UNI CITIZENS COIN .

Promoted by Universal Citizens FZ-LLC

INVESTING GLOBALLY: MUTUAL PORTFOLIO

INVESTMENTS FOR UNIVERSAL CITIZENS WITH UNC
About the Organisation
A Decentralized Autonomous Organization (DAO)-run
web3, blockchain-based investing and funding
platform.

● Mutual Portfolio Investments in Global

Financial Markets,
● Online Gaming,
● Innovative startups,
● SME enterprises etc.
 UNI CITIZENS COIN (UNC) :
AN INVESTMENT VEHICLE THROUGH TOKENS

◼ As we plan to develop our own

◼ Investing and money are both difficult ◼ As we all know, managing an asset blockchain technology, we hope to
tasks. The number of investment management company or hedge fund create various smart contracts for
options available, the global nature of is a critical task with numerous Online Money Transfer, Online
the markets, the constantly changing challenges to generate good returns. Gaming , innovative startups, and SME
regulatory landscape, and the need to We intend to generate a handsome enterprises.
constantly examine investments and return using proper risk management
make decisions about when to buy, tools such as options and futures with
sell, or hold all contribute to this the assistance of well-experienced
complexity. market experts.
 UNI CITIZENS COIN: TOKENOMICS
Token % age
Stage Category TOTAL SUPPLY Allocation
1 A Reserved Seed Investors 10.00% 20,000,000

Reserved for Pre-Sale (DEALERS/MARKET MAKERS

2 B /LIQUIDITY PROVIDERS) 10.00% 20,000,000

3 C Reserved For Referrals 5.00% 10,000,000

4 D Reserved for Airdrops (Free Distribution) 10.00% 20,000,000

5 E Reserved For Staking and Staking Bonus 50.00% 100,000,000

6 F Reserved For Mining 10.00% 20,000,000

7 G Reserved For Maintenance 5.00% 10,000,000

TOTAL SUPPLY 100.00% 200,000,000

 TOKEN ROADMAP
01 TOKEN DEVELOPMENT

02 SEED FUNDING

03 PRE-SALES

04 AIRDROPS/ICO/STAKING

05 INVESTMENTS
TOKEN PRE-SALE
INVESTMENTS
DEVELOPMENT (6 STAGES)

21-OCT-2023 TO 20-NOV- 02-APR-2024 TO 31-OCT-

2023 02-APR-2024 ONWARDS 2024

10-SEP-2023 TO 20-OCT- 21-NOV-2023 TO 31- 02-APR-2024 ONWARDS

2023 MAR-2024

SEED FUNDING AIRDROPS/STAKING/ BLOCKCHAIN

CAMPAIGN TOKEN LISTING DEVELOPMENT
 USD INR@90 NPR@144

Initial Seed Money Investment $400,000 ₹36,000,000 ₹57,600,000

Maximum No. of Person as initial Seed Money Investors 40

Minimum Seed Funding Per Person $10,000 ₹900,000.00 ₹1,440,000.00

Tokens per USD 25

Minimum Tokens Allocation Per Person 250,000 250,000 250000

Tokens Per Lakh (INR & NPR) 27778 17361
Seed Funding Campaign Date 21-OCT-2023 to 20-NOV-2023

% Allocation Tokens Allocation

Core Team (Initial Promoters/Developers) 50% 10000000
Actual Seed Money Investors 50% 10000000

USD INR NPR

Value of Token of Actual Seed Money Investors on Listing @0.50$ $5000000 ₹450000000 ₹720000000
Value of Token of Actual Seed Money Investors on 1$ 10000000 ₹900000000 ₹1440000000
% age Gain for Actual Seed Money Investors on Listing Price 1150%
% age Gain for Actual Seed Money Investors at $1 Price 2300%
Lock-in Period For Seed Money Investors 30 Months
 THE PATH TO EXCHANGE LISTING
Early Presale Investors Can Enjoy Up to 400% Return on Exchange Listings

❏ All major exchanges to be

❖ 6 Presale Stages
negotiated along the ride to listings,
announcements to be done closer to
❖ Listing Price: USD 0.5000 the date.

❖ Listing Date (expected): 2nd APRIL ❏ Different than all other token presales,
we've decided to start the initial phases
2024
with higher raise targets and reducing it
while approaching the listing date. This
❖ Total Raise Target: USD 2.96 was done to dramatically reduce the sell
million pressure after listings from short-term
investors.
 PRESALE STAGES FOR DEALERS/MARKET MAKERS/LIQUIDITY PROVIDERS

Price
Token Listing Minimum
Presale Increase vs Token to be Total Revenue Minimum
Initial Date Final Date Days Price Price Status Investment
Stage Previous issued (USD) Tokens (1%)
(USD) Increase 1% (USD)
Stage

1 21-Nov-23 31-Dec-23 41 0.1000 NA 400.00% To Come 10,000,000 1,000,000 100,000 10,000

2 1-Jan-24 31-Jan-24 31 0.1500 50.00% 233.33% To Come 5,000,000 750,000 50,000 7,500

3 1-Feb-24 14-Feb-24 14 0.2000 33.33% 150.00% To Come 2,500,000 500,000 25,000 5,000

4 15-Feb-24 29-Feb-24 15 0.2500 25.00% 100.00% To Come 1,200,000 300,000 12,000 3,000

5 1-Mar-24 15-Mar-24 15 0.3000 20.00% 66.67% To Come 1,000,000 300,000 10,000 3,000

6 16-Mar-24 31-Mar-24 16 0.3500 16.67% 42.86% To Come 300,000 105,000 3,000 1,050

Listing Price 0.5000 Total Tokens to be Issued 20,000,000 2,955,000

Total Tokens Reserved For

Listing Date 2-Apr-24 20,000,000
Presale
 AIRDROPS (FREE DISTRIBUTION)

Stages Persons Tokens/Person Total Token

1st stage 25,000 400 10,000,000
2nd stage 15,000 350 5,250,000
3rd stage 10,000 250 2,500,000
4th stage 5,000 200 1,000,000
5th stage 5,000 150 750,000
Total 60,000 19,500,000
Tokens Reserved For Airdrops 20,000,000
Remaining Tokens Available for Airdrops 500,000

Note: Airdropped tokens may only be exchanged on exchanges if the holder participates in staking or refers at
least three others for staking within six months. If they do not participate in staking or recommend at least
three others for staking within six months, their airdropped tokens will be burned. Every referrer will receive
10% additional tokens from their referrals in their wallets.
 STAKING REVENUE
Total Staking Offer Price No. of Staking
Stages Persons Total Token
Referrals Referrals Worth (USD) (USD) Tokens Revenue (USD)

1st stage 25,000 3 75,000 $100.00 $0.5000 200 15,000,000 $7,500,000

2nd stage 15,000 3 45,000 $100.00 $0.5500 182 8,181,818 $4,500,000

3rd stage 10,000 3 30,000 $100.00 $0.6000 167 5,000,000 $3,000,000

4th stage 5,000 3 15,000 $100.00 $0.6500 154 2,307,692 $1,500,000

5th stage 5,000 3 15,000 $100.00 $0.7000 143 2,142,857 $1,500,000

Total 60,000 180,000 32,632,368 $18,000,000

 LOCKED STAKING Staking Rewards
Staking
◼ 5 lockup periods to choose with Staking Staking Amount
different APYs (Annual Months Reward/Month (Minimum)
Percentage Yields): 1 Month, 12
Months, 18 Months, 24 Months, 1 Month 1% $100
or 30 Months.
12 Months 3% $100

◼ Tokens staked cannot be 18 Months 4% $100

withdrawn until lockup period
ends. 24 Months 5% $100

30 Months 6% $100
◼ Compound features available.
 1. Staking: The longer investors keep their tokens locked up,
the greater the Annual Percentage Yield (APY). Investors may
use the Staking platform to choose between Locked Staking
WHAT HAPPENS with various lockup durations and APYs.
2. Market Dealers: Investors that participate in the pre-sale
AFTER TOKEN stages will be designated as Dealers/Market
LISTINGS? Makers/Liquidity Providers for a period of 18 months
following Token listing. Dealers/Market Makers/Liquidity
10 Strong Fundamental Reasons That Will Keep
Providers will only sell Staking tokens till the staking tokens
are fully utilized. Dealers/Market Makers/Liquidity Providers
Pushing Token’s Price Up
will get a 25% fee on any token sales from tokens earmarked
for staking.
3. Rewards: All benefits from companies funded through the
platform will be allocated to investors depending on the
percentage of total Token staked. Dividends, interest-bearing
securities, and income earned through the sale of the
companies can all be used to reward shareholders. All
rewards are delivered in stables (USDT, BUSD, or USDC).
4. Allocation in funding campaigns: Oversubscribed financing
campaigns on the XYZ platform will initially allocate cash to
investors who have staked Tokens, and if there is any place
remaining, investors who do not have any staked tokens will
be able to contribute.
5. Governance: Only locked in staking tokens will count as
votes in our Decentralized Autonomous Organization (DAO)
for all governance procedures.
 6. Tag Along (contractual responsibilities used to safeguard a
WHAT HAPPENS minority shareholder): Tag Along rights are only available to
staked tokens if the founding team decides to sell its tokens
AFTER TOKEN in a blocktrade. If the investor chooses, the buyer is
LISTINGS? compelled to pay the same amount per token that the
founding team earned from the sale in this case.
7. Anti-Dilution Provision: Anytime new tokens are created,
10 Strong Fundamental Reasons That Will Keep
wallets with 100% of their Token staked receive a 20%
Pushing Token’s Price Up
discount on freshly minted tokens.
8. Equity Conversion Multiple: When any financed company
faces a liquidity event, such as a sale to a financial or
strategic buyer and/or an IPO, staked tokens are converted
into shares at a 2x multiple. Tokens that are not staked have a
1-1 ratio.
9. Early redemption fee: Tokens redeemed before the
conclusion of the lockup incur a 25% penalty.
10. Airdropped Tokens: Airdropped tokens may only be
exchanged on exchanges if the holder participates in staking
or refers at least three others for staking within six months. If
they do not participate in staking or recommend at least
three others for staking within six months, their airdropped
tokens will be burned. Every referrer will receive 10%
additional tokens from their referrals in their wallets.
 TOTAL ESTIMATED FUNDRAISING TARGET
Particulars YEAR 1 YEAR 2 YEAR 3
A. Initial Seed Money Investment $ 400,000 - -

B. Token Pre-Sale for Dealers/Market Makers/Liquidity

$2,955,000 - -
Providers

C. Staking :- $100 from 20,000 user in the first year and

$2,000,000 $6,000,000 $10,000,000
60,000 & 1,00,000 on second and third year respectively.

D. Less: 25% commission for Presale token holders from

$(500,000) $(1,500,000) $(2,500,000)
staking token sales

E. Net Fund Raising Target from Staking [C-D] $1,500,000 $4,500,000 $7,500,000
E. Total Estimated Fund-Raising Target [A+B+E] $4,855,000 $4,500,000 $7,500,000
 TOTAL ESTIMATED REVENUE
Particulars YEAR 2 YEAR 3 YEAR 4
A. Total Available Fund for Investment from Total Estimated Fund Raising $ 4,855,000 $ 9,355,000 $ 16,855,000

B. Less 10% Cash Reserve $ (485,500) $ (935,500) $ (1,685,500)

C. Net Fund Available for Investment $ 4,369,500 $ 8,419,500 $ 15,169,500

D. Gross Return On Investments @30% $ 1,573,020 $ 3,031,020 $ 5,461,020

E. Exchange Revenue @2% on $ 5 Mn. transaction in the first year, 10 Mn. & 20 [Link] second and third year
$ 100,000 $ 200,000 $ 400,000
respectively.
F. Other revenue from second year $ - $ 1,000,000 $ 2,000,000

G. Total Estimated Revenue From All Sources [D+E+F] $ 1,673,020 $ 4,231,020 $ 7,861,020

H. Administrative Expenses $ 62,500 $ 125,000 $ 187,500

I. Advertisement & Promotional Expenses $ 125,000 $ 162,500 $ 211,250

J. Website & Server Maintenance Expenses Including Developer Salary $ 250,000 $ 125,000 $ 125,000

K. Miscellaneous Expenses $ 200,000 $ 100,000 $ 100,000

L. Total Estimated Expenses [H+I+J+K] $ 637,500 $ 512,500 $ 623,750

M. Profit Before Taxes $ 1,035,520 $ 3,718,520 $ 7,237,270

G. Tax Provision @10% $ (103,552) $ (371,852) $ (723,727)

H. Net Profit After Tax (PAT) [F-G] $ 931,968 $ 3,346,668 $ 6,513,543

ROI 39% 52% 63%
Value of Seed Money Token Holders upon Listing $ 10,000,000
Value Appreciation of Seed Money Token Holders Upon Listing 1150.0%
Expected UNC Price Movement Over a period of One year
GLOBAL PRESENCE

◼Registered Office:
Universal Citizens FZ-LLC,
Compass Building, Al Shohada Road,
AL Hamra Industrial Zone-FZ,
Ras Al Khaimah, United Arab Emirates
◼India Office:
Web: HTTPS://[Link]
#130, Second Floor, JLPL, Sector 82, Mohali, India-140302.
Email:; info@[Link]