BJ Tokenomics

	A	B	C	D	E	F	G	H	I	J	K	M	N	O	P	Q
1						Total Supply	10,000,000.00
2
3	Category	Description	Percentage	Tokens	TGE Unlock	Cliff	Vesting	Valuation	Raised	Token Price	ROI @ TGE	Tokens	TGE Unlock	Tokens - TGE	Monthly Vesting	Start month
4	Public		6.50%	650,000.00	50%		2	$6,000,000.00	$390,000.00	$0.60	1	650,000.00	325000	325,000.00	162500	487500
5	Private		3.50%	350,000.00	20%	2	8	$6,000,000.00	$210,000.00	$0.60
6	Kols		3.00%	300,000.00	33,3%		3	$6,000,000.00	$0.00	$0.60	1	300,000.00	#VALUE!	#VALUE!	#VALUE!	#VALUE!
7	Liquidity		12.00%	1,200,000.00	50%		12	$6,000,000.00	$0.00	$0.60	1	1,200,000.00	600000	600,000.00	50000	650000
8	Community	Wank Bank, Staking and other stuff	40.00%	4,000,000.00	5%		48		$600,000.00			4,000,000.00	200000	3,800,000.00	79166.66667	279166.6667
9	Team & Advisors	Reserved for the development team, founders, and advisors. This portion will be vested over a few years to align the interests of the team with the project long-term success.	15.00%	1,500,000.00	0%	6	24					1,500,000.00	0	1,500,000.00	62500	62500
10	Treasury	Reserved for future development, initial liquidity, shortfall events	20.00%	2,000,000.00	0%		48					2,000,000.00	0			0
11	Total		100.00%
12
13
14
15
16
17
18
19
20
21
22
23
24
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
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100