Waves ICO excel sheet

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X
1	What is the actual Satoshi/USD Price For One Wave? What is Waves actual market cap?
2	ACTUAL RESULTS FOR ICO by Sandiman
3	LAST UPDATED May 02 at 10:00 AM UTC
4	Website for Waves ICO: ico.wavesplatform.com
5	448.43	Coinmarketcap.com BTC / USD Rate		Equiv
6		Current Waves ICO BTC Bonus Rate (%)		BTC
7	4625.98081	Donated BTC	At 1st day 20% Bonus =	5551.176972
8	1798.507896	Donated BTC	Between 13-30 April at 10% Bonus =	1978.358685
9	75.5112939	Donated BTC	Between 1-15 may at 5% Bonus =	79.2868586
10		Total "Equiv" BTC+Bonus		7608.822516
11		(Used To "Buy" 85M Waves Of 100M total)
12	Implied Waves Market Cap (Million USD)	Total New Donations (BTC)	Total Development Cash-On-Hand (Million USD)
13
14
15	4.014146213	6500	2.914795	8951.555902	which in USD is:	0.04014146213	USD per Waves
16	Price for every 100 new btc donated	7600	7700	7800	7900	8000	8100	8200	8300	8400	8500	8600	8700	8800	8900	9000	9100	9200	9300	9400	9500	9600	9700	9800
17	Price in Satoshi	8941.176471	9058.823529	9176.470588	9294.117647	9411.764706	9529.411765	9647.058824	9764.705882	9882.352941	10000	10117.64706	10235.29412	10352.94118	10470.58824	10588.23529	10705.88235	10823.52941	10941.17647	11058.82353	11176.47059	11294.11765	11411.76471	11529.41176
18	Price in USD	0.03408068	0.03452911	0.03497754	0.03542597	0.0358744	0.03632283	0.03677126	0.03721969	0.03766812	0.03811655	0.03856498	0.03901341	0.03946184	0.03991027	0.0403587	0.04080713	0.04125556	0.04170399	0.04215242	0.04260085	0.04304928	0.04349771	0.04394614
19	Price for every 100 new btc donated	9900	10000	10100	10200	10300	10400	10500	10600	10700	10800	10900	11000	11100	11200	11300	11400	11500	11600	11700	11800	11900	12000	12100
20	Price in Satoshi	11647.05882	11764.70588	11882.35294	12000	12117.64706	12235.29412	12352.94118	12470.58824	12588.23529	12705.88235	12823.52941	12941.17647	13058.82353	13176.47059	13294.11765	13411.76471	13529.41176	13647.05882	13764.70588	13882.35294	14000	14117.64706	14235.29412
21	Price in USD	0.04439457	0.044843	0.04529143	0.04573986	0.04618829	0.04663672	0.04708515	0.04753358	0.04798201	0.04843044	0.04887887	0.0493273	0.04977573	0.05022416	0.05067259	0.05112102	0.05156945	0.05201788	0.05246631	0.05291474	0.05336317	0.0538116	0.05426003
22	Price for every 100 new btc donated	12200	12300	12400	12500	12600	12700	12800	12900	13000	13100	13200	13300	13400	13500	13600	13700	13800	13900	14000	14100	14200	14300	14400
23	Price in Satoshi	14352.94118	14470.58824	14588.23529	14705.88235	14823.52941	14941.17647	15058.82353	15176.47059	15294.11765	15411.76471	15529.41176	15647.05882	15764.70588	15882.35294	16000	16117.64706	16235.29412	16352.94118	16470.58824	16588.23529	16705.88235	16823.52941	16941.17647
24	Price in USD	0.05470846	0.05515689	0.05560532	0.05605375	0.05650218	0.05695061	0.05739904	0.05784747	0.0582959	0.05874433	0.05919276	0.05964119	0.06008962	0.06053805	0.06098648	0.06143491	0.06188334	0.06233177	0.0627802	0.06322863	0.06367706	0.06412549	0.06457392
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