BRCX Tokenomics

	B	C	D	E	F	G	H	I	J	K	L	M	N	O	R	S
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%