V2 XOXNO tokenmetrics.xlsx

	A	B	C	D	E	F	G	H	I	J
1	Total supply	100,000,000
2										Market cap
3	DEX LISTING at $0.025	Public Sale	Private Sale	Airdrop	Team	Launchpool	Ecosystem	Liquidity	Total	$2,500,000
4	Token Address									Private vs Public
5	Token Allocation	20,000,000	22,500,000	3,500,000	15,000,000	2,000,000	12,000,000	25,000,000	100,000,000	-25.00%
6	% of Total Supply	20.00%	22.5%	3.5%	15.00%	2.00%	12.00%	25.00%	100.00%
7	Token Price ($)	$0.02500	$0.0200	$0.0000	$0.0000	$0.0000	$0.0000	$0.0000	-
8	Amount Raised ($)	$500,000	$450,000	$0	$0	$0	$0	$0	$950,000	All vested tokens are unlocked every second during the period
9	Total Valuation at each round ($)	$2,500,000	$2,000,000	$0	$0	$0	$0	$0
10	Lock	0	4	5	12	0	12	12
11	Vesting	0	24	12	48	0	42	12
12	Cliff	1	1	1	1	1	1	6
13	44805	Public Sale	Private Sale	Airdrop	Team	Launchpool	Ecosystem	Liquidity	Circulating Supply	Circulating Supply %
14	TGE	20,000,000		750,000		1,000,000	3,000,000	15,000,000	39,750,000	39.75%
15	1								39,750,000	39.75%
16	2								39,750,000	39.75%
17	3								39,750,000	39.75%
18	4								39,750,000	39.75%
19	5		937,500						40,687,500	40.69%
20	6		937,500	229,167					41,854,167	41.85%
21	7		937,500	229,167					43,020,833	43.02%
22	8		937,500	229,167					44,187,500	44.19%
23	9		937,500	229,167					45,354,167	45.35%
24	10		937,500	229,167					46,520,833	46.52%
25	11		937,500	229,167					47,687,500	47.69%
26	12		937,500	229,167					48,854,167	48.85%
27	13		937,500	229,167	312,500		214,286		50,547,619	50.55%
28	14		937,500	229,167	312,500		214,286		52,241,071	52.24%
29	15		937,500	229,167	312,500		214,286		53,934,524	53.93%
30	16		937,500	229,167	312,500		214,286		55,627,976	55.63%
31	17		937,500	229,167	312,500		214,286		57,321,429	57.32%
32	18		937,500		312,500		214,286	5,000,000	63,785,714	63.79%
33	19		937,500		312,500		214,286		65,250,000	65.25%
34	20		937,500		312,500		214,286		66,714,286	66.71%
35	21		937,500		312,500		214,286		68,178,571	68.18%
36	22		937,500		312,500		214,286		69,642,857	69.64%
37	23		937,500		312,500		214,286		71,107,143	71.11%
38	24		937,500		312,500		214,286	5,000,000	77,571,429	77.57%
39	25		937,500		312,500		214,286		79,035,714	79.04%
40	26		937,500		312,500		214,286		80,500,000	80.50%
41	27		937,500		312,500		214,286		81,964,286	81.96%
42	28		937,500		312,500		214,286		83,428,571	83.43%
43	29				312,500		214,286		83,955,357	83.96%
44	30				312,500		214,286		84,482,143	84.48%
45	31				312,500		214,286		85,008,929	85.01%
46	32				312,500		214,286		85,535,714	85.54%
47	33				312,500		214,286		86,062,500	86.06%
48	34				312,500		214,286		86,589,286	86.59%
49	35				312,500		214,286		87,116,071	87.12%
50	36				312,500		214,286		87,642,857	87.64%
51	37				312,500		214,286		88,169,643	88.17%
52	38				312,500		214,286		88,696,429	88.70%
53	39				312,500		214,286		89,223,214	89.22%
54	40				312,500		214,286		89,750,000	89.75%
55	41				312,500		214,286		90,276,786	90.28%
56	42				312,500		214,286		90,803,571	90.80%
57	43				312,500		214,286		91,330,357	91.33%
58	44				312,500		214,286		91,857,143	91.86%
59	45				312,500		214,286		92,383,929	92.38%
60	46				312,500		214,286		92,910,714	92.91%
61	47				312,500		214,286		93,437,500	93.44%
62	48				312,500		214,286		93,964,286	93.96%
63	49				312,500		214,286		94,491,071	94.49%
64	50				312,500		214,286		95,017,857	95.02%
65	51				312,500		214,286		95,544,643	95.54%
66	52				312,500		214,286		96,071,429	96.07%
67	53				312,500		214,286		96,598,214	96.60%
68	54				312,500		214,286		97,125,000	97.13%
69	55				312,500				97,437,500	97.44%
70	56				312,500				97,750,000	97.75%
71	57				312,500				98,062,500	98.06%
72	58				312,500				98,375,000	98.38%
73	59				312,500				98,687,500	98.69%
74	60				312,500				99,000,000	99.00%
75	Total	20,000,000	22,500,000	3,500,000	15,000,000	1,000,000	12,000,000	25,000,000	99,000,000	99.00%
76		20.00%	22.50%	3.50%	15.00%	1.00%	12.00%	25.00%	99.00%
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100