| A | B | C | D | E | F | G | |
|---|---|---|---|---|---|---|---|
1 | AptosLaunch.io | ||||||
2 | Investor round | 38% of Total | Token amount | Price | $ amount | Unlocked # token day 1 | unlocked on day 1 |
3 | Presale / Seed | 15.00% | 15,000,000 | 0.04 | $600,000 | 3,750,000 | 25% |
4 | Private Sales | 20.00% | 20,000,000 | 0.05 | $1,000,000 | 6,000,000 | 30% |
5 | OGs / Whitelisted | 1.50% | 1,500,000 | 0.065 | $97,500 | 1,500,000 | 100% |
6 | Launchpad | 1.50% | 1,500,000 | 0.07 | $105,000 | 1,500,000 | 100% |
7 | Total | Sales token | 38,000,000 | Hard Cap | $1,802,500.00 | Total Day1 token | 12,750,000 |
8 | Token Supply | 100,000,000 | Soft Cap | $1,081,500.00 | Total Day1 Market Cap | $892,500.00 | |
9 | |||||||
10 | Unlock | ||||||
11 | Unlock Schedule | Day 1 | Cliff | Unlock/ Month After Cliff | |||
12 | Presale / Seed | 3,750,000 | 25.00% | 6 Months | 2,250,000 | 15.00% | |
13 | Private Sales | 6,000,000 | 30.00% | 6 Months | 2,800,000 | 14.00% | |
14 | OGs / Whitelisted | 1,500,000 | 100.00% | / | / | / | / |
15 | Launchpad | 1,500,000 | 100.00% | / | / | / | / |
16 | Team | 0 | 0.00% | 9 Months | 666,000 | 6.66% | |
17 | |||||||
18 | Use of Proceeds | Token Breakdown | Unlock Schedule | ||||
19 | Marketing | 30% | Token Sales | Round Based | 38% | ||
20 | Operations | 25% | Team | 9-24 base onVolume | 10% | ||
21 | Development | 30% | Treasury | N/A | 10% | ||
22 | Ecosystem | 15% | Liquidity | N/A | 8% | ||
23 | Ecosystem | N/A | 34% | ||||
24 | |||||||
25 | Emissions (Price = 0.07) | Year 1 (Reference Only) | |||||
26 | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | |
27 | Tokens | 12,750,000 | 12,750,000 | 12,750,000 | 12,750,000 | 12,750,000 | 12,750,000 |
28 | Market Cap | 892,500 | 892,500 | 892,500 | 892,500 | 892,500 | 892,500 |
29 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
30 | 12,750,000 | 17,100,000 | 22,116,000 | 27,132,000 | 32,148,000 | 37,164,000 | |
31 | 892,500 | 1,197,000 | 1,548,120 | 1,899,240 | 2,250,360 | 2,601,480 | |
32 | Year 2 (Reference Only) | ||||||
33 | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | |
34 | Tokens | 37,830,000 | 38,496,000 | 39,162,000 | 39,828,000 | 40,494,000 | 41,160,000 |
35 | Market Cap | 2,648,100 | 2,694,720 | 2,741,340 | 2,787,960 | 2,834,580 | 2,881,200 |
36 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
37 | 41,826,000 | 42,492,000 | 43,158,000 | 43,824,000 | 44,490,000 | 45,156,000 | |
38 | 892,500 | 2,974,440 | 3,021,060 | 3,067,680 | 3,114,300 | 3,160,920 | |