| A | B | C | D | E | F | G | H | I | J | K | L | M | N | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | ||||||||||||||
2 | Round | % of total supply | How many tokens | Price | Total raise | Valuation | ||||||||
3 | Private Sale | Pre-seed | 2,0326% | 203 260 000 | $0,0016 | $325 216 | $16 000 000 | |||||||
4 | Seed | 0,97% | 96 740 000 | $0,0018 | $174 132 | $18 000 000 | ||||||||
5 | IDO | 2,50% | 250 000 000 | $0,0020 | $500 000 | $20 000 000 | ||||||||
6 | Totality | 5,50% | 550 000 000 | $0,0020 | $999 348 | $20 000 000 | ||||||||
7 | ||||||||||||||
8 | ||||||||||||||
9 | Token allocations | % | Tokens | % on TGE and vesting | Token Name | ADRIA | ||||||||
10 | Private Sale | Pre-seed | 2,03% | 203 260 000 | 10% TGE, next unlocked within 6 months | Network | Base (ERC-20) | |||||||
11 | Seed | 0,97% | 96 740 000 | 10% TGE, next unlocked within 5 months | Total Supply | 10 000 000 000 | ||||||||
12 | IDO | 2,50% | 250 000 000 | 50% TGE, next unlocked within 4 months | ||||||||||
13 | Treasury** = ~54,5% | Advisors | 3,00% | 300 000 000 | cliff 6 months, next unlocked within 18 months | Soft Cap | 165 000 000 | 330 000 | ||||||
14 | Marketing | 11,50% | 1 150 000 000 | 1% TGE, cliff 1 months, next unlocked within 23 months | Hard Cap | 550 000 000 | $1 100 000 | |||||||
15 | Exchanges | 10,00% | 1 000 000 000 | 10% TGE*, rest unlocked within 12 months | Initial Circulating Supply | 166 500 000 | ||||||||
16 | Reserve | 15,00% | 1 500 000 000 | cliff 6 months, next unlocked within 12 months | Initial Market Cap* | $322 935 | ||||||||
17 | Development | 15,00% | 1 500 000 000 | cliff 1 months, next unlocked within 12 months | Initial Market Cap with Liquidity | $522 935 | ||||||||
18 | Team | 10,00% | 1 000 000 000 | cliff 12 months, next unlocked within 12 months | Total Diluted Market Cap | $20 000 000 | ||||||||
19 | PlayToEarn | 30,00% | 3 000 000 000 | cliff 2 weeks, next unlocked within 23 months | * excludes DEX and CEX liquidity | |||||||||
20 | Total supply | 100,00% | 10 000 000 000 | |||||||||||
21 | * - listing liquidity dex and cex | |||||||||||||
22 | ** - If Advisors, Marketing, Exchanges, Reserve allocations is not distributed this will create a Treasury to be managed by the community and the project team | |||||||||||||
23 | ||||||||||||||
24 | Initial Market Cap calculations | |||||||||||||
25 | Token allocations | How many % at TGE | How many tokens at TGE | % of total tokenomic released on TGE | ||||||||||
26 | Private Sale | Pre-seed | 10% | 20 326 000 | 0,20% | |||||||||
27 | Seed | 10% | 9 674 000 | 0,10% | ||||||||||
28 | IDO | 50% | 125 000 000 | 1,25% | ||||||||||
29 | Treasury** | Advisors | 0% | 0 | 0,00% | |||||||||
30 | Marketing | 1% | 11 500 000 | 0,12% | ||||||||||
31 | Exchanges | 0% | 0 | 0,00% | ||||||||||
32 | Reserve | 0% | 0 | 0,00% | ||||||||||
33 | Development | 0% | 0 | 0,00% | ||||||||||
34 | Team | 0% | 0 | 0,00% | ||||||||||
35 | PlayToEarn | 0% | 0 | 0,00% | ||||||||||
36 | Amount of tokens unlocked at TGE | 166 500 000 | 1,67% | |||||||||||
37 | ||||||||||||||
38 | ||||||||||||||
39 | ||||||||||||||
40 | ||||||||||||||