Lisk ICO Daily Donations

	A	B	C	D	F	G	H	I	J	K	L	M	N	O	P	R	S	T	U
1										Lisk ICO Daily Donations							LISK FINANCIAL DATA
2										(Manually recorded numbers with some time offsets)
3										(Generally very accurate but not perfect)						(Assuming Constant $415 Per BTC)
4
5					DAILY TRANSFER	DAILY CREATION	DAILY CREATION	DAILY CREATION	DAILY DONATION		RUNNING TOTAL	RUNNING TOTAL	RUNNING TOTAL	RUNNING TOTAL	RUNNING TOTAL	Market Cap BTC &		Market Cap	Lisk Cash
6	Date		ICO Day	Bonus %	Donated XCR	XCR Equiv BTC Value	Promotional BTC	Lisk Foundation BTC	BTC (includes Shapeshift)		Donated XCR (M)	XCR Equiv BTC Value	Promotional BTC	Lisk Foundation BTC	Donated BTC	Satoshi Price	USD Price	For Lisk	Tech Dev Fund
7					(Millions)	At Fixed 1M XCR = 13 BTC	Created By Bonus	Created By "15% Premine"								Per Lisk	Per Lisk	In Million USD	In Million USD
8	ICO Got off To Late Start Feb 22
9	Feb	24	1&2	15	23.75	308.75	120.19	217.09	801.25		23.75	308.75	120.19	217.09	801.25	1447.3	0.00601	0.601	0.333
10	Feb	25	3	15	1.39	18.07	6.53	12.02	43.50		25.14	326.82	126.71	229.11	844.75	1527.4	0.00634	0.634	0.351
11	Feb	26	4	15	0.56	7.28	19.76	28.02	131.75		25.70	334.10	146.48	257.13	976.50	1714.2	0.00711	0.711	0.405
12	Feb	27	5	15	2.70	35.10	16.35	28.31	109.00		28.40	369.20	162.83	285.45	1085.50	1903.0	0.00790	0.790	0.450
13	Feb	28	6	15	0.45	5.85	28.53	39.63	190.17		28.85	375.05	191.35	325.07	1275.67	2167.1	0.00899	0.899	0.529
14	Mar	29	7	15	0.36	4.68	16.05	22.54	106.98		29.21	379.73	207.40	347.61	1382.65	2317.4	0.00962	0.962	0.574
15	Mar	1	8	10	0.41	5.33	6.35	13.26	63.48		29.62	385.06	213.75	360.87	1446.13	2405.8	0.00998	0.998	0.600
16	Mar	2	9	10	5.60	72.80	6.90	26.25	69.04		35.22	457.86	220.65	387.12	1515.17	2580.8	0.01071	1.071	0.629
17	Mar	3	10	10	0.28	3.64	11.31	22.60	113.10		35.50	461.50	231.96	409.72	1628.27	2731.4	0.01134	1.134	0.676
18	Mar	4	11	10	0.50	6.50	17.49	35.10	174.89		36.00	468.00	249.45	444.81	1803.16	2965.4	0.01231	1.231	0.748
19	Mar	5	12	10	1.56	20.28	31.49	64.70	314.86		37.56	488.28	280.93	509.51	2118.02	3396.7	0.01410	1.410	0.879
20	Mar	6	13	10	5.18	67.34	27.58	65.43	275.82		42.74	555.62	308.52	574.94	2393.84	3832.9	0.01591	1.591	0.993
21	Mar	7	14	10	0.16	2.08	34.34	67.03	343.41		42.90	557.70	342.86	641.97	2737.25	4279.8	0.01776	1.776	1.136
22	Mar	8	15	5	16.57	215.41	4.76	55.66	95.24		59.47	773.11	347.62	697.63	2832.49	4650.8	0.01930	1.930	1.175
23	Mar	9	16	5	0.33	4.29	6.97	26.60	139.45		59.80	777.40	354.59	724.22	2971.94	4828.2	0.02004	2.004	1.233
24	Mar	10	17	5	0.90	11.70	8.52	33.63	170.36		60.70	789.10	363.11	757.85	3142.30	5052.4	0.02097	2.097	1.304
25	Mar	11	18	5	0.00	0.00	5.31	19.67	106.15		60.70	789.10	368.42	777.52	3248.45	5183.5	0.02151	2.151	1.348
26	Mar	12	19	5	1.21	15.73	10.50	41.67	209.93		61.91	804.83	378.91	819.20	3458.38	5461.3	0.02266	2.266	1.435
27	Mar	13	20	5	2.12	27.56	19.90	78.61	397.99		64.03	832.39	398.81	897.81	3856.37	5985.4	0.02484	2.484	1.600
28	Mar	14	21	0	0.05	0.65	0.00	45.99	259.95		64.08	833.04	398.81	943.80	4116.32	6292.0	0.02611	2.611	1.708
29	Mar	15	22	0	0.00	0.00	0.00	74.12	419.99		64.08	833.04	398.81	1017.91	4536.31	6786.1	0.02816	2.816	1.883
30	Mar	16	23	0	0.25	3.25	0.00	117.76	664.04		64.33	836.29	398.81	1135.67	5200.35	7571.1	0.03142	3.142	2.158
31	Mar	17	24	0	0.50	6.50	0.00	97.44	545.65		64.83	842.79	398.81	1233.11	5746.00	8220.7	0.03412	3.412	2.385
32	Mar	18	25	0	0.32	4.16	0.00	377.37	2134.25		65.15	846.95	398.81	1610.47	7880.25	10736.5	0.04456	4.456	3.270
33	Mar	19	26	0	0.12	1.56	0.00	184.87	1046.06		65.27	848.51	398.81	1795.35	8926.31	11969.0	0.04967	4.967	3.704
34	Mar	20	27	0	12.35	160.55	0.00	642.38	3479.60		77.62	1009.06	398.81	2437.73	12405.91	16251.5	0.06744	6.744	5.148
35	Mar	21	28	0	3.08	40.04	0.00	289.96	1603.09		80.70	1049.10	398.81	2727.69	14009.00	18184.6	0.07547	7.547	5.814
36
37	MAR 21 ROW REFLECTS						MAR 21 ROW REFLECTS LAST 5 Hr 30 Min of ICO						MAR 21 ROW REFLECTS LAST 5 Hr 30 Min of ICO			Please Vote For MalReynolds As Lisk Active Delegate! Thx!
38	LAST 5 Hr 30 Min of ICO
39					EXPENSE				CASH TECH		EXPENSE				CASH TECH	NOTE:
40					CATEGORY:	CODE BASE BUYOFF	ADVERTIZING	MANAGEMENT FEES	DEVELOPMENT FUND		CATEGORY:	CODE BASE PAYOFF	ADVERTIZING	MANAGEMENT FEES	DEVELOPMENT FUND
41																Market Cap = Donated BTC + Bonus BTC + XCR BTC + Foundation BTC
42							BE SURE TO CHECK LISK FINANCIAL DATA AT FAR RIGHT SIDE OF SPREADSHEET - USE THE SLIDER BAR TO SEE IT									A fixed 85M Lisk are distributed among all donors
43																A fixed 15M Lisk are "premined" for Lisk Foundation use
44																100M Lisk is the total to be minted in Genesis Block
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100