| A | B | C | D | E | F | G | H | I | J | K | L | M | N | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Reinvestment Percentage | 100% | This represents the % of women who reinvest after a cash-out | |||||||||||
2 | Reinvestment Multiplier | 3 | This represents the level of reinvestment after a cash-out (ie a 3 means that a woman would reinvest 3 times or $15K) | |||||||||||
3 | ||||||||||||||
4 | ||||||||||||||
5 | Level | # women needed this round | # women reinvesting | # new women added | $ invested this round | # paid this round | $ paid this round | # women added to date | $ invested to date | # paid to date | $ paid to date | # NOT YET PAID | % of winners | total monies outstanding |
6 | 1 | 1 | 0 | 1 | $5,000 | 0 | $0 | 1 | $5,000 | 0 | $0 | 1 | 0.0% | $5,000 |
7 | 2 | 2 | 0 | 2 | $10,000 | 0 | $0 | 3 | $15,000 | 0 | $0 | 3 | 0.0% | $15,000 |
8 | 3 | 4 | 0 | 4 | $20,000 | 0 | $0 | 7 | $35,000 | 0 | $0 | 7 | 0.0% | $35,000 |
9 | 4 | 8 | 1 | 5 | $40,000 | 1 | $40,000 | 12 | $75,000 | 1 | $40,000 | 11 | 8.3% | $35,000 |
10 | 5 | 16 | 2 | 10 | $80,000 | 2 | $80,000 | 22 | $155,000 | 3 | $120,000 | 19 | 13.6% | $35,000 |
11 | 6 | 32 | 4 | 20 | $160,000 | 4 | $160,000 | 42 | $315,000 | 7 | $280,000 | 35 | 16.7% | $35,000 |
12 | 7 | 64 | 8 | 40 | $320,000 | 8 | $320,000 | 82 | $635,000 | 15 | $600,000 | 67 | 18.3% | $35,000 |
13 | 8 | 128 | 16 | 80 | $640,000 | 16 | $640,000 | 162 | $1,275,000 | 31 | $1,240,000 | 131 | 19.1% | $35,000 |
14 | 9 | 256 | 32 | 160 | $1,280,000 | 32 | $1,280,000 | 322 | $2,555,000 | 63 | $2,520,000 | 259 | 19.6% | $35,000 |
15 | 10 | 512 | 64 | 320 | $2,560,000 | 64 | $2,560,000 | 642 | $5,115,000 | 127 | $5,080,000 | 515 | 19.8% | $35,000 |
16 | 11 | 1,024 | 128 | 640 | $5,120,000 | 128 | $5,120,000 | 1,282 | $10,235,000 | 255 | $10,200,000 | 1,027 | 19.9% | $35,000 |
17 | 12 | 2,048 | 256 | 1,280 | $10,240,000 | 256 | $10,240,000 | 2,562 | $20,475,000 | 511 | $20,440,000 | 2,051 | 19.9% | $35,000 |
18 | 13 | 4,096 | 512 | 2,560 | $20,480,000 | 512 | $20,480,000 | 5,122 | $40,955,000 | 1,023 | $40,920,000 | 4,099 | 20.0% | $35,000 |
19 | 14 | 8,192 | 1,024 | 5,120 | $40,960,000 | 1,024 | $40,960,000 | 10,242 | $81,915,000 | 2,047 | $81,880,000 | 8,195 | 20.0% | $35,000 |
20 | 15 | 16,384 | 2,048 | 10,240 | $81,920,000 | 2,048 | $81,920,000 | 20,482 | $163,835,000 | 4,095 | $163,800,000 | 16,387 | 20.0% | $35,000 |
21 | 16 | 32,768 | 4,096 | 20,480 | $163,840,000 | 4,096 | $163,840,000 | 40,962 | $327,675,000 | 8,191 | $327,640,000 | 32,771 | 20.0% | $35,000 |
22 | 17 | 65,536 | 8,192 | 40,960 | $327,680,000 | 8,192 | $327,680,000 | 81,922 | $655,355,000 | 16,383 | $655,320,000 | 65,539 | 20.0% | $35,000 |
23 | 18 | 131,072 | 16,384 | 81,920 | $655,360,000 | 16,384 | $655,360,000 | 163,842 | $1,310,715,000 | 32,767 | $1,310,680,000 | 131,075 | 20.0% | $35,000 |
24 | 19 | 262,144 | 32,768 | 163,840 | $1,310,720,000 | 32,768 | $1,310,720,000 | 327,682 | $2,621,435,000 | 65,535 | $2,621,400,000 | 262,147 | 20.0% | $35,000 |
25 | 20 | 524,288 | 65,536 | 327,680 | $2,621,440,000 | 65,536 | $2,621,440,000 | 655,362 | $5,242,875,000 | 131,071 | $5,242,840,000 | 524,291 | 20.0% | $35,000 |
26 | 21 | 1,048,576 | 131,072 | 655,360 | $5,242,880,000 | 131,072 | $5,242,880,000 | 1,310,722 | $10,485,755,000 | 262,143 | $10,485,720,000 | 1,048,579 | 20.0% | $35,000 |
27 | 22 | 2,097,152 | 262,144 | 1,310,720 | $10,485,760,000 | 262,144 | $10,485,760,000 | 2,621,442 | $20,971,515,000 | 524,287 | $20,971,480,000 | 2,097,155 | 20.0% | $35,000 |
28 | 23 | 4,194,304 | 524,288 | 2,621,440 | $20,971,520,000 | 524,288 | $20,971,520,000 | 5,242,882 | $41,943,035,000 | 1,048,575 | $41,943,000,000 | 4,194,307 | 20.0% | $35,000 |
29 | 24 | 8,388,608 | 1,048,576 | 5,242,880 | $41,943,040,000 | 1,048,576 | $41,943,040,000 | 10,485,762 | $83,886,075,000 | 2,097,151 | $83,886,040,000 | 8,388,611 | 20.0% | $35,000 |
30 | 25 | 16,777,216 | 2,097,152 | 10,485,760 | $83,886,080,000 | 2,097,152 | $83,886,080,000 | 20,971,522 | $167,772,155,000 | 4,194,303 | $167,772,120,000 | 16,777,219 | 20.0% | $35,000 |
31 | 26 | 33,554,432 | 4,194,304 | 20,971,520 | $167,772,160,000 | 4,194,304 | $167,772,160,000 | 41,943,042 | $335,544,315,000 | 8,388,607 | $335,544,280,000 | 33,554,435 | 20.0% | $35,000 |
32 | 27 | 67,108,864 | 8,388,608 | 41,943,040 | $335,544,320,000 | 8,388,608 | $335,544,320,000 | 83,886,082 | $671,088,635,000 | 16,777,215 | $671,088,600,000 | 67,108,867 | 20.0% | $35,000 |
33 | 28 | 134,217,728 | 16,777,216 | 83,886,080 | $671,088,640,000 | 16,777,216 | $671,088,640,000 | 167,772,162 | $1,342,177,275,000 | 33,554,431 | $1,342,177,240,000 | 134,217,731 | 20.0% | $35,000 |
34 | 29 | 268,435,456 | 33,554,432 | 167,772,160 | $1,342,177,280,000 | 33,554,432 | $1,342,177,280,000 | 335,544,322 | $2,684,354,555,000 | 67,108,863 | $2,684,354,520,000 | 268,435,459 | 20.0% | $35,000 |
35 | 30 | 536,870,912 | 67,108,864 | 335,544,320 | $2,684,354,560,000 | 67,108,864 | $2,684,354,560,000 | 671,088,642 | $5,368,709,115,000 | 134,217,727 | $5,368,709,080,000 | 536,870,915 | 20.0% | $35,000 |
36 | 31 | 1,073,741,824 | 134,217,728 | 671,088,640 | $5,368,709,120,000 | 134,217,728 | $5,368,709,120,000 | 1,342,177,282 | $10,737,418,235,000 | 268,435,455 | $10,737,418,200,000 | 1,073,741,827 | 20.0% | $35,000 |
37 | 32 | 2,147,483,648 | 268,435,456 | 1,342,177,280 | $10,737,418,240,000 | 268,435,456 | $10,737,418,240,000 | 2,684,354,562 | $21,474,836,475,000 | 536,870,911 | $21,474,836,440,000 | 2,147,483,651 | 20.0% | $35,000 |
38 | 33 | 4,294,967,296 | 536,870,912 | 2,684,354,560 | $21,474,836,480,000 | 536,870,912 | $21,474,836,480,000 | 5,368,709,122 | $42,949,672,955,000 | 1,073,741,823 | $42,949,672,920,000 | 4,294,967,299 | 20.0% | $35,000 |