| A | B | C | D | E | F | G | H | I | J | K | L | M | N | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | TOKENOMICS | |||||||||||||
2 | Round | % of total supply | How many tokens | Price | Total raise | Valuation | ||||||||
3 | Private Sale | Pre-seed | 2,03% | 203 259 900 | $0,0016 | $325 216 | $16 000 000 | |||||||
4 | Seed | 4,00% | 400 000 000 | $0,0017 | $680 000 | $17 000 000 | ||||||||
5 | Series A | 8,00% | 800 000 000 | $0,0018 | $1 440 000 | $18 000 000 | ||||||||
6 | Series B | 10,97% | 1 096 740 100 | $0,0019 | $2 083 806 | $19 000 000 | ||||||||
7 | IDO | 5,00% | 500 000 000 | $0,0020 | $1 000 000 | $20 000 000 | ||||||||
8 | Totality | 30,00% | 3 000 000 000 | $0,0020 | $5 529 022 | $20 000 000 | ||||||||
9 | ||||||||||||||
10 | ||||||||||||||
11 | Token allocations | % | Tokens | % on TGE and vesting | Token Name | ADRIA | ||||||||
12 | Private Sale | Pre-seed | 2,03% | 203 259 900 | 10% TGE, next unlocked within 9 months | Network | ERC-20 / BEP-20 | |||||||
13 | Seed | 4,00% | 400 000 000 | 10% TGE, next unlocked within 9 months | Total Supply | 10 000 000 000 | ||||||||
14 | Series A | 8,00% | 800 000 000 | 10% TGE, next unlocked within 8 months | ||||||||||
15 | Series B | 10,97% | 1 096 740 100 | 12,5% TGE, next unlocked within 7 months | Soft Cap | 900 000 000 | 1 800 000 | |||||||
16 | IDO | 5,00% | 500 000 000 | 15% TGE, next unlocked within 6 months | Hard Cap | 3 000 000 000 | $6 000 000 | |||||||
17 | Staking | 5,00% | 500 000 000 | cliff 2 week, next unlocked within 23 months | Initial Circulating Supply | 352 418 503 | ||||||||
18 | Treasury** = ~30% | Advisors | 2,50% | 250 000 000 | cliff 6 months, next unlocked within 18 months | Initial Market Cap* | $654 997 | |||||||
19 | Marketing | 7,50% | 750 000 000 | cliff 1 months, next unlocked within 23 months | Total Diluted Market Cap | $20 000 000 | ||||||||
20 | Exchanges | 10,00% | 1 000 000 000 | 35% TGE*, rest unlocked within 12 months | * excludes DEX and CEX liquidity | |||||||||
21 | Reserve | 10,00% | 1 000 000 000 | cliff 6 months, next unlocked within 12 months | ||||||||||
22 | Team | 10,00% | 1 000 000 000 | cliff 12 months, next unlocked within 12 months | ||||||||||
23 | PlayToEarn | 25,00% | 2 500 000 000 | cliff 2 weeks, next unlocked within 47 months | ||||||||||
24 | Total supply | 100,00% | 10 000 000 000 | |||||||||||
25 | * - listing liquidity dex and cex | |||||||||||||
26 | ** - If Advisors, Marketing, Exchanges, Reserve allocations is not distributed this will create a Treasury to be managed by the community and the project team | |||||||||||||
27 | ||||||||||||||
28 | Initial Market Cap calculations | |||||||||||||
29 | Token allocations | How many % at TGE | How many tokens at TGE | % of total tokenomic released on TGE | ||||||||||
30 | Private Sale | Pre-seed | 10% | 20 325 990 | 0,20% | |||||||||
31 | Seed | 10% | 40 000 000 | 0,40% | ||||||||||
32 | Series A | 10% | 80 000 000 | 0,80% | ||||||||||
33 | Series B | 12,5% | 137 092 513 | 1,37% | ||||||||||
34 | IDO | 15% | 75 000 000 | 0,75% | ||||||||||
35 | Staking | 0% | 0 | 0,00% | ||||||||||
36 | Treasury** | Advisors | 0% | 0 | 0,00% | |||||||||
37 | Marketing | 0% | 0 | 0,00% | ||||||||||
38 | Exchanges | 0% | 0 | 0,00% | ||||||||||
39 | Reserve | 0% | 0 | 0,00% | ||||||||||
40 | Team | 0% | 0 | 0,00% | ||||||||||
41 | PlayToEarn | 0% | 0 | 0,00% | ||||||||||
42 | Amount of tokens unlocked at TGE | 352 418 503 | 3,52% | |||||||||||
43 | ||||||||||||||
44 | ||||||||||||||