| A | B | C | D | E | F | G | H | I | J | K | L | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Note: only change things in blue | Sale parameters | Planned sale dates | Allocation | Total tokens | 400,000,000 | Vesting (m) (0 for instant) | Vesting type | |||||
2 | Group | Raise | Valuation | Token price | Start | End | % | Tokens | Lockup (m) | TGE Unlock (%) | |||
3 | |||||||||||||
4 | Angel round | $995,998 | $20,000,000 | $0.0500 | Mar 1, 2021 | Jun 1, 2021 | 5.0% | 19,919,960 | 12 | 0% | 24 | By second | |
5 | Seed round | $2,044,005 | $20,000,000 | $0.0500 | Jun 1, 2021 | October, 2021 | 10.2% | 40,880,090 | 12 | 0% | 24 | By second | |
6 | Strategic round | $4,000,000 | $40,000,000 | $0.1000 | August, 2022 | March, 2023 | 10.0% | 40,000,000 | 6 | 0% | 30 | By second | |
7 | Presale Option 1 (October 7-11th, 2022) | $389,000 | $69,000,000 | $0.1725 | September, 2022 | September, 2022 | 0.56% | 2,255,072 | 0 | 100% | 0 | By second | |
8 | Presale Option 2 (October 12-17th, 2022) | $90,600 | $60,000,000 | $0.1500 | September, 2022 | October, 2022 | 0.15% | 604,000 | 3 | 30% | 3 | By second | |
9 | Presale Option 3 (Oct 18th - Nov 8th, 2022) | $90,300 | $52,000,000 | $0.1300 | October, 2022 | October, 2022 | 0.2% | 694,615 | 6 | 20% | 6 | By second | |
10 | Core team | 11.0% | 44,000,000 | 12 | 0% | 36 | By second | ||||||
11 | Broader Team | 9.0% | 36,000,000 | 24 | 0% | 36 | By second | ||||||
12 | Market Maker (loan) | 3.0% | 12,000,000 | 0 | 100% | 0 | By second | ||||||
13 | Treasury Reserve | 36.9% | 147,646,262 | 12 | 0% | 48 | Annual | ||||||
14 | Ecosystem Fund | 10.0% | 40,000,000 | 36 | 0% | 0 | Annual | ||||||
15 | Testnet participants | 0.5% | 2,000,000 | 0 | 100% | 0 | By second | ||||||
16 | Mainnet validators | 2.0% | 8,000,000 | 1 | 0% | 47 | By second | ||||||
17 | Incubation | 0.5% | 2,000,000 | 0 | 100% | 0 | By second | ||||||
18 | Integration | 1.0% | 4,000,000 | 6 | 20% | 6 | By second | ||||||
19 | |||||||||||||
20 | Add rows with "add row below" + copy paste | $7,609,903 | 0.00% | 100.00% | 400,000,000 | ||||||||
21 | (and then do the same on the next tabs) | 7,514,116 | |||||||||||