A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | ||||||||||||||||||||||||||
2 | ||||||||||||||||||||||||||
3 | Name | BRC20X | Current Raise | Private | ||||||||||||||||||||||
4 | Total Raise | $2,190,000 | Current Valuation | $8,000,000 | ||||||||||||||||||||||
5 | Total Supply | 100,000,000 | Public Valuation | $12,000,000 | ||||||||||||||||||||||
6 | ||||||||||||||||||||||||||
7 | SALES STAGES AND RAISE ALLOCATION | |||||||||||||||||||||||||
8 | Investment round | Price Per Token | Discount to TGE price | Amount of tokens | Allocation of total supply | Raise Amount | Valuation | IDO x | ||||||||||||||||||
9 | Seed | $0.060 | 50% | 3,000,000 | 3.0% | $180,000 | $6,000,000 | 2.00 | ||||||||||||||||||
10 | Private | $0.080 | 33% | 7,000,000 | 7.00% | $560,000 | $8,000,000 | 1.50 | ||||||||||||||||||
11 | KOL Round | $0.100 | 17% | 2,500,000 | 2.50% | $250,000 | $10,000,000 | 1.20 | ||||||||||||||||||
12 | Public | $0.120 | 0% | 10,000,000 | 10.00% | $1,200,000 | $12,000,000 | 1.00 | ||||||||||||||||||
13 | ||||||||||||||||||||||||||
14 | Total | -- | -- | 22,500,000 | 22.50% | $2,190,000 | -- | -- | ||||||||||||||||||
15 | ||||||||||||||||||||||||||
16 | TOKEN ALLOCATION | VESTING SCHEDULES | ||||||||||||||||||||||||
17 | Allocation | % of Total Supply | Amount of tokens | TGE % of allocation | % of supply unlocked at TGE | Cliff (in months) | Vesting (in months) | Total vesting (in months) | ||||||||||||||||||
18 | Seed | 3.00% | 3,000,000 | 5.0% | 0.15% | 1 | 12 | 13 | ||||||||||||||||||
19 | Private | 7.00% | 7,000,000 | 7.50% | 0.53% | 1 | 10 | 11 | ||||||||||||||||||
20 | KOL Round | 2.50% | 2,500,000 | 8.0% | 0.20% | 0 | 10 | 10 | ||||||||||||||||||
21 | Public | 10.00% | 10,000,000 | 15.0% | 1.50% | 0 | 4 | 4 | ||||||||||||||||||
22 | Team | 8.00% | 8,000,000 | 0.0% | 0.00% | 6 | 36 | 42 | ||||||||||||||||||
23 | Advisors | 6.00% | 6,000,000 | 5.0% | 0.30% | 0 | 12 | 12 | ||||||||||||||||||
24 | Reserve | 12.50% | 12,500,000 | 0.0% | 0.00% | 12 | 36 | 48 | ||||||||||||||||||
25 | Ecosystem Rewards | 28.00% | 28,000,000 | 0.0% | 0.00% | 0 | 48 | 48 | ||||||||||||||||||
26 | Marketing | 8.00% | 8,000,000 | 2.0% | 0.16% | 1 | 12 | 13 | ||||||||||||||||||
27 | Liquidity | 15.00% | 15,000,000 | 50.0% | 7.50% | 0 | 2 | 2 | ||||||||||||||||||
28 | Total | 100.00% | 10.34% | IMC Excl Liq: | $340,200.00 | |||||||||||||||||||||
29 | ||||||||||||||||||||||||||
30 | IMC Incl. Liq: | $1,240,200.00 | ||||||||||||||||||||||||
31 | ||||||||||||||||||||||||||
32 | ||||||||||||||||||||||||||
33 | ||||||||||||||||||||||||||
34 | ||||||||||||||||||||||||||
35 | ||||||||||||||||||||||||||
36 | ||||||||||||||||||||||||||
37 | ||||||||||||||||||||||||||
38 | ||||||||||||||||||||||||||
39 | ||||||||||||||||||||||||||
40 | ||||||||||||||||||||||||||
41 | ||||||||||||||||||||||||||
42 | ||||||||||||||||||||||||||
43 | ||||||||||||||||||||||||||
44 | ||||||||||||||||||||||||||
45 | ||||||||||||||||||||||||||
46 | ||||||||||||||||||||||||||
47 | ||||||||||||||||||||||||||
48 | ||||||||||||||||||||||||||
49 | ||||||||||||||||||||||||||
50 | ||||||||||||||||||||||||||
51 | ||||||||||||||||||||||||||
52 | ||||||||||||||||||||||||||
53 | ||||||||||||||||||||||||||
54 | ||||||||||||||||||||||||||
55 | ||||||||||||||||||||||||||
56 | ||||||||||||||||||||||||||
57 | ||||||||||||||||||||||||||
58 | ||||||||||||||||||||||||||
59 | ||||||||||||||||||||||||||
60 | ||||||||||||||||||||||||||
61 | CIRCULATING SUPPLY | |||||||||||||||||||||||||
62 | Month | Seed | Private | KOL Round | Public | Team | Advisors | Reserve | Ecosystem Rewards | Marketing | Liquidity | Circulating Supply | Circulating Supply % (to max supply) | Float Unlocks | At IDO Price | |||||||||||
63 | TGE | 150,000 | 525,000 | 200,000 | 1,500,000 | 0 | 300,000 | 0 | 0 | 160,000 | 7,500,000 | 10,335,000 | 10.34% | 3 465 000 | 346 500,00 | |||||||||||
64 | 1 | Month 1 | 150,000 | 525,000 | 437,500 | 3,625,000 | 0 | 775,000 | 0 | 583,333 | 160,000 | 15,000,000 | 21,255,833 | 21.26% | 4 750 278 | 475 027,78 | ||||||||||
65 | 2 | Month 2 | 387,500 | 1,190,000 | 675,000 | 5,750,000 | 0 | 1,250,000 | 0 | 1,166,667 | 813,333 | 15,000,000 | 26,232,500 | 26.23% | 4 750 278 | 475 027,78 | ||||||||||
66 | 3 | Month 3 | 625,000 | 1,855,000 | 912,500 | 7,875,000 | 0 | 1,725,000 | 0 | 1,750,000 | 1,466,667 | 15,000,000 | 31,209,167 | 31.21% | 4 750 278 | 475 027,78 | ||||||||||
67 | 4 | Month 4 | 862,500 | 2,520,000 | 1,150,000 | 10,000,000 | 0 | 2,200,000 | 0 | 2,333,333 | 2,120,000 | 15,000,000 | 36,185,833 | 36.19% | 2 837 778 | 283 777,78 | ||||||||||
68 | 5 | Month 5 | 1,100,000 | 3,185,000 | 1,387,500 | 10,000,000 | 0 | 2,675,000 | 0 | 2,916,667 | 2,773,333 | 15,000,000 | 39,037,500 | 39.04% | 2 837 778 | 283 777,78 | ||||||||||
69 | 6 | Month 6 | 1,337,500 | 3,850,000 | 1,625,000 | 10,000,000 | 0 | 3,150,000 | 0 | 3,500,000 | 3,426,667 | 15,000,000 | 41,889,167 | 41.89% | 2 837 778 | 283 777,78 | ||||||||||
70 | 7 | Month 7 | 1,575,000 | 4,515,000 | 1,862,500 | 10,000,000 | 222,222 | 3,625,000 | 0 | 4,083,333 | 4,080,000 | 15,000,000 | 44,963,056 | 44.96% | 2 837 778 | 283 777,78 | ||||||||||
71 | 8 | Month 8 | 1,812,500 | 5,180,000 | 2,100,000 | 10,000,000 | 444,444 | 4,100,000 | 0 | 4,666,667 | 4,733,333 | 15,000,000 | 48,036,944 | 48.04% | 2 837 778 | 283 777,78 | ||||||||||
72 | 9 | Month 9 | 2,050,000 | 5,845,000 | 2,337,500 | 10,000,000 | 666,667 | 4,575,000 | 0 | 5,250,000 | 5,386,667 | 15,000,000 | 51,110,833 | 51.11% | 2 627 778 | 262 777,78 | ||||||||||
73 | 10 | Month 10 | 2,287,500 | 6,510,000 | 2,500,000 | 10,000,000 | 888,889 | 5,050,000 | 0 | 5,833,333 | 6,040,000 | 15,000,000 | 54,109,722 | 54.11% | 1 847 778 | 184 777,78 | ||||||||||
74 | 11 | Month 11 | 2,525,000 | 7,000,000 | 2,500,000 | 10,000,000 | 1,111,111 | 5,525,000 | 0 | 6,416,667 | 6,693,333 | 15,000,000 | 56,771,111 | 56.77% | 937 778 | 93 777,78 | ||||||||||
75 | 12 | Month 12 | 2,762,500 | 7,000,000 | 2,500,000 | 10,000,000 | 1,333,333 | 6,000,000 | 0 | 7,000,000 | 7,346,667 | 15,000,000 | 58,942,500 | 58.94% | 937 778 | 93 777,78 | ||||||||||
76 | 13 | Month 13 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 1,555,556 | 6,000,000 | 347,222 | 7,583,333 | 8,000,000 | 15,000,000 | 60,986,111 | 60.99% | 462 778 | 46 277,78 | ||||||||||
77 | 14 | Month 14 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 1,777,778 | 6,000,000 | 694,444 | 8,166,667 | 8,000,000 | 15,000,000 | 62,138,889 | 62.14% | 462 778 | 46 277,78 | ||||||||||
78 | 15 | Month 15 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 2,000,000 | 6,000,000 | 1,041,667 | 8,750,000 | 8,000,000 | 15,000,000 | 63,291,667 | 63.29% | 462 778 | 46 277,78 | ||||||||||
79 | 16 | Month 16 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 2,222,222 | 6,000,000 | 1,388,889 | 9,333,333 | 8,000,000 | 15,000,000 | 64,444,444 | 64.44% | 462 778 | 46 277,78 | ||||||||||
80 | 17 | Month 17 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 2,444,444 | 6,000,000 | 1,736,111 | 9,916,667 | 8,000,000 | 15,000,000 | 65,597,222 | 65.60% | 462 778 | 46 277,78 | ||||||||||
81 | 18 | Month 18 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 2,666,667 | 6,000,000 | 2,083,333 | 10,500,000 | 8,000,000 | 15,000,000 | 66,750,000 | 66.75% | 462 778 | 46 277,78 | ||||||||||
82 | 19 | Month 19 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 2,888,889 | 6,000,000 | 2,430,556 | 11,083,333 | 8,000,000 | 15,000,000 | 67,902,778 | 67.90% | 462 778 | 46 277,78 | ||||||||||
83 | 20 | Month 20 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 3,111,111 | 6,000,000 | 2,777,778 | 11,666,667 | 8,000,000 | 15,000,000 | 69,055,556 | 69.06% | 462 778 | 46 277,78 | ||||||||||
84 | 21 | Month 21 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 3,333,333 | 6,000,000 | 3,125,000 | 12,250,000 | 8,000,000 | 15,000,000 | 70,208,333 | 70.21% | 462 778 | 46 277,78 | ||||||||||
85 | 22 | Month 22 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 3,555,556 | 6,000,000 | 3,472,222 | 12,833,333 | 8,000,000 | 15,000,000 | 71,361,111 | 71.36% | 462 778 | 46 277,78 | ||||||||||
86 | 23 | Month 23 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 3,777,778 | 6,000,000 | 3,819,444 | 13,416,667 | 8,000,000 | 15,000,000 | 72,513,889 | 72.51% | 462 778 | 46 277,78 | ||||||||||
87 | 24 | Month 24 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 4,000,000 | 6,000,000 | 4,166,667 | 14,000,000 | 8,000,000 | 15,000,000 | 73,666,667 | 73.67% | 462 778 | 46 277,78 | ||||||||||
88 | 25 | Month 25 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 4,222,222 | 6,000,000 | 4,513,889 | 14,583,333 | 8,000,000 | 15,000,000 | 74,819,444 | 74.82% | 217 778 | 21 777,78 | ||||||||||
89 | 26 | Month 26 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 4,444,444 | 6,000,000 | 4,861,111 | 15,166,667 | 8,000,000 | 15,000,000 | 75,972,222 | 75.97% | 217 778 | 21 777,78 | ||||||||||
90 | 27 | Month 27 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 4,666,667 | 6,000,000 | 5,208,333 | 15,750,000 | 8,000,000 | 15,000,000 | 77,125,000 | 77.13% | 217 778 | 21 777,78 | ||||||||||
91 | 28 | Month 28 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 4,888,889 | 6,000,000 | 5,555,556 | 16,333,333 | 8,000,000 | 15,000,000 | 78,277,778 | 78.28% | 217 778 | 21 777,78 | ||||||||||
92 | 29 | Month 29 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 5,111,111 | 6,000,000 | 5,902,778 | 16,916,667 | 8,000,000 | 15,000,000 | 79,430,556 | 79.43% | 217 778 | 21 777,78 | ||||||||||
93 | 30 | Month 30 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 5,333,333 | 6,000,000 | 6,250,000 | 17,500,000 | 8,000,000 | 15,000,000 | 80,583,333 | 80.58% | 217 778 | 21 777,78 | ||||||||||
94 | 31 | Month 31 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 5,555,556 | 6,000,000 | 6,597,222 | 18,083,333 | 8,000,000 | 15,000,000 | 81,736,111 | 81.74% | 217 778 | 21 777,78 | ||||||||||
95 | 32 | Month 32 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 5,777,778 | 6,000,000 | 6,944,444 | 18,666,667 | 8,000,000 | 15,000,000 | 82,888,889 | 82.89% | 217 778 | 21 777,78 | ||||||||||
96 | 33 | Month 33 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 6,000,000 | 6,000,000 | 7,291,667 | 19,250,000 | 8,000,000 | 15,000,000 | 84,041,667 | 84.04% | 217 778 | 21 777,78 | ||||||||||
97 | 34 | Month 34 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 6,222,222 | 6,000,000 | 7,638,889 | 19,833,333 | 8,000,000 | 15,000,000 | 85,194,444 | 85.19% | 217 778 | 21 777,78 | ||||||||||
98 | 35 | Month 35 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 6,444,444 | 6,000,000 | 7,986,111 | 20,416,667 | 8,000,000 | 15,000,000 | 86,347,222 | 86.35% | 217 778 | 21 777,78 | ||||||||||
99 | 36 | Month 36 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 6,666,667 | 6,000,000 | 8,333,333 | 21,000,000 | 8,000,000 | 15,000,000 | 87,500,000 | 87.50% | 217 778 | 21 777,78 | ||||||||||
100 | 37 | Month 37 | 3,000,000 | 7,000,000 | 2,500,000 | 10,000,000 | 6,888,889 | 6,000,000 | 8,680,556 | 21,583,333 | 8,000,000 | 15,000,000 | 88,652,778 | 88.65% |