ABCDEFGHIJKLMNOPQ
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
ZFZCGECCConsolidated View (for charts)
35
ZF assets as of:
31 Mar 2024ZCG assets as of :6 May 2024
ECC / Boostrap assets as of :
5 May 2024ZFZCGECC / Bootstrap
36
STRK (StarkWare)$ 13,544,152
37
AssetQtyPriceUSD ValueCurrent ZEC balance:92,697AssetPriceUSD ValueBLD (Agoric)$ 3,576,265
38
USD$ 2,164,836$ 2,164,836ZECUSD$ 23.75USD$ 1,000,000ETH$ 37,860
39
ZEC 162,268$23.75$ 3,853,872ZEC$23.75$ 1,330,819BTC$ 3,111,304
40
BTC48.03$64,777$ 3,111,304USD value of current ZEC balance:$ 2,201,550STRK$ 17,800,000USD$ 2,164,836$ 560,369$ 760,907
41
ETH11.89$3,183$ 37,860USD value of receivable ZEC:$ 1,368,914BLD$ 4,700,000Receivable ZEC$1,005,902$ 1,368,914$1,089,635
42
Current assets:
$ 9,167,872USD balance:$ 3,182,652
Current Assets:
$ 24,830,819Current ZEC$ 3,853,872$ 2,201,550$ 1,012,630
43
USD value of receivable ZEC:
$1,005,902Total assets:$ 6,753,117
Debt to LAE:
-$ 3,750,000
44
Value of encumbered ZEC:
-$ 261,250
45
Total assets:$ 10,173,774Grant liabilities:-$ 2,622,283
USD value of receivable ZEC:
$1,432,020
46
Available to fund grants: $ 4,130,834
Total Assets:
$22,251,589ZFECC / Bootstrap
47
Remaining 2024 spend:
$ 3,270,689Runway (months)2553
48
Estimated 2025 Budget (annual):
$ 4,725,263
Monthly burn during Q3 2023:
$ 378,000
49
Estimated annual budget growth:
5%
Estimated annual budget growth:
5%
50
Estimated 2026 Budget (annual)
$ 4,961,526Projected avg. monthly burn over next 4 years:$ 417,738STRK unlock
51
Runway:53 months1.67%per month in year 1$ 297,260
52
Runway start (30 April 2024):
30 Apr 20243.33%
per month thereafter
$ 592,740
53
Runway lasts 'til (approx):
31 May 2026
Runway lasts 'til:
25 Mar 2029
54
55
ZEC issuance per block:
3.125ZEC issuance per block:3.125
ZEC issuance per block:
3.125
56
Dev Fund allocation:
20%Dev Fund allocation:20%
Dev Fund allocation:
20%
57
ZF's share of the Dev Fund:
25%ECC's share of the Dev Fund:40%
ECC's share of the Dev Fund:
35%
58
ZEC per block received by ZF:
0.15625ZEC per block received by ECC:0.25
ZEC per block received by ECC:
0.21875
59
Reference block (31 March 2024):
2,455,336Reference block (6 May 2024):2,495,846
Reference block (27 March 2024):
2,450,763
60
Halvening block height:
2,726,400Halvening block height:2,726,400
Halvening block height:
2,726,400
61
ZEC receivable 'til the end of the Dev Fund:
42,353.75ZEC receivable 'til the end of the Dev Fund:57,638.50
ZEC receivable 'til the end of the Dev Fund:
60,295.59
62