BB Tokenomic.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH	AI	AJ	AK	AL	AM	AN	AO	AP	AQ	AR	AS	AT	AU	AV	AW	AX	AY	AZ	BA	BB	BC	BD	BE	BF	BG	BH	BI	BJ	BK	BL	BM	BN	BO
1	Tag	# of Tokens	% of Total Supply	Round Price	Target Raise/Valuation $	% Unlock TGE	Cliff (M)	Vesting Remaining (M)	Token Amount at TGE	Average Monthly % Unlock	Unlock schedule	Notes
2	Seed round	0	0.00%	$0.0000	$0.00	0.00%	0	0	0	0.00%
3	Private round	0	0.00%	$0.00000	$0.00	0.00%	0	0	0	0.00%
4	Public (IDO) round	35,000,000,000	35.00%	$0.00003	$1,050,000.00	15.00%	0	3	5,250,000,000	28.33%	15% TGE, 2 months cliff, 3 months vesting
5	Liquidity	15,000,000,000	15.00%			40%	0	6	6,000,000,000	10.00%	15% TGE, 0 months cliff 6 months Vesting
6	Team	15,000,000,000	15.00%			0.0%	12	24	0	4.17%	0% TGE, 12 months cliff, 24 months vesting
7	Advisor/Partner	5,000,000,000	5.00%			0.0%	6	24	0	4.17%	0% TGE, 6 months cliff, 24 months vesting
8	Marketing	5,000,000,000	5.00%			10.0%	0	36	500,000,000	2.50%	10% TGE, 0 months cliff, 36 months vesting
9	Ecosystem growth	5,000,000,000	5.00%			0.0%	6	36	0	2.78%	0% TGE, 6 months cliff, 36 months vesting
10	Prizes bank liquidity	15,000,000,000	15.00%			0.0%	3	12	0	8.33%	0% TGE, locked into the prize pool
11	DAO Treasury	5,000,000,000	5.00%			0.0%	12	24	0	4.17%	0% TGE, 12 months cliff, 24 months vesting
12	Total	100,000,000,000	100.00%		$1,050,000.0	11.750%			11,750,000,000.00
13
14
15		Marketcap & Presale							1st Year Vesting Sustainability
16		Presale Supply Ratio:	35.00%
17		Listing Price:	$0.00003
18		Liquidity:	$180,000		3,333,333.33
19		IMC - Presale:	$157,500			100.00
20		IMC - Presale + Liquidity:	$337,500
21		IMC - Exc Liquidity:	$172,500
22		IMC - Incl Liquidity:	$352,500			2,000,000,000
23		FDV:	$3,000,000
24
25
26
27	Months since IGO	0	1	2	3	4	5	6	7	8	9	10	11	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
28	Unlock Date																																																																		Sum
29	Seed round	0.0%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
30	Private round	0.0%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
31	Public (IDO) round	15.0%	28.33%	28.33%	28.33%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%
32	Liquidity	40.0%	10.00%	10.00%	10.00%	10.00%	10.00%	10.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%
33	Founding team	0.0%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%
34	Advisor/Partner	0.0%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%
35	Marketing	10.0%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	2.50%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%
36	Ecosystem growth	0.0%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	2.78%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%
37	Farming & Staking Rewards	0.0%	0.00%	0.00%	0.00%	8.33%	8.33%	8.33%	8.33%	8.33%	8.33%	8.33%	8.33%	8.33%	8.33%	8.33%	8.33%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%
38	DAO Treasury	0.0%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	4.17%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%
39	Overall	11.750%
40
41
42	Unlock Schedule Tokens	0	1	2	3	4	5	6	7	8	9	10	11	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
43	Unlock Date																																																																		Sum
44	Seed round	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
45	Private round	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
46	Public (IDO) round	5,250,000,000	9,916,666,667	9,916,666,667	9,916,666,667	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	35,000,000,000
47	Liquidity	6,000,000,000	1,500,000,000	1,500,000,000	1,500,000,000	1,500,000,000	1,500,000,000	1,500,000,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	15,000,000,000
48	Founding team	0	0	0	0	0	0	0	0	0	0	0	0	0	625,000,000	625,000,000	625,000,000	625,000,000	625,000,000	625,000,000	625,000,000	625,000,000	625,000,000	625,000,000	625,000,000	625,000,000	625,000,000	625,000,000	625,000,000	625,000,000	625,000,000	625,000,000	625,000,000	625,000,000	625,000,000	625,000,000	625,000,000	625,000,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	15,000,000,000
49	Advisor/Partner	0	0	0	0	0	0	0	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5,000,000,000
50	Marketing	500,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	125,000,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5,000,000,000
51	Ecosystem growth	0	0	0	0	0	0	0	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5,000,000,000
52	Farming & Staking Rewards	0	0	0	0	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	1,250,000,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	15,000,000,000
53	DAO Treasury	0	0	0	0	0	0	0	0	0	0	0	0	0	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	208,333,333	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5,000,000,000
54	Unlocked	11,750,000,000	11,541,666,667	11,541,666,667	11,541,666,667	2,875,000,000	2,875,000,000	2,875,000,000	1,722,222,222	1,722,222,222	1,722,222,222	1,722,222,222	1,722,222,222	1,722,222,222	2,555,555,556	2,555,555,556	2,555,555,556	1,305,555,556	1,305,555,556	1,305,555,556	1,305,555,556	1,305,555,556	1,305,555,556	1,305,555,556	1,305,555,556	1,305,555,556	1,305,555,556	1,305,555,556	1,305,555,556	1,305,555,556	1,305,555,556	1,305,555,556	1,097,222,222	1,097,222,222	1,097,222,222	1,097,222,222	1,097,222,222	1,097,222,222	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	138,888,889	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	100,000,000,000
55	Cumulative Unlocked	11,750,000,000	23,291,666,667	34,833,333,333	46,375,000,000	49,250,000,000	52,125,000,000	55,000,000,000	56,722,222,222	58,444,444,444	60,166,666,667	61,888,888,889	63,611,111,111	65,333,333,333	67,888,888,889	70,444,444,444	73,000,000,000	74,305,555,556	75,611,111,111	76,916,666,667	78,222,222,222	79,527,777,778	80,833,333,333	82,138,888,889	83,444,444,444	84,750,000,000	86,055,555,556	87,361,111,111	88,666,666,667	89,972,222,222	91,277,777,778	92,583,333,333	93,680,555,556	94,777,777,778	95,875,000,000	96,972,222,222	98,069,444,444	99,166,666,667	99,305,555,556	99,444,444,444	99,583,333,333	99,722,222,222	99,861,111,111	100,000,000,000	100,000,000,000	100,000,000,000	100,000,000,000	100,000,000,000	100,000,000,000	100,000,000,000	100,000,000,000	100,000,000,000	100,000,000,000	100,000,000,000	100,000,000,000	100,000,000,000	100,000,000,000	100,000,000,000	100,000,000,000	100,000,000,000	100,000,000,000	100,000,000,000	100,000,000,000	100,000,000,000	100,000,000,000	100,000,000,000
56	Valuation based on TGE price	$352,500.000	$698,750.000	$1,045,000.000	$1,391,250.000	$1,477,500.000	$1,563,750.000	$1,650,000.000	$1,701,666.667	$1,753,333.333	$1,805,000.000	$1,856,666.667	$1,908,333.333	$1,960,000.000	$2,036,666.667	$2,113,333.333	$2,190,000.000	$2,229,166.667	$2,268,333.333	$2,307,500.000	$2,346,666.667	$2,385,833.333	$2,425,000.000	$2,464,166.667	$2,503,333.333	$2,542,500.000	$2,581,666.667	$2,620,833.333	$2,660,000.000	$2,699,166.667	$2,738,333.333	$2,777,500.000	$2,810,416.667	$2,843,333.333	$2,876,250.000	$2,909,166.667	$2,942,083.333	$2,975,000.000	$2,979,166.667	$2,983,333.333	$2,987,500.000	$2,991,666.667	$2,995,833.333	$3,000,000.000	$3,000,000.000	$3,000,000.000	$3,000,000.000	$3,000,000.000	$3,000,000.000	$3,000,000.000	$3,000,000.000	$3,000,000.000	$3,000,000.000	$3,000,000.000	$3,000,000.000	$3,000,000.000	$3,000,000.000	$3,000,000.000	$3,000,000.000	$3,000,000.000	$3,000,000.000	$3,000,000.000	$3,000,000.000	$3,000,000.000	$3,000,000.000	$3,000,000.000
57	Total percentage	12%	23.29%	34.83%	46.38%	49.25%	52.13%	55.00%	56.72%	58.44%	60.17%	61.89%	63.61%	65.33%	67.89%	70.44%	73.00%	74.31%	75.61%	76.92%	78.22%	79.53%	80.83%	82.14%	83.44%	84.75%	86.06%	87.36%	88.67%	89.97%	91.28%	92.58%	93.68%	94.78%	95.88%	96.97%	98.07%	99.17%	99.31%	99.44%	99.58%	99.72%	99.86%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
58	Monthly inflation	0%	98.23%	49.55%	33.13%	6.20%	5.84%	5.52%	3.13%	3.04%	2.95%	2.86%	2.78%	2.71%	3.91%	3.76%	3.63%	1.79%	1.76%	1.73%	1.70%	1.67%	1.64%	1.62%	1.59%	1.56%	1.54%	1.52%	1.49%	1.47%	1.45%	1.43%	1.19%	1.17%	1.16%	1.14%	1.13%	1.12%	0.14%	0.14%	0.14%	0.14%	0.14%	0.14%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
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