| A | B | C | D | E | F | G | H | |
|---|---|---|---|---|---|---|---|---|
1 | Please make a copy to play around with the inputs | Yellow means hardcorded inputs you can change | ||||||
2 | ||||||||
3 | 500k TOKEN and 500k lots | ETH Price (USD) | ||||||
4 | $TOKEN in Memberships | 500,000 | 2466.36 | |||||
5 | Lots | 5,000.00 | ||||||
6 | Goal | ETH 50 | ||||||
7 | Lot Price | ETH 0.01 | $24.66 | |||||
8 | Unit price per PRC | ETH 0.000 | $0.25 | |||||
9 | TOKEN per lot | 100.00 | ||||||
10 | ||||||||
11 | Membership Tiers | Lots | ETH value of membership | Dollar value of membership | $TOKEN Social token amount | Needed to sell out (members) | ||
12 | Basic (lots) | 1 | ETH 0.01 | $24.66 | 100.00 | 5000 | ||
13 | Premium (lots) | 10 | ETH 0.10 | $246.64 | 1,000.00 | 500 | ||
14 | VIP (lots) | 100 | ETH 1.00 | $2,466.36 | 10,000.00 | 50 | ||
15 | ||||||||
16 |