📈Token distribution

Pool	%	$MQM	Price	Discount	Collected funds	% on TGE	Cliff	Vesting
Angels Investors & KOLs	2.5%	2,500,000	$0.30	33.33%	$750,000	5%	8	12
Seed sale	7.0%	7,000,000	$0.35	22.22%	$2,450,000	7%	6	10
Private sale	12.5%	12,500,000	$0.40	11.11%	$5,000,000	10%	3	7
Public sale	1.0%	1,000,000	$0.45	0.00%	$450,000	12%	0	5
Liquidity	18.5%	18,500,000				6%	0	14
Marketing	7.0%	7,000,000				4%	0	36
Development	7.0%	7,000,000				0%	18	18
Staking	17.0%	17,000,000				0%	0	36
Team	15.0%	15,000,000				0%	12	24
Treasury	12.5%	12,500,000				0%	18	18
Toatal	100%	100,000,000

FDV

FDV	$45,000,000
IMC	$1,518,750
Liquidity	$499,500
IMC without Liq	$1,019,250
Hard Cap	$8,650,000
Investor control	23.00%

TGE

	TGE	Month 1	Month 2	Month 3	Month 4	Month 5	Month 6	Month 7	Month 8	Month 9	Month 10	Month 11	Month 12	Month 13	Month 14	Month 15	Month 16	Month 17	Month 18	Month 19	Month 20	Month 21	Month 22	Month 23	Month 24	Month 25	Month 26	Month 27	Month 28	Month 29	Month 30	Month 31	Month 32	Month 33	Month 34	Month 35	Month 36	Total
	125,000	0	0	0	0	0	0	0	0	197,917	197,917	197,917	197,917	197,917	197,917	197,917	197,917	197,917	197,917	197,917	197,917	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2,500,000
	490,000	0	0	0	0	0	0	651,000	651,000	651,000	651,000	651,000	651,000	651,000	651,000	651,000	651,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	7,000,000
	1,250,000	0	0	0	1,607,143	1,607,143	1,607,143	1,607,143	1,607,143	1,607,143	1,607,143	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	12,500,000
	120,000	176,000	176,000	176,000	176,000	176,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,000,000
	1,110,000	1,242,143	1,242,143	1,242,143	1,242,143	1,242,143	1,242,143	1,242,143	1,242,143	1,242,143	1,242,143	1,242,143	1,242,143	1,242,143	1,242,143	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	18,500,000
	280,000	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	186,667	7,000,000
	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	388,889	388,889	388,889	388,889	388,889	388,889	388,889	388,889	388,889	388,889	388,889	388,889	388,889	388,889	388,889	388,889	388,889	388,889	7,000,000
	0	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	472,222	17,000,000
	0	0	0	0	0	0	0	0	0	0	0	0	0	625,000	625,000	625,000	625,000	625,000	625,000	625,000	625,000	625,000	625,000	625,000	625,000	625,000	625,000	625,000	625,000	625,000	625,000	625,000	625,000	625,000	625,000	625,000	625,000	15,000,000
	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	694,444	694,444	694,444	694,444	694,444	694,444	694,444	694,444	694,444	694,444	694,444	694,444	694,444	694,444	694,444	694,444	694,444	694,444	12,500,000
Tokens	3,375,000	2,077,032	2,077,032	2,077,032	3,684,175	3,684,175	3,508,175	4,159,175	4,159,175	4,357,091	4,357,091	2,749,948	2,749,948	3,374,948	3,374,948	2,132,806	2,132,806	1,481,806	1,481,806	2,565,139	2,565,139	2,367,222	2,367,222	2,367,222	2,367,222	2,367,222	2,367,222	2,367,222	2,367,222	2,367,222	2,367,222	2,367,222	2,367,222	2,367,222	2,367,222	2,367,222	2,367,222	100,000,000
in USD	$1,518,750.00	$934,664.29	$934,664.29	$934,664.29	$1,657,878.57	$1,657,878.57	$1,578,678.57	$1,871,628.57	$1,871,628.57	$1,960,691.07	$1,960,691.07	$1,237,476.79	$1,237,476.79	$1,518,726.79	$1,518,726.79	$959,762.50	$959,762.50	$666,812.50	$666,812.50	$1,154,312.50	$1,154,312.50	$1,065,250.00	$1,065,250.00	$1,065,250.00	$1,065,250.00	$1,065,250.00	$1,065,250.00	$1,065,250.00	$1,065,250.00	$1,065,250.00	$1,065,250.00	$1,065,250.00	$1,065,250.00	$1,065,250.00	$1,065,250.00	$1,065,250.00	$1,065,250.00
Accumulated Tokens	3,375,000	5,452,032	7,529,063	9,606,095	13,290,270	16,974,444	20,482,619	24,641,794	28,800,968	33,158,060	37,515,151	40,265,099	43,015,048	46,389,996	49,764,944	51,897,750	54,030,556	55,512,361	56,994,167	59,559,306	62,124,444	64,491,667	66,858,889	69,226,111	71,593,333	73,960,556	76,327,778	78,695,000	81,062,222	83,429,444	85,796,667	88,163,889	90,531,111	92,898,333	95,265,556	97,632,778	100,000,000
Sell pressure	$1,019,250	$375,700	$375,700	$375,700	$1,098,914	$1,098,914	$1,019,714	$1,312,664	$1,312,664	$1,401,727	$1,401,727	$678,513	$678,513	$678,513	$678,513	$678,513	$678,513	$385,563	$385,563	$385,563	$385,563	$296,500	$296,500	$296,500	$296,500	$296,500	$296,500	$296,500	$296,500	$296,500	$296,500	$296,500	$296,500	$296,500	$296,500	$296,500	$296,500
Monthly Inflation	3.38%	2.08%	2.08%	2.08%	3.68%	3.68%	3.51%	4.16%	4.16%	4.36%	4.36%	2.75%	2.75%	3.37%	3.37%	2.13%	2.13%	1.48%	1.48%	2.57%	2.57%	2.37%	2.37%	2.37%	2.37%	2.37%	2.37%	2.37%	2.37%	2.37%	2.37%	2.37%	2.37%	2.37%	2.37%	2.37%	2.37%
Circulating Supply	3.38%	5.45%	7.53%	9.61%	13.29%	16.97%	20.48%	24.64%	28.80%	33.16%	37.52%	40.27%	43.02%	46.39%	49.76%	51.90%	54.03%	55.51%	56.99%	59.56%	62.12%	64.49%	66.86%	69.23%	71.59%	73.96%	76.33%	78.70%	81.06%	83.43%	85.80%	88.16%	90.53%	92.90%	95.27%	97.63%	100.00%
Month	0	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15	16	17	18	19	20	21	22	23	24	25	26	27	28	29	30	31	32	33	34	35	36	37

Period

Period	TGE	Month 1	Month 2	Month 3	Month 4	Month 5	Month 6	Month 7	Month 8	Month 9	Month 10	Month 11	Month 12	Month 13	Month 14	Month 15	Month 16	Month 17	Month 18	Month 19	Month 20	Month 21	Month 22	Month 23	Month 24	Month 25	Month 26	Month 27	Month 28	Month 29	Month 30	Month 31	Month 32	Month 33	Month 34	Month 35	Month 36
Angels Investors & KOLs	125,000	125,000	125,000	125,000	125,000	125,000	125,000	125,000	125,000	322,917	520,833	718,750	916,667	1,114,583	1,312,500	1,510,417	1,708,333	1,906,250	2,104,167	2,302,083	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000
Seed sale	490,000	490,000	490,000	490,000	490,000	490,000	490,000	1,141,000	1,792,000	2,443,000	3,094,000	3,745,000	4,396,000	5,047,000	5,698,000	6,349,000	7,000,000	7,000,000	7,000,000	7,000,000	7,000,000	7,000,000	7,000,000	7,000,000	7,000,000	7,000,000	7,000,000	7,000,000	7,000,000	7,000,000	7,000,000	7,000,000	7,000,000	7,000,000	7,000,000	7,000,000	7,000,000
Private sale	1,250,000	1,250,000	1,250,000	1,250,000	2,857,143	4,464,286	6,071,429	7,678,571	9,285,714	10,892,857	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000	12,500,000
Public sale	120,000	296,000	472,000	648,000	824,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000
Liquidity	1,110,000	2,352,143	3,594,286	4,836,429	6,078,571	7,320,714	8,562,857	9,805,000	11,047,143	12,289,286	13,531,429	14,773,571	16,015,714	17,257,857	18,500,000	18,500,000	18,500,000	18,500,000	18,500,000	18,500,000	18,500,000	18,500,000	18,500,000	18,500,000	18,500,000	18,500,000	18,500,000	18,500,000	18,500,000	18,500,000	18,500,000	18,500,000	18,500,000	18,500,000	18,500,000	18,500,000	18,500,000
Marketing	280,000	466,667	653,333	840,000	1,026,667	1,213,333	1,400,000	1,586,667	1,773,333	1,960,000	2,146,667	2,333,333	2,520,000	2,706,667	2,893,333	3,080,000	3,266,667	3,453,333	3,640,000	3,826,667	4,013,333	4,200,000	4,386,667	4,573,333	4,760,000	4,946,667	5,133,333	5,320,000	5,506,667	5,693,333	5,880,000	6,066,667	6,253,333	6,440,000	6,626,667	6,813,333	7,000,000
Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	388,889	777,778	1,166,667	1,555,556	1,944,444	2,333,333	2,722,222	3,111,111	3,500,000	3,888,889	4,277,778	4,666,667	5,055,556	5,444,444	5,833,333	6,222,222	6,611,111	7,000,000
Staking	0	472,222	944,444	1,416,667	1,888,889	2,361,111	2,833,333	3,305,556	3,777,778	4,250,000	4,722,222	5,194,444	5,666,667	6,138,889	6,611,111	7,083,333	7,555,556	8,027,778	8,500,000	8,972,222	9,444,444	9,916,667	10,388,889	10,861,111	11,333,333	11,805,556	12,277,778	12,750,000	13,222,222	13,694,444	14,166,667	14,638,889	15,111,111	15,583,333	16,055,556	16,527,778	17,000,000
Team	0	0	0	0	0	0	0	0	0	0	0	0	0	625,000	1,250,000	1,875,000	2,500,000	3,125,000	3,750,000	4,375,000	5,000,000	5,625,000	6,250,000	6,875,000	7,500,000	8,125,000	8,750,000	9,375,000	10,000,000	10,625,000	11,250,000	11,875,000	12,500,000	13,125,000	13,750,000	14,375,000	15,000,000
Treasury	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	694,444	1,388,889	2,083,333	2,777,778	3,472,222	4,166,667	4,861,111	5,555,556	6,250,000	6,944,444	7,638,889	8,333,333	9,027,778	9,722,222	10,416,667	11,111,111	11,805,556	12,500,000
																																					100,000,000

Total Rais

		in tokens	in $
Total raise		$8,650,000
LAUNCHPAD		$462,980
NFT MARKETPLACE		$448,460
CLASSICAL MARKETPLACE		$610,000
SCANNING APP		$621,370
EQUIPMENT		$18,025
QUANTUMLAND METAVERSE
PROGRAMMING		$581,280
CONCEPT DESIGN		$259,500
GAME & LEVEL DESIGN		$228,360
ANIMATION		$145,320
AUDIO		$30,000
COPYWRITING		$103,800
SOFTWARE & LICENCES		$28,215
TESTING		$192,030
EQUIPMENT		$86,449
COLABORATION TOOLS		$41,076
Marketing		$1,526,000
Operational		$1,000,000
Reserve for marketing and development		$1,000,000
Debts		$100,000
Total costs		$7,482,865
DEX pool	333,333	$150,000
MM accounts funds for DEX	332,222	$130,000	$149,500
Kucoin listing fee	-	$350,000
Kucoin marketing fee	222222.2222	$100,000	57,778
Kucoin security deposit	-	$300,000
Deposit for MM stables (CEX)		$150,000
Deposit for MM tokens (CEX)	444,444	$200,000
Reserves	-	$87,135
Sell pressure in tokens on TGE	2,265,000	$1,019,250