ABCDEFGHMOPQRSTUVWXYZAAAB
1
TOTALOP RESERVECOMMUNITYTEAMSEEDPROTOCOL EMISSIONCIRCULATINGRETURN (ANNUAL)
2
START (Post 50% Burn)
500,000,00052,500,00052,000,00050,000,00026,000,000220,447,47299,052,528
3
Monthly Emission1,500,0004,000,00010,000,0005,200,000(1/6th/)12
4
Month 5Oct 20193,750,000.002,000,000.00000104,802,52849.62%
5
Month 6Nov 20197,500,000.006,000,000.00000112,552,52846.20%
6
Month 7Dec 201912,500,000.0010,000,000.00000121,552,52842.78%
7
Month 8Jan 202016,250,000.0014,000,000.00000129,302,52840.22%
8
Month 9Feb 202020,000,000.0018,000,000.00000137,052,52837.94%
9
Month 10Mar 202023,750,000.0022,000,000.00000144,802,52835.91%
10
Month 11Apr 202027,500,000.0026,000,000.00000152,552,52834.09%
11
Month 12May 202031,250,000.0030,000,000.00000160,302,52832.44%
12
Month 13Jun 202035,000,000.0034,000,000.00000168,052,52830.94%
13
Month 14Jul 202036,500,000.0038,000,000.00000173,552,52829.96%
14
Month 15Aug 202038,000,000.0042,000,000.00000179,052,52829.04%
15
Month 16Sep 202039,500,000.0046,000,000.00000184,552,52828.18%
16
Month 17Oct 202041,000,000.0050,000,000.00000190,052,52827.36%
17
Month 18Nov 202042,500,000.0050,000,000.00001,000,000192,552,5286.23%
18
Month 19Dec 202044,000,000.0050,000,000.00001,000,000194,052,5286.18%
19
Month 20Jan 202145,500,000.0050,000,000.00001,000,000195,552,5286.14%
20
Month 21Feb 202147,000,000.0050,000,000.00001,000,000197,052,5286.09%
21
Month 22Mar 202148,500,000.0050,000,000.00001,000,000198,552,5286.04%
22
Month 23Apr 202150,000,000.0050,000,000.00001,000,000200,052,5286.00%
23
Month 24May 202151,500,000.0050,000,000.00001,000,000201,552,5285.95%
24
Month 25Jun 202152,500,000.0050,000,000.00001,000,000202,552,5285.92%
25
Month 26Jul 202152,500,000.0050,000,000.0010,000,0005,200,0004,047,882220,800,41016.56%
26
Month 27Aug 202152,500,000.0050,000,000.0010,000,0005,200,0007,053,431223,805,95916.12%
27
Month 28Sep 202152,500,000.0050,000,000.0010,000,0005,200,00010,017,238226,769,76615.68%
28
Month 29Oct 202152,500,000.0050,000,000.0020,000,00010,400,00012,939,880244,892,40814.32%
29
Month 30Nov 202152,500,000.0050,000,000.0020,000,00010,400,00015,821,930247,774,45813.96%
30
Month 31Dec 202152,500,000.0050,000,000.0020,000,00010,400,00018,663,951250,616,47913.61%
31
Month 32Jan 202252,500,000.0050,000,000.0030,000,00015,600,00021,466,500268,619,02812.52%
32
Month 33Feb 202252,500,000.0050,000,000.0030,000,00015,600,00024,230,125271,382,65312.22%
33
Month 34Mar 202252,500,000.0050,000,000.0030,000,00015,600,00026,955,365274,107,89311.93%
34
Month 35Apr 202252,500,000.0050,000,000.0040,000,00020,800,00029,642,756291,995,28411.04%
35
Month 36May 202252,500,000.0050,000,000.0040,000,00020,800,00032,292,821294,645,34910.79%
36
Month 37Jun 202252,500,000.0050,000,000.0040,000,00020,800,00034,906,080297,258,60810.55%
37
Month 38Jul 202252,500,000.0050,000,000.0050,000,00026,000,00037,483,044315,035,5729.82%
38
Month 39Aug 202252,500,000.0050,000,000.0050,000,00026,000,00040,024,217317,576,7459.60%
39
Month 40Sep 202252,500,000.0050,000,000.0050,000,00026,000,00042,530,095320,082,6239.39%
40
Month 41Oct 202252,500,000.0050,000,000.0050,000,00026,000,00045,001,170322,553,6989.19%
41
Month 42Nov 202252,500,000.0050,000,000.0050,000,00026,000,00047,437,924324,990,4529.00%
42
Month 43Dec 202252,500,000.0050,000,000.0050,000,00026,000,00049,840,835327,393,3638.81%
43
Month 44Jan 202352,500,000.0050,000,000.0050,000,00026,000,00052,210,371329,762,8998.62%
44
Month 45Feb 202352,500,000.0050,000,000.0050,000,00026,000,00054,546,998332,099,5268.44%
45
Month 46Mar 202352,500,000.0050,000,000.0050,000,00026,000,00056,851,171334,403,6998.27%
46
Month 47Apr 202352,500,000.0050,000,000.0050,000,00026,000,00059,123,342336,675,8708.10%
47
Month 48May 202352,500,000.0050,000,000.0050,000,00026,000,00061,363,955338,916,4837.93%
48
Month 49Jun 202352,500,000.0050,000,000.0050,000,00026,000,00063,573,448341,125,9767.77%
49
Month 50Jul 202352,500,000.0050,000,000.0050,000,00026,000,00065,752,254343,304,7827.62%
50
Month 51Aug 202352,500,000.0050,000,000.0050,000,00026,000,00067,900,798345,453,3267.46%
51
Month 52Sep 202352,500,000.0050,000,000.0050,000,00026,000,00070,019,502347,572,0307.31%
52
Month 53Oct 202352,500,000.0050,000,000.0050,000,00026,000,00072,108,780349,661,3087.17%
53
Month 54Nov 202352,500,000.0050,000,000.0050,000,00026,000,00074,169,039351,721,5677.03%
54
Month 55Dec 202352,500,000.0050,000,000.0050,000,00026,000,00076,200,684353,753,2126.89%
55
Month 56Jan 202452,500,000.0050,000,000.0050,000,00026,000,00078,204,112355,756,6406.76%
56
Month 57Feb 202452,500,000.0050,000,000.0050,000,00026,000,00080,179,714357,732,2426.63%
57
Month 58Mar 202452,500,000.0050,000,000.0050,000,00026,000,00082,127,877359,680,4056.50%
58
Month 59May 202452,500,000.0050,000,000.0050,000,00026,000,00084,048,983361,601,5116.38%
59
Month 60Jun 202452,500,000.0050,000,000.0050,000,00026,000,00085,943,406363,495,9346.25%
60
Month 61Jul 202452,500,000.0050,000,000.0050,000,00026,000,00087,811,518365,364,0466.14%
61
Month 62Aug 202452,500,000.0050,000,000.0050,000,00026,000,00089,653,684367,206,2126.02%
62
Month 63Sep 202452,500,000.0050,000,000.0050,000,00026,000,00091,470,265369,022,7935.91%
63
Month 64Oct 202452,500,000.0050,000,000.0050,000,00026,000,00093,261,615370,814,1435.80%
64
Month 65Nov 202452,500,000.0050,000,000.0050,000,00026,000,00095,028,085372,580,6135.69%
65
Month 66Dec 202452,500,000.0050,000,000.0050,000,00026,000,00096,770,021374,322,5495.58%
66
Month 67Jan 202552,500,000.0050,000,000.0050,000,00026,000,00098,487,763376,040,2915.48%
67
Month 68Feb 202552,500,000.0050,000,000.0050,000,00026,000,000100,181,648377,734,1765.38%
68
Month 69Mar 202552,500,000.0050,000,000.0050,000,00026,000,000101,852,007379,404,5355.28%
69
Month 70Apr 202552,500,000.0050,000,000.0050,000,00026,000,000103,499,166381,051,6945.19%
70
Month 71May 202552,500,000.0050,000,000.0050,000,00026,000,000105,123,448382,675,9765.09%
71
Month 72Jun 202552,500,000.0050,000,000.0050,000,00026,000,000106,725,171384,277,6995.00%
72
Month 73Jul 202552,500,000.0050,000,000.0050,000,00026,000,000108,304,647385,857,1754.91%
73
Month 74Aug 202552,500,000.0050,000,000.0050,000,00026,000,000109,862,186387,414,7144.82%
74
Month 75Sep 202552,500,000.0050,000,000.0050,000,00026,000,000111,398,093388,950,6214.74%
75
Month 76Oct 202552,500,000.0050,000,000.0050,000,00026,000,000112,912,668390,465,1964.65%
76
Month 77Nov 202552,500,000.0050,000,000.0050,000,00026,000,000114,406,207391,958,7354.57%
77
Month 78Dec 202552,500,000.0050,000,000.0050,000,00026,000,000115,879,002393,431,5304.49%
78
Month 79Jan 202652,500,000.0050,000,000.0050,000,00026,000,000117,331,342394,883,8704.41%
79
Month 80Feb 202652,500,000.0050,000,000.0050,000,00026,000,000118,763,510396,316,0384.34%
80
Month 81Mar 202652,500,000.0050,000,000.0050,000,00026,000,000120,175,788397,728,3164.26%
81
Month 82Apr 202652,500,000.0050,000,000.0050,000,00026,000,000121,568,450399,120,9784.19%
82
Month 83May 202652,500,000.0050,000,000.0050,000,00026,000,000122,941,770400,494,2984.11%
83
Month 84Jun 202652,500,000.0050,000,000.0050,000,00026,000,000124,296,016401,848,5444.04%
84
Month 85Jul 202652,500,000.0050,000,000.0050,000,00026,000,000125,631,452403,183,9803.97%
85
Month 86Aug 202652,500,000.0050,000,000.0050,000,00026,000,000126,948,342404,500,8703.91%
86
Month 87Sep 202652,500,000.0050,000,000.0050,000,00026,000,000128,246,941405,799,4693.84%
87
Month 88Oct 202652,500,000.0050,000,000.0050,000,00026,000,000129,527,504407,080,0323.77%
88
Month 89Nov 202652,500,000.0050,000,000.0050,000,00026,000,000130,790,281408,342,8093.71%
89
Month 90Dec 202652,500,000.0050,000,000.0050,000,00026,000,000132,035,520409,588,0483.65%
90
Month 91Jan 202752,500,000.0050,000,000.0050,000,00026,000,000133,263,463410,815,9913.59%
91
Month 92Feb 202752,500,000.0050,000,000.0050,000,00026,000,000134,474,352412,026,8803.53%
92
Month 93Mar 202752,500,000.0050,000,000.0050,000,00026,000,000135,668,424413,220,9523.47%
93
Month 94Apr 202752,500,000.0050,000,000.0050,000,00026,000,000136,845,910414,398,4383.41%
94
Month 95May 202752,500,000.0050,000,000.0050,000,00026,000,000138,007,043415,559,5713.35%
95
Month 96Jun 202752,500,000.0050,000,000.0050,000,00026,000,000139,152,049416,704,5773.30%
96
Month 97Jul 202752,500,000.0050,000,000.0050,000,00026,000,000140,281,152417,833,6803.24%
97
Month 98Aug 202752,500,000.0050,000,000.0050,000,00026,000,000141,394,573418,947,1013.19%
98
Month 99Sep 202752,500,000.0050,000,000.0050,000,00026,000,000142,492,530420,045,0583.14%
99
Month 100Oct 202752,500,000.0050,000,000.0050,000,00026,000,000143,575,238421,127,7663.09%
100
Month 101Nov 202752,500,000.0050,000,000.0050,000,00026,000,000144,642,908422,195,4363.03%