ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Number of tokens (BHAT)500,000,000Legend
first 3 years are covered in terms of APR using tokenomics
2
Staking rewards (BHAT)30,000,0006% total from tokenomics
3
Yearly staking rewards (BHAT)10,000,0002% per year only in the first 3 years
4
APR fixed20%50,000,000BHAT tokens allowed to be delegated per year
5
BHAT token price ICO$0.072
6
7
BH Average tx Price (ATP)$200
8
9
BH average tx fee (for BHAT tx)3%
10
Revenue rate to be moved to staking30%
11
Yearly grow rate 1-3 years15%
12
Yearly grow rate 4-6 years30%
13
Yearly grow rate 7-10 years30%
14
15
Graphic taking in consideration the BHAT token is increasing in price with 20% per year: APR grows comparing with $, but decreases in BHAT tokens (because we need to decrease the fees in BHAT)
16
YearBHAT token pricetx per yearGross Merchandise Value (GMV) based on ATP
BH Network Revenue in $
BH Network Revenue in BHATBHAT tokens to be moved to StakingAPR in BHATAPR in $
17
2022$0.1080$000020%30%
18
2023$0.151500,000$100,000,000$3,000,00019,841,2705,952,38131.90%67.00%
19
2024$0.181575,000$115,000,000$3,450,00019,014,5505,704,36531.41%79.15%
20
2025$0.218661,250$132,250,000$3,967,50018,222,2775,466,68310.93%33.06%
21
2026$0.261859,625$171,925,000$5,157,75019,740,8005,922,24011.84%42.98%
22
2027$0.3141,117,513$223,502,500$6,705,07521,385,8676,415,76012.83%55.88%
23
2028$0.3761,452,766$290,553,250$8,716,59823,168,0236,950,40713.90%72.64%
24
2029$0.4511,888,596$377,719,225$11,331,57725,098,6917,529,60715.06%94.43%
25
2030$0.5422,455,175$491,034,993$14,731,05027,190,2498,157,07516.31%122.76%
26
2031$0.6503,191,727$638,345,490$19,150,36529,456,1038,836,83117.67%159.59%
27
2032$0.7804,149,246$829,849,137$24,895,47431,910,7789,573,23319.15%207.46%
28
29
30
Graphic taking in consideration the BHAT token price is constant: APR grows comparing with BHAT, but is constant BHAT tokens (because we don't need to decrease the fees in BHAT)
31
YearBHAT token pricetx per yearGross Merchandise Value (GMV) based on ATP
BH Network Revenue in $
BH Network Revenue in BHATBHAT tokens to be moved to StakingAPR in BHATAPR in $
32
2022$0.1080$000020%30%
33
2023$0.108500,000$100,000,000$3,000,00027,777,7788,333,33336.67%55.00%
34
2024$0.108575,000$115,000,000$3,450,00031,944,4449,583,33339.17%58.75%
35
2025$0.108661,250$132,250,000$3,967,50036,736,11111,020,83322.04%33.06%
36
2026$0.108859,625$171,925,000$5,157,75047,756,94414,327,08328.65%42.98%
37
2027$0.1081,117,513$223,502,500$6,705,07562,084,02818,625,20837.25%55.88%
38
2028$0.1081,452,766$290,553,250$8,716,59880,709,23624,212,77148.43%72.64%
39
2029$0.1081,888,596$377,719,225$11,331,577104,922,00731,476,60262.95%94.43%
40
2030$0.1082,455,175$491,034,993$14,731,050136,398,60940,919,58381.84%122.76%
41
2031$0.1083,191,727$638,345,490$19,150,365177,318,19253,195,458106.39%159.59%
42
2032$0.1084,149,246$829,849,137$24,895,474230,513,64969,154,095138.31%207.46%
43
44
45
Conclusions:
46
0. Adoption (number of tx in the marketplace) will grow faster and the token price will follow it using a smaller rate in this simulation just to be conservative.
47
1. The higher the token price, the fewer tokens we will collect from the fee. So fewer tokens will be moved back to the Staking SC.
48
2. The inflation from Staking will decrease yearly because of the BHAT token price increasing. After the first 3 years will be 0 inflation.
49
3. The APR is a report between the revenue and the BHAT price. If BHAT price will increase with a smaller ratio compared with the revenue ratio, then the APR in BHAT tokens will increase. However, if this is not happening and the report is different, the APR in $ will increase.
50
4. Even if the price of the BHAT token is constant, the APR in $ is increasing if adoption will increase (because of the staking rewards gathered from the marketplace tx fees).
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