Interactive model

xREMI Tokenomics

Model the token sale, valuation, and emission schedule based on your assumptions. Every figure is illustrative and recomputes live as you move the controls.

Illustrative 7-year emission Recomputes live

Inputs: 8 assumptions
Horizon: TGE → Year 7
Output: Supply & price

Tokenomics controls

Total xREMI supply1.0B

Private sale raise ($)$2.5M

Private sale allocation (%)10%

Public sale raise ($)$500K

Public sale allocation (%)1%

Team & advisors (%)20%

Remi Foundation (%)29%

Ecosystem (%)40%

Total allocation100%

Initial pricing & valuation

Sale economics

Private sale price

$0.025

Private sale valuation

$25.0M

Public sale price

$0.050

Public sale valuation

$50.0M

Projection

Circulating supply

Year	Circulating supply	% of total

Emission schedule

7-year token emission

Cumulative xREMI allocated by cohort

Detail

Detailed emission schedule

Share of total supply unlocked per cohort, from the token generation event through Year 7.

Year	Private sale	Public sale	Team	Foundation	Ecosystem	Total circ.