| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | ||||||||||||||||||||||||||
2 | Name: | Ledgity | Current Raise: | Private | Initial Market Cap wo/ Liquidity | $719,083 | ||||||||||||||||||||
3 | Total Raise: | $2,107,500 | Seed FDV: | $7,500,000 | Initial Market Cap With Liquidity | $1,394,083 | ||||||||||||||||||||
4 | Total Supply: | 75,000,000 | Public FDV: | $7,500,000 | Initial Circulating Supply | 13,940,833.33 | ||||||||||||||||||||
5 | ||||||||||||||||||||||||||
6 | Community STAGES AND RAISE ALLOCATION | |||||||||||||||||||||||||
7 | Investment round | Number of holders | Price Per Token | Discount to TGE price | Amount of tokens | Allocation of total supply | Raise Amount | Valuation | Public sales x | |||||||||||||||||
8 | Aidrop Community | 5373 | -- | - | 1,000,000 | 1.33% | - | - | - | |||||||||||||||||
9 | LINK stakers | -- | -% | 3,000,000 | 4.00% | |||||||||||||||||||||
10 | Community Pre Seed | 850 | $0.100 | 0% | 9,825,000 | 13.10% | $982,500 | $7,500,000 | 1.00 | |||||||||||||||||
11 | Community LBP | 707 | $0.100 | 0% | 7,750,000 | 10.33% | $600,000 | $7,500,000 | 1.00 | |||||||||||||||||
12 | Public | - | $0.100 | - | 5,250,000 | 7.00% | $525,000 | $7,500,000 | 1.00 | |||||||||||||||||
13 | KOLs | $0.100 | 3,750,000 | 5.00% | $375,000 | $7,500,000 | ||||||||||||||||||||
14 | Total: | 6930 | -- | - | 30,575,000 | 35.43% | $2,107,500 | - | - | |||||||||||||||||
15 | ||||||||||||||||||||||||||
16 | TOKEN ALLOCATION | VESTING SCHEDULES | ||||||||||||||||||||||||
17 | Allocation | % of Total Supply | Amount of tokens | TGE % of allocation | % of supply unlocked at TGE | Cliff (in months) | Vesting (in months) | Total vesting (in months) | ||||||||||||||||||
18 | Community Pre Seed | 13.1000% | 9,825,000 | 10.0% | 982,500.00 | 1.31% | 0 | 12 | 12 | |||||||||||||||||
19 | Community Seed (LBP) | 10.3333% | 7,750,000 | 50.00% | 3,875,000.00 | 5.17% | 0 | 4 | 4 | |||||||||||||||||
20 | Public | 7.0000% | 5,250,000 | 25.00% | 1,312,500.00 | 1.75% | 0 | 4 | 4 | |||||||||||||||||
21 | KOLs | 5.0000% | 3,750,000 | 25.0% | 937,500.00 | 1.25% | 0 | 4 | 4 | |||||||||||||||||
22 | Team & advisors | 16.5667% | 12,425,000 | 0.0% | 0.00 | 0.00% | 6 | 24 | 30 | |||||||||||||||||
23 | Community Incentive (staking, L-Boost Vault, Airdrop...) | 29.0000% | 21,750,000 | 0.0% | 0.00 | 0.00% | 0 | 48 | 48 | |||||||||||||||||
24 | Marketing | 8.0000% | 6,000,000 | 0.0% | 0.00 | 0.00% | 6 | 24 | 30 | |||||||||||||||||
25 | Operations | 2% | 1,500,000 | 5.6% | 83,333.33 | 0.11% | 0 | 18 | 18 | |||||||||||||||||
26 | DEX Liquidity | 9.0000% | 6,750,000 | 100.0% | 6,750,000.00 | 9.00% | 0 | 1 | 1 | |||||||||||||||||
27 | 100.00% | 75,000,000 | : | 13,940,833.33 | 18.59% | |||||||||||||||||||||
28 | ||||||||||||||||||||||||||
29 | $675,000.00 | $600,000.00 | ||||||||||||||||||||||||
30 | Maximum Liquidity on TGE | $1,350,000.00 | $75,000.00 | ` | ||||||||||||||||||||||
31 | ||||||||||||||||||||||||||
32 | Sell Pressure at TGE | $710,750.00 | ||||||||||||||||||||||||
33 | ||||||||||||||||||||||||||
34 | ||||||||||||||||||||||||||
35 | ||||||||||||||||||||||||||
36 | ||||||||||||||||||||||||||
37 | ||||||||||||||||||||||||||
38 | ||||||||||||||||||||||||||
39 | ||||||||||||||||||||||||||
40 | ||||||||||||||||||||||||||
41 | ||||||||||||||||||||||||||
42 | ||||||||||||||||||||||||||
43 | ||||||||||||||||||||||||||
44 | ||||||||||||||||||||||||||
45 | ||||||||||||||||||||||||||
46 | ||||||||||||||||||||||||||
47 | ||||||||||||||||||||||||||
48 | ||||||||||||||||||||||||||
49 | ||||||||||||||||||||||||||
50 | ||||||||||||||||||||||||||
51 | ||||||||||||||||||||||||||
52 | ||||||||||||||||||||||||||
53 | ||||||||||||||||||||||||||
54 | ||||||||||||||||||||||||||
55 | ||||||||||||||||||||||||||
56 | CIRCULATING SUPPLY | |||||||||||||||||||||||||
57 | Month | Community Pre Seed | Community Seed (LBP) | Public | KOLs | Team & Advisors | Community Incentive (staking, L-Boost Vault, Airdrop...) | Marketing | Operations | DEX Liquidity | Circulating Supply | Circulating Supply % (to max supply) | ||||||||||||||
58 | TGE | 982,500 | 3,875,000 | 1,312,500 | 937,500 | 0 | 0 | 0 | 83,333 | 6,750,000 | 13,940,833 | 18.59% | ||||||||||||||
59 | 1 | Month 1 | 1,719,375 | 4,843,750 | 2,296,875 | 1,640,625 | 0 | 453,125 | 0 | 162,037 | 6,750,000 | 17,865,787 | 23.82% | |||||||||||||
60 | 2 | Month 2 | 2,456,250 | 5,812,500 | 3,281,250 | 2,343,750 | 0 | 906,250 | 0 | 240,741 | 6,750,000 | 21,790,741 | 29.05% | |||||||||||||
61 | 3 | Month 3 | 3,193,125 | 6,781,250 | 4,265,625 | 3,046,875 | 0 | 1,359,375 | 0 | 319,444 | 6,750,000 | 25,715,694 | 34.29% | |||||||||||||
62 | 4 | Month 4 | 3,930,000 | 7,750,000 | 5,250,000 | 3,750,000 | 0 | 1,812,500 | 0 | 398,148 | 6,750,000 | 29,640,648 | 39.52% | |||||||||||||
63 | 5 | Month 5 | 4,666,875 | 7,750,000 | 5,250,000 | 3,750,000 | 0 | 2,265,625 | 0 | 476,852 | 6,750,000 | 30,909,352 | 41.21% | |||||||||||||
64 | 6 | Month 6 | 5,403,750 | 7,750,000 | 5,250,000 | 3,750,000 | 0 | 2,718,750 | 0 | 555,556 | 6,750,000 | 32,178,056 | 42.90% | |||||||||||||
65 | 7 | Month 7 | 6,140,625 | 7,750,000 | 5,250,000 | 3,750,000 | 517,708 | 3,171,875 | 250,000 | 634,259 | 6,750,000 | 34,214,468 | 45.62% | |||||||||||||
66 | 8 | Month 8 | 6,877,500 | 7,750,000 | 5,250,000 | 3,750,000 | 1,035,417 | 3,625,000 | 500,000 | 712,963 | 6,750,000 | 36,250,880 | 48.33% | |||||||||||||
67 | 9 | Month 9 | 7,614,375 | 7,750,000 | 5,250,000 | 3,750,000 | 1,553,125 | 4,078,125 | 750,000 | 791,667 | 6,750,000 | 38,287,292 | 51.05% | |||||||||||||
68 | 10 | Month 10 | 8,351,250 | 7,750,000 | 5,250,000 | 3,750,000 | 2,070,833 | 4,531,250 | 1,000,000 | 870,370 | 6,750,000 | 40,323,704 | 53.76% | |||||||||||||
69 | 11 | Month 11 | 9,088,125 | 7,750,000 | 5,250,000 | 3,750,000 | 2,588,542 | 4,984,375 | 1,250,000 | 949,074 | 6,750,000 | 42,360,116 | 56.48% | |||||||||||||
70 | 12 | Month 12 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 3,106,250 | 5,437,500 | 1,500,000 | 1,027,778 | 6,750,000 | 44,396,528 | 59.20% | |||||||||||||
71 | 13 | Month 13 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 3,623,958 | 5,890,625 | 1,750,000 | 1,106,481 | 6,750,000 | 45,696,065 | 60.93% | |||||||||||||
72 | 14 | Month 14 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 4,141,667 | 6,343,750 | 2,000,000 | 1,185,185 | 6,750,000 | 46,995,602 | 62.66% | |||||||||||||
73 | 15 | Month 15 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 4,659,375 | 6,796,875 | 2,250,000 | 1,263,889 | 6,750,000 | 48,295,139 | 64.39% | |||||||||||||
74 | 16 | Month 16 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 5,177,083 | 7,250,000 | 2,500,000 | 1,342,593 | 6,750,000 | 49,594,676 | 66.13% | |||||||||||||
75 | 17 | Month 17 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 5,694,792 | 7,703,125 | 2,750,000 | 1,421,296 | 6,750,000 | 50,894,213 | 67.86% | |||||||||||||
76 | 18 | Month 18 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 6,212,500 | 8,156,250 | 3,000,000 | 1,500,000 | 6,750,000 | 52,193,750 | 69.59% | |||||||||||||
77 | 19 | Month 19 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 6,730,208 | 8,609,375 | 3,250,000 | 1,500,000 | 6,750,000 | 53,414,583 | 71.22% | |||||||||||||
78 | 20 | Month 20 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 7,247,917 | 9,062,500 | 3,500,000 | 1,500,000 | 6,750,000 | 54,635,417 | 72.85% | |||||||||||||
79 | 21 | Month 21 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 7,765,625 | 9,515,625 | 3,750,000 | 1,500,000 | 6,750,000 | 55,856,250 | 74.48% | |||||||||||||
80 | 22 | Month 22 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 8,283,334 | 9,968,750 | 4,000,000 | 1,500,000 | 6,750,000 | 57,077,084 | 76.10% | |||||||||||||
81 | 23 | Month 23 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 8,801,042 | 10,421,875 | 4,250,000 | 1,500,000 | 6,750,000 | 58,297,917 | 77.73% | |||||||||||||
82 | 24 | Month 24 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 9,318,750 | 10,875,000 | 4,500,000 | 1,500,000 | 6,750,000 | 59,518,750 | 79.36% | |||||||||||||
83 | 25 | Month 25 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 9,836,459 | 11,328,125 | 4,750,000 | 1,500,000 | 6,750,000 | 60,739,584 | 80.99% | |||||||||||||
84 | 26 | Month 26 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 10,354,167 | 11,781,250 | 5,000,000 | 1,500,000 | 6,750,000 | 61,960,417 | 82.61% | |||||||||||||
85 | 27 | Month 27 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 10,871,875 | 12,234,375 | 5,250,000 | 1,500,000 | 6,750,000 | 63,181,250 | 84.24% | |||||||||||||
86 | 28 | Month 28 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 11,389,584 | 12,687,500 | 5,500,000 | 1,500,000 | 6,750,000 | 64,402,084 | 85.87% | |||||||||||||
87 | 29 | Month 29 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 11,907,292 | 13,140,625 | 5,750,000 | 1,500,000 | 6,750,000 | 65,622,917 | 87.50% | |||||||||||||
88 | 30 | Month 30 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 12,425,000 | 13,593,750 | 6,000,000 | 1,500,000 | 6,750,000 | 66,843,750 | 89.13% | |||||||||||||
89 | 31 | Month 31 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 12,425,000 | 14,046,875 | 6,000,000 | 1,500,000 | 6,750,000 | 67,296,875 | 89.73% | |||||||||||||
90 | 32 | Month 32 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 12,425,000 | 14,500,000 | 6,000,000 | 1,500,000 | 6,750,000 | 67,750,000 | 90.33% | |||||||||||||
91 | 33 | Month 33 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 12,425,000 | 14,953,125 | 6,000,000 | 1,500,000 | 6,750,000 | 68,203,125 | 90.94% | |||||||||||||
92 | 34 | Month 34 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 12,425,000 | 15,406,250 | 6,000,000 | 1,500,000 | 6,750,000 | 68,656,250 | 91.54% | |||||||||||||
93 | 35 | Month 35 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 12,425,000 | 15,859,375 | 6,000,000 | 1,500,000 | 6,750,000 | 69,109,375 | 92.15% | |||||||||||||
94 | 36 | Month 36 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 12,425,000 | 16,312,500 | 6,000,000 | 1,500,000 | 6,750,000 | 69,562,500 | 92.75% | |||||||||||||
95 | 37 | Month 37 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 12,425,000 | 16,765,625 | 6,000,000 | 1,500,000 | 6,750,000 | 70,015,625 | 93.35% | |||||||||||||
96 | 38 | Month 38 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 12,425,000 | 17,218,750 | 6,000,000 | 1,500,000 | 6,750,000 | 70,468,750 | 93.96% | |||||||||||||
97 | 39 | Month 39 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 12,425,000 | 17,671,875 | 6,000,000 | 1,500,000 | 6,750,000 | 70,921,875 | 94.56% | |||||||||||||
98 | 40 | Month 40 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 12,425,000 | 18,125,000 | 6,000,000 | 1,500,000 | 6,750,000 | 71,375,000 | 95.17% | |||||||||||||
99 | 41 | Month 41 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 12,425,000 | 18,578,125 | 6,000,000 | 1,500,000 | 6,750,000 | 71,828,125 | 95.77% | |||||||||||||
100 | 42 | Month 42 | 9,825,000 | 7,750,000 | 5,250,000 | 3,750,000 | 12,425,000 | 19,031,250 | 6,000,000 | 1,500,000 | 6,750,000 | 72,281,250 | 96.38% | |||||||||||||