| A | B | C | D | E | F | G | H | I | |
|---|---|---|---|---|---|---|---|---|---|
1 | Tag | # of Tokens | % of Total Supply | % Unlock TGE | Cliff (M) | Vesting (M) | Round price ($) | Round FDV ($) | Token Amount at TGE |
2 | Pre Seed (50% discount) | 3,400,000 | 6.80% | 0.0% | 2 | 12 | 0.15 | 7,500,000 | 0 |
3 | Seed (33% discount) | 5,750,000 | 11.50% | 0.0% | 2 | 12 | 0.20 | 10,000,000 | 0 |
4 | Public sale | 1,000,000 | 2.00% | 10.0% | 0.5 | 3 | 0.30 | 15,000,000 | 100,000 |
5 | Core contributors | 10,000,000 | 20.00% | 0.0% | 6 | 24 | - | - | 0 |
6 | Liquidity provision | 6,000,000 | 12.00% | 100.0% | 0 | 0 | - | - | 6,000,000 |
7 | Ecosystem | 15,350,000 | 30.70% | 0.0% | 0 | 42 | - | - | 0 |
8 | Marketing | 5,000,000 | 10.00% | 10.0% | 0 | 12 | - | - | 500,000 |
9 | Reserves | 3,500,000 | 7.00% | 10.0% | 0 | 12 | - | - | 350,000 |
10 | Overall | 50,000,000 | 100.00% | 13.900% | 6,950,000 | ||||
11 | |||||||||
12 | Project Market CAP Related | ||||||||
13 | Listing Price: | $0.3000 | |||||||
14 | Circulating Supply Exc Liquidity TGE: | 950,000 | |||||||
15 | % Circulating Supply Exc Liquidity TGE: | 1.90% | |||||||
16 | IMC Incl Liquidity: | $2,085,000 | |||||||
17 | IMC Exc Liquidity: | $285,000 | |||||||
18 | Liquidity: | $1,800,000 | |||||||
19 | Fully Dilutted M-cap: | $15,000,000 | |||||||
20 | |||||||||
21 | |||||||||
22 | |||||||||
23 | |||||||||
24 | |||||||||
25 | |||||||||
26 | |||||||||
27 | |||||||||
28 | |||||||||
29 | |||||||||
30 | |||||||||
31 | |||||||||
32 | |||||||||
33 | |||||||||
34 | |||||||||
35 | |||||||||
36 | |||||||||
37 | |||||||||
38 | |||||||||