BJ Tokenomics - Final - Google Sheets

	A	B	C	D	E	F	G	H	I
1	Investment Rounds
2	Round	Token Price	% of Token Distribution	Tokens for Sale	Total	FDV	Vesting Period	TGE Release %	TGE Supply
3	Private	$0.5500	7.00%	700,000	$385,000	$5,500,000	20% at TGE, daily linear for 6 months	20%	140,000
4	Strategic	$0.600	3.50%	350,000	$210,000	$6,000,000	25% TGE, daily linear for 4 months	25%	87,500
5	Public	$0.600	4.00%	400,000	$240,000	$6,000,000	25% TGE, daily linear for 4 months	25%	100,000
6	Total		14.50%	1,450,000	$835,000				327,500
7
8	Token Allocation	% of allocation	Number of Tokens					TGE Release %	TGE Supply
9	Treasury Reserve	17.50%	1,750,000				3 month cliff, daily linear 48 months	0.00%	0
10	Advisory	3.00%	300,000				6 month cliff, daily linear 24 months	0.00%	0
11	Team & Recruitment	12.00%	1,200,000				6 month cliff, daily linear 24 months	0.00%	0
12	Marketing & Partnerships	15.00%	1,500,000				1 month cliff, daily linear for 48 months	0.00%	0
13	Staking Incentives	10.00%	1,000,000				1 month cliff, daily linear for 48 months	0.00%	0
14	Ecosystem Rewards	15.00%	1,500,000				3 month cliff, daily linear for 48 months	0.00%	0
15	Liquidity	13.00%	1,300,000				50% at TGE, daily linear for 2 months	50.00%	650,000
16	Private Round	7.00%	700,000				20% at TGE, daily linear for 6 months	20.00%	140,000
17	Strategic Round	3.50%	350,000				25% TGE, daily linear for 4 months	25.00%	87,500
18	Public Round	4.00%	400,000				25% TGE, daily linear for 4 months	25.00%	100,000
19	Total	100.00%	10,000,000						977,500
20
21	Summary / Fact Sheet
22	Company	BlocJerk
23	Token (Ticker)	BJ
24	Hard Cap / Total Raise	$835,000
25	Token Supply	10,000,000
26	Tokens for Raise	14.5%
27	Initial Circulating Supply (TGE)*	327,500
28	Initial Circulating Supply % (TGE)*	3.28%
29	Public Sale Token Price	$0.600
30	Initial Market Cap (TGE)*	$196,500	*excluding locked liquidity
31	Trading Fees	5/5
32
33
34	Sale Summary
35	Amount to be raised	$835,000
36	Tokens to be sold	1,450,000.00
37	% Supply	14.50%
38	Initial Market Cap	$196,500
39	Fully Diluted Market Cap	$6,000,000
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