Token Sale Modeling

	B	C	D	E	F	G	H	I	J	K
1
2	Allocation	Tokenomics	Total Tokens	Initial release	Released tokens	% on initial circulation	Price	Raise (USD)	Release schedule	1st Month
3	Private Sale	5.00%	500,000.00	50.00%	250,000.00	6.46%	$0.88	$440,000.00
4	Lauchpad	2.30%	230,000.00	50.00%	115,000.00	2.97%	$0.95	$218,500.00	50% release at TGE, 3-month vesting	1.15%
5	Public Sale	15.00%	1,500,000.00	100.00%	1,500,000.00	38.78%	$1.00	$1,500,000.00	100% release at TGE	-%
6	Development	10.00%	1,000,000.00	25.00%	250,000.00	6.46%			25% release at TGE, 2-year vesting	0.31%
7	Marketing	10.00%	1,000,000.00	25.00%	250,000.00	6.46%			25% release at TGE, 1-year vesting	0.63%
8	Team / Incentives	20.00%	2,000,000.00	0.00%	0.00	0.00%			2-year vesting, 6-month cliff	0.00%
9	Community & User Incentives	3.00%	300,000.00	25.00%	75,000.00	1.94%			25% release at TGE, 6-month vesting	0.38%
10	Early Investors	3.70%	370,000.00	25.00%	92,500.00	2.39%			25% release at TGE, 12-month vesting	0.23%
11	Future Investors / Reserves	14.00%	1,400,000.00	0.00%	0.00	0.00%			2-year vesting, 1-year cliff	0.00%
12	Airdrop	1.00%	100,000.00	100.00%	100,000.00	2.59%			100% Release at TGE	-%
13	Liquidity	16.00%	1,600,000.00	100.00%	1,600,000.00	41.37%			12-month lockup. 10% per month option to remove thereafter	0.00%
14	Total	100.00%	10,000,000.00	38.68%	3,867,500.00			$1,718,500.00
15
16
17	Total Raise	Initial market cap	Initial circulating supply	Dilluted market cap	Listing Price (USD)	Listing gain
18	$1,718,500.00	$4,447,625.00	38.68%	$11,500,000.00	$1.15	15.00%
19
20
21	USD to be deployed for Liquidity	$1,600,000.00
22	Tokens Required for liquidity	1,360,000.00
23	% of IDO	90.67%
24
25
26	Step 0: Write down all token allocations
27	Step 1: Write total supply (D14)
28	Step 2: Write down allocation % in Tokenomics (B3-B13)
29	Step 3: Write the release schedule (J3-J13) and initial release % (E3-E13)
30	Step 4: Write the price for each investment round (H3-H5)
31	Step 5: Write listing price (F18)
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