Dev Frontend – $12000
Dev Backend – $8000
Dev Web3 – $12000
Smart contract security audit – $5000

Marketing Zealy XP Conversions – $6000
Marketing Zealy Airdrop – $6000
Marketing Trading Challenge Pt. 1 – $6000
Marketing Trading Challenge Pt. 2 – $12000
Marketing KOLs – $3500
Marketing Web3 Ads (Addressable.io) – $2500

General overhead (API plans, hosting etc.) for first 3 months – 4000

Sum total – 77000