Sale Allocation	20% of Total Token Supply				Team	10.00%
31	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
32	Seed Sale Token Price	1 FRONT = $0.05 USD
33	Seed Sale Allocation	10% of Total Token Supply
34	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
35	Token Type	ERC-20 / BEP20 / SPL / TRC21
36	Token Distribution	Within 2 weeks of Token Generation Event (TGE)


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	8,000,000	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 (September 2021)	2,500,000	0	0	0	200,000	0	281,250	150,000	250,000	0	3,381,250	49,387,500	50,612,500	49.387500%	50.612500%	3.381250%	$3,951,000.00	$8,000,000.00
19	Month 13	0	0	0	0	200,000	0	281,250	150,000	250,000	0	881,250	50,268,750	49,731,250	50.268750%	49.731250%	0.881250%	$4,021,500.00	$8,000,000.00
20	Month 14	0	0	0	0	200,000	540,000	281,250	150,000	250,000	0	1,421,250	51,690,000	48,310,000	51.690000%	48.310000%	1.421250%	$4,135,200.00	$8,000,000.00
21	Month 15	2,500,000	0	0	0	200,000	540,000	281,250	150,000	250,000	0	3,921,250	55,611,250	44,388,750	55.611250%	44.388750%	3.921250%	$4,448,900.00	$8,000,000.00
22	Month 16	0	0	0	0	200,000	540,000	281,250	150,000	250,000	0	1,421,250	57,032,500	42,967,500	57.032500%	42.967500%	1.421250%	$4,562,600.00	$8,000,000.00
23	Month 17	0	0	0	0	200,000	540,000	281,250	150,000	250,000	0	1,421,250	58,453,750	41,546,250	58.453750%	41.546250%	1.421250%	$4,676,300.00	$8,000,000.00
24	Month 18	2,500,000	0	0	0	200,000	540,000	281,250	150,000	250,000	0	3,921,250	62,375,000	37,625,000	62.375000%	37.625000%	3.921250%	$4,990,000.00	$8,000,000.00
25	Month 19	0	0	0	0	200,000	540,000	281,250	150,000	250,000	500,000	1,921,250	64,296,250	35,703,750	64.296250%	35.703750%	1.921250%	$5,143,700.00	$8,000,000.00
26	Month 20	0	0	0	0	200,000	540,000	281,250	150,000	250,000	500,000	1,921,250	66,217,500	33,782,500	66.217500%	33.782500%	1.921250%	$5,297,400.00	$8,000,000.00
27	Month 21	0	0	0	0	200,000	540,000	281,250	150,000	250,000	500,000	1,921,250	68,138,750	31,861,250	68.138750%	31.861250%	1.921250%	$5,451,100.00	$8,000,000.00
28	Month 22	0	0	0	0	200,000	540,000	281,250	150,000	250,000	500,000	1,921,250	70,060,000	29,940,000	70.060000%	29.940000%	1.921250%	$5,604,800.00	$8,000,000.00
29	Month 23	0	0	0	0	200,000	540,000	281,250	150,000	250,000	500,000	1,921,250	71,981,250	28,018,750	71.981250%	28.018750%	1.921250%	$5,758,500.00	$8,000,000.00
30	Month 24	0	0	0	0	200,000	540,000	281,250	150,000	250,000	500,000	1,921,250	73,902,500	26,097,500	73.902500%	26.097500%	1.921250%	$5,912,200.00	$8,000,000.00
31	Month 25	0	0	0	0	200,000	540,000	281,250	150,000	250,000	500,000	1,921,250	75,823,750	24,176,250	75.823750%	24.176250%	1.921250%	$6,065,900.00	$8,000,000.00
32	Month 26	0	0	0	0	200,000	540,000	281,250	150,000	250,000	500,000	1,921,250	77,745,000	22,255,000	77.745000%	22.255000%	1.921250%	$6,219,600.00	$8,000,000.00
33	Month 27	0	0	0	0	200,000	540,000	281,250	150,000	250,000	500,000	1,921,250	79,666,250	20,333,750	79.666250%	20.333750%	1.921250%	$6,373,300.00	$8,000,000.00
34	Month 28	0	0	0	0	200,000	540,000	281,250	150,000	250,000	500,000	1,921,250	81,587,500	18,412,500	81.587500%	18.412500%	1.921250%	$6,527,000.00	$8,000,000.00
35	Month 29	0	0	0	0	200,000	540,000	281,250	150,000	250,000	500,000	1,921,250	83,508,750	16,491,250	83.508750%	16.491250%	1.921250%	$6,680,700.00	$8,000,000.00
36	Month 30	0	0	0	0	200,000	540,000	281,250	150,000	250,000	500,000	1,921,250	85,430,000	14,570,000	85.430000%	14.570000%	1.921250%	$6,834,400.00	$8,000,000.00
37	Month 31	0	0	0	0	200,000	540,000	281,250	150,000	250,000	500,000	1,921,250	87,351,250	12,648,750	87.351250%	12.648750%	1.921250%	$6,988,100.00	$8,000,000.00
38	Month 32	0	0	0	0	200,000	540,000	281,250	150,000	250,000	500,000	1,921,250	89,272,500	10,727,500	89.272500%	10.727500%	1.921250%	$7,141,800.00	$8,000,000.00
39	Month 33	0	0	0	0	200,000	540,000	281,250	150,000	250,000	500,000	1,921,250	91,193,750	8,806,250	91.193750%	8.806250%	1.921250%	$7,295,500.00	$8,000,000.00
40	Month 34	0	0	0	0	200,000	540,000	281,250	150,000	250,000	500,000	1,921,250	93,115,000	6,885,000	93.115000%	6.885000%	1.921250%	$7,449,200.00	$8,000,000.00
41	Month 35	0	0	0	0	200,000	540,000	281,250	150,000	250,000	500,000	1,921,250	95,036,250	4,963,750	95.036250%	4.963750%	1.921250%	$7,602,900.00	$8,000,000.00
42	Month 36	0	0	0	0	200,000	540,000	281,250	150,000	250,000	500,000	1,921,250	96,957,500	3,042,500	96.957500%	3.042500%	1.921250%	$7,756,600.00	$8,000,000.00
43	Month 37	0	0	0	0	200,000	540,000	281,250	0	0	500,000	1,521,250	98,478,750	1,521,250	98.478750%	1.521250%	1.521250%	$7,878,300.00	$8,000,000.00
44	Month 38	0	0	0	0	200,000	540,000	281,250	0	0	500,000	1,521,250	100,000,000	0	100.000000%	0.000000%	1.521250%	$8,000,000.00	$8,000,000.00
45	Total Tokens	10,000,000	20,000,000	625,000	1,875,000	8,000,000	13,500,000	20,000,000	6,000,000	10,000,000	10,000,000