ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
AllocationTokenomicsTotal TokensInitial release
Released tokens
% on initial circulation
PriceRaise (USD)Release schedule
1st Month
3
Private Sale5.00%500,000.0050.00%250,000.006.46%$0.88$440,000.00
4
Lauchpad2.30%230,000.0050.00%115,000.002.97%$0.95$218,500.0050% release at TGE, 3-month vesting1.15%
5
Public Sale15.00%1,500,000.00100.00%1,500,000.0038.78%$1.00$1,500,000.00100% release at TGE-%
6
Development10.00%1,000,000.0025.00%250,000.006.46%25% release at TGE, 2-year vesting0.31%
7
Marketing10.00%1,000,000.0025.00%250,000.006.46%25% release at TGE, 1-year vesting0.63%
8
Team / Incentives20.00%2,000,000.000.00%0.000.00%2-year vesting, 6-month cliff0.00%
9
Community & User Incentives3.00%300,000.0025.00%75,000.001.94%25% release at TGE, 6-month vesting0.38%
10
Early Investors3.70%370,000.0025.00%92,500.002.39%25% release at TGE, 12-month vesting0.23%
11
Future Investors / Reserves14.00%1,400,000.000.00%0.000.00%2-year vesting, 1-year cliff0.00%
12
Airdrop1.00%100,000.00100.00%100,000.002.59%100% Release at TGE-%
13
Liquidity16.00%1,600,000.00100.00%1,600,000.0041.37%12-month lockup. 10% per month option to remove thereafter0.00%
14
Total100.00%10,000,000.0038.68%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$4,447,625.0038.68%$11,500,000.00$1.1515.00%
19
20
21
USD to be deployed for Liquidity
$1,600,000.00
22
Tokens Required for liquidity1,360,000.00
23
% of IDO90.67%
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