Bitdealer Tokenomics

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R
1	BIT - Sales Stages & Raise Allocations
2	Investment round	Valuation	Raise Amount	Price Per Token	Discount to TGE Price	TGE (%)	Cliff (M)	Vesting (M)	Allocation of total supply	Amount of tokens	TGE release	Initial market cap	Vesting Plan	Monthly Unlock %	Cliff / Total	% of all PM	Monthly release (Tokens)	Value released $
3	Seed (sold out)	$70,000,000	$2,000,000	$0.0700		0.00%	1	12	2.86%	28,571,429	0.00	$0	0% TGE unlock, 1 month cliff, 12 months vesting (linear unlocks)	8.33%	0.000%	0.238%	2,380,952.38	$83,333.33
4	Strategic (Kaito)	$35,000,000	$2,000,000	$0.0350		100.00%	0	0	5.71%	57,142,857	57,142,857.14	$2,000,000	100% TGE unlock	0.00%	5.714%	0.000%	0.00	$0.00
5	Public	$35,000,000	$600,000	$0.0350		100.00%	0	0	1.71%	17,142,857	17,142,857.14	$600,000	100% TGE unlock	0.00%	1.714%	0.000%	0.00	$0.00
6	Liquidity					100.00%	0	0	20.00%	200,000,000	200,000,000.00	$7,000,000	100% TGE unlock	0.00%	20.000%	0.000%	0.00	$0.00
7	Kaito Rewards					10.00%	0	24	10.00%	100,000,000	10,000,000.00	$350,000	10% TGE unlock, 24months vesting (linear unlocks)	3.75%	1.000%	0.375%	3,750,000.00	$131,250.00
8	Ecosystem					0.00%	4	56	35.00%	350,000,000	0.00	$0	0% TGE unlock, 4 months cliff, 56months vesting (linear unlocks)	1.79%	0.000%	0.625%	6,250,000.00	$218,750.00
9	Development					0.00%	4	56	20.00%	200,000,000	0.00	$0	0% TGE unlock, 4 months cliff, 56 months vesting (linear unlocks)	1.79%	0.000%	0.357%	3,571,428.57	$125,000.00
10	Team					0.00%	4	56	4.71%	47,142,857	0.00	$0	0% TGE unlock, 4 months cliff, 24 months vesting (linear unlocks)	1.79%	0.000%	0.084%	841,836.73	$29,464.29
11	Total		$4,600,000						100.00%	1,000,000,000	284,285,714.29	$9,950,000
12
13	Tokenomics
14	Total Supply	1,000,000,000
15	Listing Price	$0.035
16	Fully Diluted Market Cap	$35,000,000
17	Circulating Supply	284,285,714
18	Circulating Supply %	28.43%
19	Initial Market Cap	$9,950,000
20	Initial Market Cap (EXCL LIQ) / Sell Pressure	$2,600,000
21	Liquidity Available	$7,000,000
22	Minimum Liquidity	$3,900,000
23	Total Raise	$4,600,000
24	Supply Sold	10.29%
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
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	Month	Seed (sold out)	Strategic (Kaito)	Public	Liquidity	Kaito Rewards	Ecosystem	Development	Team	Total	Token infaltion	Value released (ALL)	External Sell Pressure	Sale release	Sell pressure
80	1	0.000%	5.714%	1.714%	20.000%	1.000%	0.000%	0.000%	0.00%	28.429%	28.429%	$9,950,000.00	27.429%	27.429%	$9,600,000.00
81	2	0.000%	5.714%	1.714%	20.000%	1.000%	0.000%	0.000%	0.00%	28.429%	0.000%	$0.00	27.429%	0.000%	$0.00
82	3	0.000%	5.714%	1.714%	20.000%	1.000%	0.000%	0.000%	0.00%	28.429%	0.000%	$0.00	27.429%	0.000%	$0.00
83	4	0.000%	5.714%	1.714%	20.000%	1.000%	0.000%	0.000%	0.00%	28.429%	0.000%	$0.00	27.429%	0.000%	$0.00
84	5	0.238%	5.714%	1.714%	20.000%	1.375%	0.625%	0.357%	0.08%	30.108%	1.679%	$587,797.62	27.667%	0.238%	$83,333.33
85	6	0.476%	5.714%	1.714%	20.000%	1.750%	1.250%	0.714%	0.17%	31.787%	1.679%	$587,797.62	27.905%	0.238%	$83,333.33
86	7	0.714%	5.714%	1.714%	20.000%	2.125%	1.875%	1.071%	0.25%	33.467%	1.679%	$587,797.62	28.143%	0.238%	$83,333.33
87	8	0.952%	5.714%	1.714%	20.000%	2.500%	2.500%	1.429%	0.34%	35.146%	1.679%	$587,797.62	28.381%	0.238%	$83,333.33
88	9	1.190%	5.714%	1.714%	20.000%	2.875%	3.125%	1.786%	0.42%	36.826%	1.679%	$587,797.62	28.619%	0.238%	$83,333.33
89	10	1.429%	5.714%	1.714%	20.000%	3.250%	3.750%	2.143%	0.51%	38.505%	1.679%	$587,797.62	28.857%	0.238%	$83,333.33
90	11	1.667%	5.714%	1.714%	20.000%	3.625%	4.375%	2.500%	0.59%	40.185%	1.679%	$587,797.62	29.095%	0.238%	$83,333.33
91	12	1.905%	5.714%	1.714%	20.000%	4.000%	5.000%	2.857%	0.67%	41.864%	1.679%	$587,797.62	29.333%	0.238%	$83,333.33
92	13	2.143%	5.714%	1.714%	20.000%	4.375%	5.625%	3.214%	0.76%	43.543%	1.679%	$587,797.62	29.571%	0.238%	$83,333.33
93	14	2.381%	5.714%	1.714%	20.000%	4.750%	6.250%	3.571%	0.84%	45.223%	1.679%	$587,797.62	29.810%	0.238%	$83,333.33
94	15	2.619%	5.714%	1.714%	20.000%	5.125%	6.875%	3.929%	0.93%	46.902%	1.679%	$587,797.62	30.048%	0.238%	$83,333.33
95	16	2.857%	5.714%	1.714%	20.000%	5.500%	7.500%	4.286%	1.01%	48.582%	1.679%	$587,797.62	30.286%	0.238%	$83,333.33
96	17	2.857%	5.714%	1.714%	20.000%	5.875%	8.125%	4.643%	1.09%	50.023%	1.441%	$504,464.29	30.286%	0.000%	$0.00
97	18	2.857%	5.714%	1.714%	20.000%	6.250%	8.750%	5.000%	1.18%	51.464%	1.441%	$504,464.29	30.286%	0.000%	$0.00
98	19	2.857%	5.714%	1.714%	20.000%	6.625%	9.375%	5.357%	1.26%	52.906%	1.441%	$504,464.29	30.286%	0.000%	$0.00
99	20	2.857%	5.714%	1.714%	20.000%	7.000%	10.000%	5.714%	1.35%	54.347%	1.441%	$504,464.29	30.286%	0.000%	$0.00
100	21	2.857%	5.714%	1.714%	20.000%	7.375%	10.625%	6.071%	1.43%	55.788%	1.441%	$504,464.29	30.286%	0.000%	$0.00