Titacoin (TITA) - Estimated Profit Distribution

	A	B	C	D	E	F	G	H	I	K
1		Entry	Amount		Percent
2		Total Coin Supply	100000000,00000000	TTC	100%
3		Distributed to TTC Holder with ICO	90000000,00000000	TTC	90%		Prediction TTC / BTC
4		Campaigns	500000,00000000	TTC	0.5%		BTC		TTC
5		Developments	9500000,00000000	TTC	9.5%		1	=	1000000,00000000
6							0,000001		1
7		Donated Bitcoin	100,00000000	BTC	-
8
9		# 1. ICO Round on TTC								(*) Calculated for last Day of Month
10		Start Date	Finish Date	BuyBack		Est. Monthly Profit (*)		Est. Total Profit	Est. Price for BuyBack (**)	(**) TTC / BTC
11	01.	1.10.2016	31.10.2016	NO		4%		-6%	0,00000094
12	02.	1.11.2016	30.11.2016	NO		4%		-2%	0,00000098
13	03.	01.12.2016	31.12.2016	NO		4%		2%	0,00000102
14	04.	01.01.2017	31.1.2017	YES		4%		6%	0,00000106
15	05.	01.02.2017	28.2.2017	YES		4%		10%	0,0000011
16	06.	01.03.2017	31.3.2017	YES		4%		14%	0,00000114
17	07.	01.04.2017	30.4.2017	YES		4%		18%	0,00000118
18	08.	01.05.2017	31.5.2017	YES		4%		22%	0,00000122
19	09.	01.06.2017	30.6.2017	YES		4%		26%	0,00000126
20	10.	01.07.2017	31.7.2017	YES		4%		30%	0,00000130
21	11.	01.08.2017	31.8.2017	YES		4%		34%	0,00000134
22	12.	01.09.2017	30.9.2017	YES		4%		38%	0,00000138
23	13.	01.10.2017	31.10.2017	YES		4%		42%	0,00000142
24		# 1. ICO Round End
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
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