| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Inputs | |||||||||||||||||||||||||
2 | Fixed | |||||||||||||||||||||||||
3 | Initial issuance rate | 1 | $TOKENs per ETH | |||||||||||||||||||||||
4 | Issuance reduction frequency | 90 | days | |||||||||||||||||||||||
5 | Issuance reduction rate | 3.00% | ||||||||||||||||||||||||
6 | Cash out tax | 0.1 | ||||||||||||||||||||||||
7 | Split limit | 10.0% | ||||||||||||||||||||||||
8 | Split duration. The model will drop the split % to 0 after this duration passes. Note, this is a placeholder for modeling Stages of revnets. Ideally, instead of this field, sequential stages can be added for each surrounding property (initial issuance rate, issuance reduction frequency, issuance reduction rate, cash out tax, split limit, auto issuance amount. | 3650 | days | |||||||||||||||||||||||
9 | Auto-issuance amount | 0 | $TOKENs | |||||||||||||||||||||||
10 | ||||||||||||||||||||||||||
11 | Growth rate projection | |||||||||||||||||||||||||
12 | Growth rate determines the amount of new ETH payments received during an issuance window compared to the average received during past issuance windows. i.e. there is a X% likelihood of the amount of ETH payments during an issuance window being between -100%-Y% over the average issuance window of payments thus far. -100% means 0 payments receieved during the issuance window (a 100% decline in payments), 0% means the same as average (a 0% decline in payments), 100% means twice the average (a 100% increase), etc. | Likelihood | Value range from -100% | |||||||||||||||||||||||
13 | 10.00% | -100.00% | ||||||||||||||||||||||||
14 | 30.00% | 0.00% | ||||||||||||||||||||||||
15 | 65.00% | 100.00% | ||||||||||||||||||||||||
16 | 90.00% | 300.00% | ||||||||||||||||||||||||
17 | 100.00% | 1000.00% | ||||||||||||||||||||||||
18 | ||||||||||||||||||||||||||
19 | Cash out rate projection | |||||||||||||||||||||||||
20 | Cash out rate determines the percentage of token holder who burn to reclaim from the network's ETH during an issuance window (time bound just for modeling sake). i.e. there is a X% likelihood that the percentage of token holders who exit during a window is between 0-Y%. | Likelihood | Value range from 0% | |||||||||||||||||||||||
21 | 100.00% | 0.00% | ||||||||||||||||||||||||
22 | 100.00% | 5.00% | ||||||||||||||||||||||||
23 | 100.00% | 30.00% | ||||||||||||||||||||||||
24 | ||||||||||||||||||||||||||
25 | ||||||||||||||||||||||||||
26 | Initial intake in 1st Issuance Window | 10 | ETH | |||||||||||||||||||||||
27 | Change random numbers to seed the model | Seed for Growth | Seed for Cash out | |||||||||||||||||||||||
28 | Any whole number but unique from each other | 1115 | 2222 | |||||||||||||||||||||||
29 | Calculations | |||||||||||||||||||||||||
30 | Window | Days since launch | $TOKEN issuance rate | New ETH payment intake during the window | Total ETH payment intake over time | New $TOKEN issuance from payments during the window | Total $TOKEN issuance from payments over time | Total ETH balance from payments over time | Cash out ETH value per $TOKEN | Value of last $TOKEN if all others are cashed out | New $TOKEN cash outs during each window | Total $TOKEN supply | Reclaimed ETH value from cash outs during each window | Reclaimed ETH value of all cash outs over time | New split $TOKENs during each window | Total split $TOKENs over time | New reclaimed ETH value of split $TOKENs during each window if they were to be cashed out | Total reclaimed ETH value of splits over time if they were held and cashed out at once | New $TOKENs issued to payers during each window | ETH cash out value of $TOKEN's issued to payer during each window | $TOKEN rebate % if issued tokens from payments were immediately cashed out | |||||
31 | Premint | 0 | 0.000 | 0.000 | 0 | 0.000 | 0.000 | 0 | 0 | 0 | 0 | 0.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0000000% | |||||
32 | 1 | 90 | 1.000 | 10.000 | 10.000 | 10.000 | 10.000 | 10.000 | 0.9100 | 1.090 | 0.000 | 10.000 | 0.000 | 0.000 | 1.000 | 1.000 | 0.910 | 0.91 | 9.000 | 8.910 | 89.1000000% | |||||
33 | 2 | 180 | 0.970 | 39.061 | 49.061 | 37.889 | 47.889 | 49.061 | 0.9242 | 1.125 | 0.000 | 47.889 | 0.000 | 0.000 | 3.789 | 4.789 | 3.524 | 4.464547936 | 34.100 | 33.929 | 86.8610251% | |||||
34 | 3 | 270 | 0.941 | 43.950 | 93.011 | 41.352 | 89.241 | 93.011 | 0.9392 | 1.145 | 0.000 | 89.241 | 0.000 | 0.000 | 4.135 | 8.924 | 3.899 | 8.463969191 | 37.217 | 36.528 | 83.1125525% | |||||
35 | 4 | 360 | 0.913 | 37.783 | 130.794 | 34.484 | 123.725 | 130.794 | 0.9523 | 1.162 | 0.000 | 123.725 | 0.000 | 0.000 | 3.448 | 12.373 | 3.291 | 11.90224879 | 31.035 | 30.351 | 80.3282802% | |||||
36 | 5 | 450 | 0.885 | 238.064 | 368.858 | 210.756 | 334.482 | 368.858 | 0.9928 | 1.213 | 0.000 | 334.482 | 0.000 | 0.000 | 21.076 | 33.448 | 21.064 | 33.56607883 | 189.681 | 200.120 | 84.0613282% | |||||
37 | 6 | 540 | 0.859 | 57.699 | 426.557 | 49.548 | 384.030 | 426.557 | 1.0000 | 1.222 | 0.000 | 384.030 | 0.000 | 0.000 | 4.955 | 38.403 | 4.960 | 38.81671199 | 44.593 | 45.154 | 78.2570556% | |||||
38 | 7 | 630 | 0.833 | 125.599 | 552.156 | 104.620 | 488.650 | 552.156 | 1.0172 | 1.243 | 0.000 | 488.650 | 0.000 | 0.000 | 10.462 | 48.865 | 10.665 | 50.2461996 | 94.158 | 97.806 | 77.8716407% | |||||
39 | 8 | 720 | 0.808 | 155.265 | 707.421 | 125.451 | 614.102 | 707.421 | 1.0370 | 1.267 | 0.000 | 614.102 | 0.000 | 0.000 | 12.545 | 61.410 | 13.036 | 64.37531628 | 112.906 | 119.449 | 76.9320747% | |||||
40 | 9 | 810 | 0.784 | 136.130 | 843.551 | 106.691 | 720.793 | 843.551 | 1.0534 | 1.287 | 0.000 | 720.793 | 0.000 | 0.000 | 10.669 | 72.079 | 11.256 | 76.76317507 | 96.022 | 102.635 | 75.3947716% | |||||
41 | 10 | 900 | 0.760 | 51.538 | 895.089 | 39.180 | 759.973 | 895.089 | 1.0602 | 1.295 | 0.000 | 759.973 | 0.000 | 0.000 | 3.918 | 75.997 | 4.156 | 81.45309663 | 35.262 | 37.571 | 72.9007044% | |||||
42 | 11 | 990 | 0.737 | 351.384 | 1,246.473 | 259.119 | 1,019.093 | 1,246.473 | 1.1009 | 1.345 | 0.000 | 1,019.093 | 0.000 | 0.000 | 25.912 | 101.909 | 28.605 | 113.4290691 | 233.207 | 263.244 | 74.9162795% | |||||
43 | 12 | 1080 | 0.715 | 15.471 | 1,261.945 | 11.067 | 1,030.159 | 1,261.945 | 1.1026 | 1.347 | 0.000 | 1,030.159 | 0.000 | 0.000 | 1.107 | 103.016 | 1.220 | 114.8369555 | 9.960 | 10.993 | 71.0519991% | |||||
44 | 13 | 1170 | 0.694 | 18.509 | 1,280.453 | 12.842 | 1,043.001 | 1,280.453 | 1.1050 | 1.350 | 0.000 | 1,043.001 | 0.000 | 0.000 | 1.284 | 104.300 | 1.419 | 116.5212327 | 11.558 | 12.786 | 69.0810726% | |||||
45 | 14 | 1260 | 0.673 | 0.000 | 1,280.453 | 0.000 | 1,043.001 | 1,280.453 | 1.1050 | 1.350 | 0.000 | 1,043.001 | 0.000 | 0.000 | 0.000 | 104.300 | 0.000 | 116.5212327 | 0.000 | 0.000 | 69.0810726% | |||||
46 | 15 | 1350 | 0.653 | 4.683 | 1,285.136 | 3.057 | 1,046.058 | 1,285.136 | 1.1058 | 1.351 | 0.000 | 1,046.058 | 0.000 | 0.000 | 0.306 | 104.606 | 0.338 | 116.94737 | 2.751 | 3.043 | 64.9844348% | |||||
47 | 16 | 1440 | 0.633 | 282.630 | 1,567.766 | 178.976 | 1,225.034 | 1,567.766 | 1.1519 | 1.408 | 0.000 | 1,225.034 | 0.000 | 0.000 | 17.898 | 122.503 | 20.648 | 142.6666914 | 161.078 | 188.240 | 66.6028980% | |||||
48 | 17 | 1530 | 0.614 | 337.426 | 1,905.192 | 207.265 | 1,432.299 | 1,905.192 | 1.1972 | 1.463 | 0.000 | 1,432.299 | 0.000 | 0.000 | 20.727 | 143.230 | 24.853 | 173.3724445 | 186.539 | 226.546 | 67.1393689% | |||||
49 | 18 | 1620 | 0.596 | 78.069 | 1,983.260 | 46.515 | 1,478.814 | 1,983.260 | 1.2071 | 1.475 | 0.000 | 1,478.814 | 0.000 | 0.000 | 4.652 | 147.881 | 5.616 | 180.4766871 | 41.864 | 50.689 | 64.9283597% | |||||
50 | 19 | 1710 | 0.578 | 123.212 | 2,106.472 | 71.210 | 1,550.025 | 2,106.472 | 1.2232 | 1.495 | 0.000 | 1,550.025 | 0.000 | 0.000 | 7.121 | 155.002 | 8.714 | 191.6889694 | 64.089 | 78.747 | 63.9122228% | |||||
51 | 20 | 1800 | 0.561 | 39.257 | 2,145.729 | 22.008 | 1,572.033 | 2,145.729 | 1.2285 | 1.501 | 0.000 | 1,572.033 | 0.000 | 0.000 | 2.201 | 157.203 | 2.704 | 195.2613236 | 19.807 | 24.366 | 62.0681489% | |||||
52 | 21 | 1890 | 0.544 | 15.815 | 2,161.544 | 8.600 | 1,580.633 | 2,161.544 | 1.2309 | 1.504 | 0.000 | 1,580.633 | 0.000 | 0.000 | 0.860 | 158.063 | 1.059 | 196.7004661 | 7.740 | 9.531 | 60.2683039% | |||||
53 | 22 | 1980 | 0.527 | 1,084.657 | 3,246.201 | 572.136 | 2,152.768 | 3,246.201 | 1.3572 | 1.659 | 0.000 | 2,152.768 | 0.000 | 0.000 | 57.214 | 215.277 | 77.875 | 295.404276 | 514.922 | 717.387 | 66.1395082% | |||||
54 | 23 | 2070 | 0.512 | 147.185 | 3,393.386 | 75.308 | 2,228.076 | 3,393.386 | 1.3708 | 1.675 | 0.000 | 2,228.076 | 0.000 | 0.000 | 7.531 | 222.808 | 10.326 | 308.7980989 | 67.777 | 93.217 | 63.3332483% | |||||
55 | 24 | 2160 | 0.496 | 70.719 | 3,464.105 | 35.098 | 2,263.174 | 3,464.105 | 1.3776 | 1.684 | 0.000 | 2,263.174 | 0.000 | 0.000 | 3.510 | 226.317 | 4.836 | 315.2335099 | 31.588 | 43.583 | 61.6283944% | |||||
56 | 25 | 2250 | 0.481 | 138.536 | 3,602.640 | 66.693 | 2,329.868 | 3,602.640 | 1.3917 | 1.701 | 0.000 | 2,329.868 | 0.000 | 0.000 | 6.669 | 232.987 | 9.284 | 327.8402544 | 60.024 | 83.772 | 60.4696748% | |||||
57 | 26 | 2340 | 0.467 | 74.409 | 3,677.049 | 34.747 | 2,364.615 | 3,677.049 | 1.3996 | 1.710 | 0.000 | 2,364.615 | 0.000 | 0.000 | 3.475 | 236.461 | 4.864 | 334.6114456 | 31.272 | 43.831 | 58.9053932% | |||||
58 | 27 | 2430 | 0.453 | 20.702 | 3,697.751 | 9.377 | 2,373.992 | 3,697.751 | 1.4019 | 1.713 | 0.000 | 2,373.992 | 0.000 | 0.000 | 0.93771915 | 237.399 | 1.315 | 336.4953076 | 8.439 | 11.836 | 57.1715505% | |||||
59 | 28 | 2520 | 0.439 | 110.963 | 3,808.714 | 48.755 | 2,422.747 | 3,808.714 | 1.4149 | 1.729 | 0.000 | 2,422.747 | 0.000 | 0.000 | 4.875468224 | 242.275 | 6.900 | 346.5929711 | 43.879 | 62.208 | 56.0615706% | |||||
60 | 29 | 2610 | 0.426 | 66.547 | 3,875.261 | 28.362 | 2,451.109 | 3,875.261 | 1.4230 | 1.739 | 0.000 | 2,451.109 | 0.000 | 0.000 | 2.836199343 | 245.111 | 4.036 | 352.6487441 | 25.526 | 36.363 | 54.6429550% | |||||
61 | 30 | 2700 | 0.413 | 118.494 | 3,993.755 | 48.987 | 2,500.096 | 3,993.755 | 1.4378 | 1.757 | 0.000 | 2,500.096 | 0.000 | 0.000 | 4.89867304 | 250.010 | 7.044 | 363.4317428 | 44.088 | 63.509 | 53.5969774% | |||||
62 | 31 | 2790 | 0.401 | 31.360 | 4,025.115 | 12.575 | 2,512.671 | 4,025.115 | 1.4418 | 1.762 | 0.000 | 2,512.671 | 0.000 | 0.000 | 1.257542971 | 251.267 | 1.813 | 366.2854683 | 11.318 | 16.326 | 52.0591447% | |||||
63 | 32 | 2880 | 0.389 | 252.492 | 4,277.607 | 98.214 | 2,610.884 | 4,277.607 | 1.4746 | 1.802 | 0.000 | 2,610.884 | 0.000 | 0.000 | 9.821350377 | 261.088 | 14.488 | 389.2622308 | 88.392 | 130.828 | 51.8146565% | |||||
64 | 33 | 2970 | 0.377 | 264.237 | 4,541.844 | 99.699 | 2,710.583 | 4,541.844 | 1.5081 | 1.843 | 0.000 | 2,710.583 | 0.000 | 0.000 | 9.969862031 | 271.058 | 15.041 | 413.307799 | 89.729 | 135.812 | 51.3977919% | |||||
65 | 34 | 3060 | 0.366 | 172.514 | 4,714.358 | 63.138 | 2,773.721 | 4,714.358 | 1.5297 | 1.870 | 0.000 | 2,773.721 | 0.000 | 0.000 | 6.31381395 | 277.372 | 9.661 | 429.0065804 | 56.824 | 87.121 | 50.5009403% | |||||
66 | 35 | 3150 | 0.355 | 48.025 | 4,762.383 | 17.049 | 2,790.770 | 4,762.383 | 1.5359 | 1.877 | 0.000 | 2,790.770 | 0.000 | 0.000 | 1.704928335 | 279.077 | 2.619 | 433.3768533 | 15.344 | 23.581 | 49.1008962% | |||||
67 | 36 | 3240 | 0.344 | 207.379 | 4,969.762 | 71.413 | 2,862.183 | 4,969.762 | 1.5628 | 1.910 | 0.000 | 2,862.183 | 0.000 | 0.000 | 7.141271905 | 286.218 | 11.163 | 452.2483464 | 64.271 | 100.689 | 48.5530055% | |||||
68 | 37 | 3330 | 0.334 | 241.060 | 5,210.822 | 80.521 | 2,942.704 | 5,210.822 | 1.5937 | 1.948 | 0.000 | 2,942.704 | 0.000 | 0.000 | 8.052078153 | 294.270 | 12.836 | 474.1848263 | 72.469 | 115.808 | 48.0412021% | |||||
69 | 38 | 3420 | 0.324 | 38.832 | 5,249.654 | 12.582 | 2,955.286 | 5,249.654 | 1.5988 | 1.954 | 0.000 | 2,955.286 | 0.000 | 0.000 | 1.258178614 | 295.529 | 2.012 | 477.7185251 | 11.324 | 18.111 | 46.6396465% | |||||
70 | 39 | 3510 | 0.314 | 426.299 | 5,675.953 | 133.980 | 3,089.266 | 5,675.953 | 1.6536 | 2.021 | 0.000 | 3,089.266 | 0.000 | 0.000 | 13.39800721 | 308.927 | 22.165 | 516.5117333 | 120.582 | 200.257 | 46.9757671% | |||||
71 | 40 | 3600 | 0.305 | 114.882 | 5,790.835 | 35.023 | 3,124.289 | 5,790.835 | 1.6682 | 2.039 | 0.000 | 3,124.289 | 0.000 | 0.000 | 3.502278966 | 312.429 | 5.843 | 526.9660221 | 31.521 | 52.640 | 45.8204439% | |||||
72 | 41 | 3690 | 0.296 | 0.000 | 5,790.835 | 0.000 | 3,124.289 | 5,790.835 | 1.6682 | 2.039 | 0.000 | 3,124.289 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 526.9660221 | 0.000 | 0.000 | 45.8204439% | |||||
73 | 42 | 3780 | 0.287 | 57.529 | 5,848.364 | 16.502 | 3,140.790 | 5,848.364 | 1.6759 | 2.048 | 0.000 | 3,140.790 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 529.3744106 | 16.502 | 27.671 | 48.0986125% | |||||
74 | 43 | 3870 | 0.278 | 508.427 | 6,356.791 | 141.463 | 3,282.253 | 6,356.791 | 1.7431 | 2.130 | 0.000 | 3,282.253 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 550.3370139 | 141.463 | 247.756 | 48.7299607% | |||||
75 | 44 | 3960 | 0.270 | 0.000 | 6,356.791 | 0.000 | 3,282.253 | 6,356.791 | 1.7431 | 2.130 | 0.000 | 3,282.253 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 550.3370139 | 0.000 | 0.000 | 48.7299607% | |||||
76 | 45 | 4050 | 0.262 | 13.578 | 6,370.369 | 3.554 | 3,285.807 | 6,370.369 | 1.7449 | 2.133 | 0.000 | 3,285.807 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 550.9096373 | 3.554 | 6.203 | 45.6849868% | |||||
77 | 46 | 4140 | 0.254 | 57.713 | 6,428.082 | 14.656 | 3,300.463 | 6,428.082 | 1.7529 | 2.142 | 0.000 | 3,300.463 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 553.4065289 | 14.656 | 25.702 | 44.5339618% | |||||
78 | 47 | 4230 | 0.246 | 1.271 | 6,429.353 | 0.313 | 3,300.776 | 6,429.353 | 1.7531 | 2.143 | 0.000 | 3,300.776 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 553.4629021 | 0.313 | 0.549 | 43.1815362% | |||||
79 | 48 | 4320 | 0.239 | 101.371 | 6,530.725 | 24.221 | 3,324.997 | 6,530.725 | 1.7678 | 2.160 | 0.000 | 3,324.997 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 558.0517967 | 24.221 | 42.850 | 42.2703200% | |||||
80 | 49 | 4410 | 0.232 | 40.866 | 6,571.591 | 9.471 | 3,334.468 | 6,571.591 | 1.7738 | 2.168 | 0.000 | 3,334.468 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 559.9323868 | 9.471 | 16.805 | 41.1212936% | |||||
81 | 50 | 4500 | 0.225 | 171.556 | 6,743.147 | 38.567 | 3,373.035 | 6,743.147 | 1.7993 | 2.199 | 0.000 | 3,373.035 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 567.9134562 | 38.567 | 69.479 | 40.4995871% | |||||
82 | 51 | 4590 | 0.218 | 330.633 | 7,073.780 | 72.100 | 3,445.135 | 7,073.780 | 1.8480 | 2.259 | 0.000 | 3,445.135 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 583.1672773 | 72.100 | 133.546 | 40.3908714% | |||||
83 | 52 | 4680 | 0.212 | 115.693 | 7,189.473 | 24.472 | 3,469.607 | 7,189.473 | 1.8650 | 2.279 | 0.000 | 3,469.607 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 588.4832286 | 24.472 | 45.674 | 39.4782571% | |||||
84 | 53 | 4770 | 0.205 | 441.735 | 7,631.208 | 90.634 | 3,560.241 | 7,631.208 | 1.9292 | 2.358 | 0.000 | 3,560.241 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 608.5855885 | 90.634 | 175.338 | 39.6929434% | |||||
85 | 54 | 4860 | 0.199 | 270.208 | 7,901.416 | 53.777 | 3,614.019 | 7,901.416 | 1.9678 | 2.405 | 0.000 | 3,614.019 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 620.6688087 | 53.777 | 105.992 | 39.2262189% | |||||
86 | 55 | 4950 | 0.193 | 68.230 | 7,969.646 | 13.172 | 3,627.190 | 7,969.646 | 1.9775 | 2.417 | 0.000 | 3,627.190 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 623.7334389 | 13.172 | 26.058 | 38.1909130% | |||||
87 | 56 | 5040 | 0.187 | 14.102 | 7,983.748 | 2.641 | 3,629.831 | 7,983.748 | 1.9796 | 2.419 | 0.000 | 3,629.831 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 624.3782088 | 2.641 | 5.228 | 37.0717754% | |||||
88 | 57 | 5130 | 0.182 | 516.508 | 8,500.256 | 93.820 | 3,723.651 | 8,500.256 | 2.0546 | 2.511 | 0.000 | 3,723.651 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 647.8682998 | 93.820 | 193.292 | 37.4228444% | |||||
89 | 58 | 5220 | 0.176 | 83.587 | 8,583.843 | 14.727 | 3,738.378 | 8,583.843 | 2.0666 | 2.526 | 0.000 | 3,738.378 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 651.6379836 | 14.727 | 30.448 | 36.4267090% | |||||
90 | 59 | 5310 | 0.171 | 108.297 | 8,692.140 | 18.509 | 3,756.887 | 8,692.140 | 2.0824 | 2.545 | 0.000 | 3,756.887 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 656.5786707 | 18.509 | 38.562 | 35.6073247% | |||||
91 | 60 | 5400 | 0.166 | 363.187 | 9,055.327 | 60.209 | 3,817.096 | 9,055.327 | 2.1351 | 2.609 | 0.000 | 3,817.096 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 673.1262221 | 60.209 | 128.777 | 35.4573569% | |||||
92 | 61 | 5490 | 0.161 | 3.763 | 9,059.090 | 0.605 | 3,817.701 | 9,059.090 | 2.1357 | 2.610 | 0.000 | 3,817.701 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 673.298228 | 0.605 | 1.292 | 34.3428899% | |||||
93 | 62 | 5580 | 0.156 | 691.293 | 9,750.383 | 107.830 | 3,925.531 | 9,750.383 | 2.2355 | 2.732 | 0.000 | 3,925.531 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 704.5967048 | 107.830 | 241.784 | 34.9755906% | |||||
94 | 63 | 5670 | 0.151 | 0.000 | 9,750.383 | 0.000 | 3,925.531 | 9,750.383 | 2.2355 | 2.732 | 0.000 | 3,925.531 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 704.5967048 | 0.000 | 0.000 | 34.9755906% | |||||
95 | 64 | 5760 | 0.147 | 307.419 | 10,057.802 | 45.118 | 3,970.649 | 10,057.802 | 2.2798 | 2.786 | 0.000 | 3,970.649 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 718.481633 | 45.118 | 102.987 | 33.5005033% | |||||
96 | 65 | 5850 | 0.142 | 188.893 | 10,246.695 | 26.891 | 3,997.540 | 10,246.695 | 2.3070 | 2.820 | 0.000 | 3,997.540 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 727.008938 | 26.891 | 62.082 | 32.8661611% | |||||
97 | 66 | 5940 | 0.138 | 538.906 | 10,785.601 | 74.418 | 4,071.958 | 10,785.601 | 2.3839 | 2.914 | 0.000 | 4,071.958 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 751.1410877 | 74.418 | 177.763 | 32.9858235% | |||||
98 | 67 | 6030 | 0.134 | 208.539 | 10,994.139 | 27.933 | 4,099.891 | 10,994.139 | 2.4135 | 2.950 | 0.000 | 4,099.891 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 760.4039421 | 27.933 | 67.465 | 32.3515109% | |||||
99 | 68 | 6120 | 0.130 | 87.606 | 11,081.745 | 11.383 | 4,111.273 | 11,081.745 | 2.4260 | 2.965 | 0.000 | 4,111.273 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 764.3233507 | 11.383 | 27.622 | 31.5292834% | |||||
100 | 69 | 6210 | 0.126 | 133.302 | 11,215.048 | 16.800 | 4,128.074 | 11,215.048 | 2.4452 | 2.988 | 0.000 | 4,128.074 | 0.000 | 0.000 | 0 | 312.429 | 0.000 | 770.3431207 | 16.800 | 41.097 | 30.8297837% |