Based on the numbers you value the token at $150m market cap before anything is even launched. Why are you insisting on such a huge raise? Non-ICO startups are putting together billion dollar companies for a fraction of your intended $45m raise.
I just wish somebody would step up and do a sensible $5m raise for 90% of the tokens. Otherwise this whole industry will burn out before end of the year.