Moon Funding Initial Coin Offering

	A	B	C	D	E	F	G	H	I	J	K
1							Ether Price =	$500,00
2		Moon Funding		Initial Coin Offering			Total Coins / Tokens =	50.000.000MF
3			Hard Cap:	$1,3M
4
5								33000000
6	Accesible to		Token Price $	Price. 1$ =	Token Price ETH	Price. 1ETH =	Implied Valuation	Quantity (Coins / Tokens)	Price - ICO Completion	ROI - $10m Valuation	ROI - $20m Valuation
7	Whitelist	Round 1	$0,0025	400,00MF	0,000005000000000000ETH	200.000,00MF	$125.000	560000	20x	80,00x	160,00x
8	Whitelist	Round 2	$0,0050	200,00MF	0,000010000000000000ETH	100.000,00MF	$250.000	1200000	10x	40,00x	80,00x
9	Everyone	Round 3	$0,0250	40,00MF	0,000050000000000000ETH	20.000,00MF	$1.250.000	1640000	2x	8,00x	16,00x
10	Everyone	Round 4	$0,0333	30MF	0,000066666666666667ETH	15.000,00MF	$1.666.667	3000000	50% 1,5x	6x	12x
11	Everyone	Round 5	$0,0385	26,00MF	0,000076923076923077ETH	13.000,00MF	$1.923.077	4900000	30% 1,3x	5,20x	10,40x
12	Everyone	Round 6	$0,0417	24MF	0,000083333333333333ETH	12.000,00MF	$2.083.333	6600000	20% 1,2x	5x	10x
13	Everyone	Round 7	$0,0435	23,00MF	0,000086956521739130ETH	11.500,00MF	$2.173.913	5500000	15% 1,15x	4,60x	9,20x
14	Everyone	Round 8	$0,0455	22,00MF	0,000090909090909091ETH	11.000,00MF	$2.272.727	4900000	10% 1,1x	4,40x	8,80x
15	Everyone	Round 9	$0,0476	21MF	0,000095238095238095ETH	10.500,00MF	$2.380.952	3000000	5% 1,05x	4x	8x
16	Everyone	Round 10	$0,0500	20,00MF	0,000100000000000000ETH	10.000,00MF	$2.500.000	1700000	1x	4,00x	8,00x
17									And don't forget dividends!
18								10.000.000	20.000.000	50.000.000
19						Example Scenarios:		$10m Valuation	$20m Valuation	$50m Valuation
20
21						Invest $500 in Round 5		$4.333	$8.667	$21.667
22
23						Invest $10 in Round 1		$1.333	$2.667	$6.667
24
25						Invest $3000 in Round 9		$21.000	$42.000	$105.000
26
27						Invest $200 in Round 3		$2.667	$5.333	$13.333
28
29						Invest $10.000 in Round 10		$66.667	$133.333	$333.333
30
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
62
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