Initial Token Offering
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAF
1
2
3
4
Initial Token Offering
5
% of business
Membership Number
Implied ValuationROI @ $20m ValueYour $10 Becomes
6
for sale in each blockToken Price (BTC)QuantityTotal (BTC)
USD @ 750/btc
Implied Valuation ($)
ROI @ ITO Completion
ROI @ $20m Valuation
ROI @ $100m Valuation
DiscountBLOCK 11-62125000160x$1,600
7
BLOCK 263-18725000080x$800
8
0.50%BLOCK 10.095238095258.750.833333333462512500020x160x800xConsumed by95BLOCK 3188-56337500053.3x$533
9
0.50%BLOCK 20.19047619058.751.666666667125025000010x80x400x$10 Pre-Bids90BLOCK 4564-131450000040x$400
10
1%BLOCK 30.285714285717.5537503750006.6x53.3x266.5xavailable to85BLOCK 51315-288062500032x$320
11
1.50%BLOCK 40.38095238126.251075005000005x40x200xfirst 10k users80BLOCK 62881-476075000026.6x$266
12
2.50%BLOCK 50.476190476243.7520.83333334156256250004x32x160xOrdered by75BLOCK 74761-695387500022.8x$228
13
2.50%BLOCK 60.571428571543.7525187507500003.3x26.6x133xsignup number.70BLOCK 86954-10000100000020x$200
14
2.50%BLOCK 70.666666666743.7529.16666667218758750002.8x22.8x114x65
15
3.50%BLOCK 80.76190476261.2546.666666673500010000002.5x20x100x--overlap--60
16
4.50%BLOCK 90.857142857278.7567.500000015062511250002.2x17.7x88.5x55
17
6%BLOCK 100.95238095251051007500012500002x16x80xFirst come50
18
6%BLOCK 111.0476190481051108250013750001.8x14.5x72.5xfirst served45
Example Scenarios:
$20m Valuation Returns$50m Valuation Returns
$100m Valuation Returns
$1b Valuation Returns
19
4.50%BLOCK 121.14285714378.7590.000000016750015000001.6x13.3x66.5xopportunity40
20
3.50%BLOCK 131.23809523861.2575.833333345687516250001.5x12.3x61.5xthat begins35
Invest $500 in Block 9
$8,989$22,472$44,943$449,438
21
2.50%BLOCK 141.33333333343.7558.333333344375017500001.4x11.4x57xwith 0.01btc30
22
2.50%BLOCK 151.42857142943.7562.500000014687518750001.3x10.6x53xreservations25
Invest $2000 in Block 11
$29,090$72,727$145,454$1,145,454
23
2.50%BLOCK 161.52380952443.7566.666666675000020000001.25x10x50xthat can be topped20
24
1.50%BLOCK 171.61904761926.2542.53187521250001.17x9.4x47xup in January15
Invest $10 in Block 20
$80$200$400$4,000
25
1%BLOCK 181.71428571417.5302250022500001.11x8.8x44xprior to ITO opening10
26
0.50%BLOCK 191.809523818.7515.833333331187523750001.05x8.4x42x(Begins approx5
Invest $10 in Block 1
$1,600$8,000$16,000$160,000
27
0.50%BLOCK 201.9047619058.7516.666666671250025000001x8x40xDec 20)0
28
Invest $20,000 in Block 8
$400,0001,000,000$2,000,000$20,000,000
29
Total = 50% of Banana Fund
Tokens: 875Total: 875 BTCTotal: $656,250
30
31
32
Investment: $250
@ $20m valuation, your $250
@ $100m valuation, your $250
33
repays (via selling your tokens
repays (via selling your tokens
34
Tokens Purchased
on the marketplace)
on the marketplace)
35
BLOCK 13.50000$40,000.00$200,000.00($10 max pays $8000)
The coloured fields are reserved for 'Pre-Bids'
36
BLOCK 21.75000$20,000.00$100,000.00($10 max pays $4000)
The first 10,000 users are permitted to make
37
BLOCK 31.16667$13,333.33$66,666.67($10 max pays $2655)
a 1x 0.0133 btc ($10) bid, which will be ordered
38
BLOCK 40.87500$10,000.00$50,000.00($10 max pays $2000)
according to their membership number. And placed
39
BLOCK 50.70000$8,000.00$40,000.00($10 max pays $1600)in one of these blocks.
40
BLOCK 60.58333$6,666.67$33,333.33($10 max pays $1330)
41
BLOCK 70.50000$5,714.29$28,571.43($10 max pays $1140)
42
BLOCK 80.43750$5,000.00$25,000.00
To ensure you get your investment as close to block 8
43
BLOCK 90.38889$4,444.44$22,222.22
as you can. You need to place a 0.01btc reservation
44
BLOCK 100.35000$4,000.00$20,000.00
bid, as soon as that function opens. (Dec 20th)
45
BLOCK 110.31818$3,636.36$18,181.82
46
BLOCK 120.29167$3,333.33$16,666.67
You can topup your reservation bid at any time before
47
BLOCK 130.26923$3,076.92$15,384.62
January 25th, 2017... This allows you to invest as
48
BLOCK 140.25000$2,857.14$14,285.71
much as you like, whilst retaining your priority position
49
BLOCK 150.23333$2,666.67$13,333.33
in the initial token offering. (Pushing all investors after you
50
BLOCK 160.21875$2,500.00$12,500.00
down into the later blocks).
51
BLOCK 170.20588$2,352.94$11,764.71
52
BLOCK 180.19444$2,222.22$11,111.11
In the event that the initial token offering is over-subscribed
53
BLOCK 190.18421$2,105.26$10,526.32
then all token prices will increase by a percentage of the
54
BLOCK 200.17500$2,000.00$10,000.00
over subscription. Reducing your return on investment; but
55
maintaining the differential between blocks.
56
Eg. Block 1 will always receive 20x greater ROI than Block 20.
57
58
Once the Initial Token Offering opens (Jan 25th) you will have
59
1 week to cancel your bid if you're not happy with it, for a full
60
refund. Shortly thereafter, your tokens will be issued, and our
61
marketplace will launch - allowing you to resell your tokens at
62
whatever the market rate (determined by supply & demand)
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
 
 
 
Sheet1