| A | B | C | D | E | |
|---|---|---|---|---|---|
1 | Status: | Updates required | |||
2 | Coinbase address balance as of block height: | 2,103,352 | |||
3 | Block time (UTC): | 5/29/2023 21:09:00 | UTC | ||
4 | ZECUSD price: | $33.76 | |||
5 | |||||
6 | ZEC accrued to date | 264,238.25 | ZEC | ||
7 | Current ZEC balance: | 103,324.24 | ZEC | ||
8 | USD value of Current ZEC balance: | $ 3,488,226 | (at ZECUSD price of $ 33.76) | ||
9 | |||||
10 | ZEC sold for USD (net): | 44,962.82 | ZEC | ||
11 | Total ZEC paid to grant recipients: | 120,097.01 | ZEC | ||
12 | Total ZEC paid out from discretionary budget: | 1,579.45 | ZEC | ||
13 | Total USD paid to grant recipients: | $ 673,200 | |||
14 | Total USD paid out from Discretionary Budget: | $ 0 | |||
15 | |||||
16 | Total USD value of grants approved: | $ 11,801,073 | |||
17 | USD value of grants paid out so far: | $ 7,320,795 | |||
18 | |||||
19 | Future grant liabilities (total): | $ 4,480,278 | |||
20 | Current USD balance: | $ 3,430,497 | |||
21 | Discretionary budget USD hedge: | $ 0 | |||
22 | Unhedged grant liabilities: | $ 1,049,781 | 77% | hedged | |
23 | USD Reserves: | $ 0 | |||
24 | |||||
25 | Grant liabilities vs Current balances only (i.e. $3430497 and 103324.24 ZEC) | ||||
26 | ZEC/USD Price | Unhedged grant liabilities (ZEC) | ZCG available budget (ZEC) | % of ZEC Funds accrued to date committed | USD value of current assets (ZEC+USD) |
27 | $ 33.76 | 31,095.41 | 72,228.83 | 72.67% | $ 2,438,445 |
28 | $ 16.88 | 62,190.81 | 41,133.43 | 84.43% | $ 694,332 |
29 | $ 11.25 | 93,313.86 | 10,010.38 | 96.21% | $ 112,617 |
30 | $ 8.44 | 124,381.63 | -21,057.39 | 107.97% | -$ 177,724 |
31 | |||||
32 | ZEC Receivable to end 2023: | 62,242 | ZEC | ||
33 | Current ZEC total + 2023 Receivable ZEC: | 165,565.99 | ZEC | ||
34 | USD value of Current ZEC total + 2023 Receivable ZEC: | $ 5,589,508 | (at ZECUSD price of $ 33.76) | ||
35 | |||||
36 | Grant liabilities vs Current balances + ZEC Receivable during 2023 (i.e. $3430497 and 165565.99 ZEC) | ||||
37 | ZEC/USD Price | Unhedged grant liabilities (ZEC) | ZCG available budget (ZEC) | % of Total 2020-23 ZCG ZEC Funds committed | USD value of current assets (ZEC+USD) and receivable ZEC |
38 | $ 33.76 | 31,095.41 | 134,470.58 | 58.81% | $ 4,539,727 |
39 | $ 16.88 | 62,190.81 | 103,375.18 | 68.34% | $ 1,744,973 |
40 | $ 11.25 | 93,313.86 | 72,252.13 | 77.87% | $ 812,836 |
41 | $ 8.44 | 124,381.63 | 41,184.36 | 87.39% | $ 347,596 |
42 | |||||
43 | ZEC Receivable to end of the Dev Fund: | 155,762 | |||
44 | Current ZEC total + ZEC Receivable to end of the Dev Fund (Nov 2024): | 259,086.24 | ZEC | ||
45 | USD value of Current ZEC total + ZEC Receivable to end of the Dev Fund (Nov 2024): | $ 8,746,751 | (at ZECUSD price of $ 33.76) | ||
46 | |||||
47 | Grant liabilities vs Current balances + ZEC Receivable 'til the end of the Dev Fund (i.e. $3430497 and 259086.24 ZEC) | ||||
48 | ZEC/USD Price | Unhedged grant liabilities (ZEC) | ZCG available budget (ZEC) | % of Total ZCG ZEC Funds committed | USD value of current assets (ZEC+USD) and receivable ZEC |
49 | $ 33.76 | 31,095.41 | 227,990.83 | 45.72% | $ 7,696,971 |
50 | $ 16.88 | 62,190.81 | 196,895.43 | 53.12% | $ 3,323,595 |
51 | $ 11.25 | 93,313.86 | 165,772.38 | 60.53% | $ 1,864,939 |
52 | $ 8.44 | 124,381.63 | 134,704.61 | 67.93% | $ 1,136,907 |