1 | Round | Seed | Private Sale 1 | Private Sale 2 | Transaction FeeMining | Liquidity Mining | Ecosystem | Marketing | Team | Dex Liquidity | Tokens For Sale | Total | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Raise Allocation % | 28.5714 | 57.1428 | 14.2857 | 0 | 0 | 0 | 0 | 0 | 0 | |||
3 | Token Allocation % | 10.00% | 20.00% | 5.00% | 12.50% | 14.00% | 17.50% | 10.00% | 10.00% | 1.00% | 35.00% | ||
4 | Tokens Allocated # | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 12,500,000.00 | 14,000,000.00 | 17,500,000.00 | 10,000,000.00 | 10,000,000.00 | 1,000,000.00 | 35,000,000.00 | 100,000,000 | |
5 | Token Price | 0.0001 | 0.000185 | 0.00026 | |||||||||
6 | Total Round Raise | 1000 | 3700 | 1300 | |||||||||
7 | Fully Diluted Valuation (ETH* Terms) | 10000 | 18500 | 26000 | |||||||||
8 | Number of tokens released at TGE | 3,300,000.00 | 9,000,000.00 | 2,250,000.00 | 2,000,000.00 | 0 | 0 | ||||||
9 | Allocation % Released at TGE | 33% | 45.00% | 45.00% | 11.43% | 0% | 0% | ||||||
10 | Total Tokens Released at TGE (in %) | 3.3 | 9 | 2.25 | 2 | 0% | 0% | 1 | |||||
11 | *AVG PRICE OF ETH = $350 | ||||||||||||
12 | |||||||||||||
13 | ZEE Token Economics | Launch Metrics | Zee Distribuition Model | ||||||||||
14 | Total Token Supply | 100,000,000 | Tokens Released at TGE | 17,550,000.00 | Marketing | 10 | |||||||
15 | Initial Circulating Supply | 17,550,000 | Percentage of Tokens Released at TGE % | 17.55 | Team | 10 | |||||||
16 | Private Sale Allocation 1 | 20% of total token supply, 20,000,000 ZEE | Inital Market-cap (ETH) (Circulating Supply) | 7,020.00 | Ecosystem Reserve | 17.5 | |||||||
17 | Private Sale Allocation -1, Token Price | 1 ZEE = 0.000185 ETH | Initial Full Cap (ETH) | 40,000.00 | Liquidity Mining | 14 | |||||||
18 | Private Sale Allocation -1, Raise in ETH | 3700 ETH | Inital Market-Cap ($) | 2,457,000.00 | Seed | 10 | |||||||
19 | Private Sale - 1, Vesting Period | 45% at TGE, 25% after 4 months, 30% after 8 months | Initial Full-Cap ($) | 14,000,000.00 | Private Sale | 25 | |||||||
20 | Private Sale Allocation -2 | 5% of Total Token Supply | Dex Liquidity | 1 | |||||||||
21 | Private Sale Allocation - 2 Token Price | 1 ZEE = 0.00026 ETH | Transaction Mining | 12.5 | |||||||||
22 | Private Sale Allocation -2, Vesting Period | 45% at TGE, 25% after 4 months, 30% after 8 months | |||||||||||
23 | Seed Round Allocation | 10% of Total Token Supply - 10,000,000 ZEE | |||||||||||
24 | Seed Round Token Price | 1 ZEE = 0.0001 ETH | |||||||||||
25 | Seed Round Raise In ETH | 1000 | |||||||||||
26 | Seed Round Vesting Period | 33 % at TGE, 33% after 6 months and 33% after one year | |||||||||||
27 | Token Type | ERC20 | |||||||||||
28 | Total Raise in ETH | 6000 |
1 | ZEE Token Economics | |
---|---|---|
2 | Total Token Supply | 100,000,000 |
3 | Initial Circulating Supply | 17,550,000.00 |
4 | Private Sale Allocation 1 | 20% of total token supply, 20,000,000 ZEE |
5 | Private Sale Allocation -1, Token Price | 1 ZEE = 0.000185 ETH |
6 | Private Sale Allocation -1, Raise in ETH | 3700 ETH |
7 | Private Sale - 1, Vesting Period | 45% at TGE, 25% after 4 months, 30% after 8 months |
8 | Private Sale Allocation -2 | 5% of Total Token Supply |
9 | Private Sale Allocation - 2 Token Price | 1 ZEE = 0.00026 ETH |
10 | Private Sale Allocation -2, Vesting Period | 45% at TGE, 25% after 4 months, 30% after 8 months |
11 | Seed Round Allocation | 10% of Total Token Supply - 10,000,000 ZEE |
12 | Seed Round Token Price | 1 ZEE = 0.0001 ETH |
13 | Seed Round Raise In ETH | 1000 |
14 | Seed Round Vesting Period | 33 % at TGE, 33% after 6 months and 33% after one year |
15 | Token Type | ERC20 |
16 | Total Raise in ETH | 6000 |
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 |
1 | Category | Total Allocation | Distribution on TGE | Second Tranch | Third Tranch | Tranch For Linear Vesting | |||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2 | Seed | 10,000,000 | 0.33 | 0.33 | 0.34 | Liquidity Mining Vesting | 36 | Total For Team | 10,000,000 | ||||||||||||||||||
3 | Private Sale 1 | 20,000,000 | 0.45 | 0.25 | 0.3 | Transaction Mining Vesting | 36 | Team Vesting on end of 1 Year | 2,500,000 | ||||||||||||||||||
4 | Private Sale 2 | 5,000,000 | 0.45 | 0.25 | 0.3 | Marketing Vesting | 36 | Pending for Vesting | 7,500,000 | ||||||||||||||||||
5 | Transaction Mining | 12,500,000 | 9,027,777.78 | Ecosystem Reserve Vesting | 36 | Pending Months for Vesting | 36.00 | ||||||||||||||||||||
6 | Liquidity Mining | 14,000,000 | 10,111,111.11 | ||||||||||||||||||||||||
7 | Ecosystem | 17,500,000 | 2,000,000 | 14,500,000.00 | |||||||||||||||||||||||
8 | Marketing | 10,000,000 | 10,000,000.00 | Liquidity Mining Break Down | Ecosystem Fund Breakdown | ||||||||||||||||||||||
9 | Team | 10,000,000 | Total | 14,000,000 | Total | 17,500,000.00 | |||||||||||||||||||||
10 | Dex liquidity | 1,000,000 | Spent over first six months | 3,888,889 | Spent over first 6 Months | 5,000,000.00 | |||||||||||||||||||||
11 | Balance for Vesting | 10,111,111 | Balance | 12,500,000.00 | |||||||||||||||||||||||
12 | Total | 100,000,000 | Tranch Per Month | 337,037 | Tranch Per Month | 416,666.67 | |||||||||||||||||||||
13 | |||||||||||||||||||||||||||
14 | Month | Seed | Private Sale 1 | Private Sale 2 | Transaction Fee Mining | Liquidity Mining | Team | Marketing | Dex Liquidity | Ecosystem Funds | Emission | Supply Shock (%) | Total Liquid Supply | Cumulative Seed | Cumulative Private Sale 1 | Cumulative Private Sale 2 | Cumulative Transaction Mining | Cumulative Liquidity Mining | Cumulative Team | Cumulative Marketing | Cumulative Dex Liquidity | Cumulative Ecosystem Funds | Circulating Supply | % Of Tokens Unlocked | |||
15 | 1 | 3,300,000.00 | 9,000,000.00 | 2,250,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,000,000.00 | 2,000,000.00 | 17,550,000.00 | 17.55% | 17,550,000.00 | 3,300,000.00 | 9,000,000.00 | 2,250,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,000,000.00 | 2,000,000.00 | 17,550,000.00 | 17.55 | |||
16 | 2 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 285,714.29 | 0.00 | 1,000,000.00 | 1,285,714.29 | 1.29% | 18,835,714.29 | 3,300,000.00 | 9,000,000.00 | 2,250,000.00 | 0.00 | 0.00 | 0.00 | 285,714.29 | 1,000,000.00 | 3,000,000.00 | 18,835,714.29 | 18.83571429 | |||
17 | 3 | 0.00 | 0.00 | 0.00 | 1,388,888.89 | 1,555,555.56 | 0.00 | 285,714.29 | 0.00 | 500,000.00 | 3,730,158.73 | 3.73% | 22,565,873.02 | 3,300,000.00 | 9,000,000.00 | 2,250,000.00 | 1,388,888.89 | 1,555,555.56 | 0.00 | 571,428.57 | 1,000,000.00 | 3,500,000.00 | 22,565,873.02 | 22.56587302 | |||
18 | 4 | 0.00 | 5,000,000.00 | 1,250,000.00 | 694,444.44 | 777,777.78 | 0.00 | 285,714.29 | 0.00 | 500,000.00 | 8,507,936.51 | 8.51% | 31,073,809.52 | 3,300,000.00 | 14,000,000.00 | 3,500,000.00 | 2,083,333.33 | 2,333,333.33 | 0.00 | 857,142.86 | 1,000,000.00 | 4,000,000.00 | 31,073,809.52 | 31.07380952 | |||
19 | 5 | 0.00 | 0.00 | 0.00 | 694,444.44 | 777,777.78 | 0.00 | 285,714.29 | 0.00 | 500,000.00 | 2,257,936.51 | 2.26% | 33,331,746.03 | 3,300,000.00 | 14,000,000.00 | 3,500,000.00 | 2,777,777.78 | 3,111,111.11 | 0.00 | 1,142,857.14 | 1,000,000.00 | 4,500,000.00 | 33,331,746.03 | 33.33174603 | |||
20 | 6 | 3,300,000.00 | 0.00 | 0.00 | 694,444.44 | 777,777.78 | 0.00 | 285,714.29 | 0.00 | 500,000.00 | 5,557,936.51 | 5.56% | 38,889,682.54 | 6,600,000.00 | 14,000,000.00 | 3,500,000.00 | 3,472,222.22 | 3,888,888.89 | 0.00 | 1,428,571.43 | 1,000,000.00 | 5,000,000.00 | 38,889,682.54 | 38.88968254 | |||
21 | 7 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 0.00 | 285,714.29 | 0.00 | 416,666.67 | 1,340,343.92 | 1.34% | 40,230,026.46 | 6,600,000.00 | 14,000,000.00 | 3,500,000.00 | 3,773,148.15 | 4,225,925.93 | 0.00 | 1,714,285.71 | 1,000,000.00 | 5,416,666.67 | 40,230,026.46 | 40.23002646 | |||
22 | 8 | 0.00 | 6,000,000.00 | 1,500,000.00 | 300,925.93 | 337,037.04 | 0.00 | 285,714.29 | 0.00 | 416,666.67 | 8,840,343.92 | 8.84% | 49,070,370.37 | 6,600,000.00 | 20,000,000.00 | 5,000,000.00 | 4,074,074.07 | 4,562,962.96 | 0.00 | 2,000,000.00 | 1,000,000.00 | 5,833,333.33 | 49,070,370.37 | 49.07037037 | |||
23 | 9 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 0.00 | 285,714.29 | 0.00 | 416,666.67 | 1,340,343.92 | 1.34% | 50,410,714.29 | 6,600,000.00 | 20,000,000.00 | 5,000,000.00 | 4,375,000.00 | 4,900,000.00 | 0.00 | 2,285,714.29 | 1,000,000.00 | 6,250,000.00 | 50,410,714.29 | 50.41071429 | |||
24 | 10 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 0.00 | 285,714.29 | 0.00 | 416,666.67 | 1,340,343.92 | 1.34% | 51,751,058.20 | 6,600,000.00 | 20,000,000.00 | 5,000,000.00 | 4,675,925.93 | 5,237,037.04 | 0.00 | 2,571,428.57 | 1,000,000.00 | 6,666,666.67 | 51,751,058.20 | 51.7510582 | |||
25 | 11 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 0.00 | 285,714.29 | 0.00 | 416,666.67 | 1,340,343.92 | 1.34% | 53,091,402.12 | 6,600,000.00 | 20,000,000.00 | 5,000,000.00 | 4,976,851.85 | 5,574,074.07 | 0.00 | 2,857,142.86 | 1,000,000.00 | 7,083,333.33 | 53,091,402.12 | 53.09140212 | |||
26 | 12 | 3,400,000.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 2,500,000.00 | 285,714.29 | 0.00 | 416,666.67 | 7,240,343.92 | 7.24% | 60,331,746.03 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 5,277,777.78 | 5,911,111.11 | 2,500,000.00 | 3,142,857.14 | 1,000,000.00 | 7,500,000.00 | 60,331,746.03 | 60.33174603 | |||
27 | 13 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 61,880,423.28 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 5,578,703.70 | 6,248,148.15 | 2,708,333.33 | 3,428,571.43 | 1,000,000.00 | 7,916,666.67 | 61,880,423.28 | 61.88042328 | |||
28 | 14 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 63,429,100.53 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 5,879,629.63 | 6,585,185.19 | 2,916,666.67 | 3,714,285.71 | 1,000,000.00 | 8,333,333.33 | 63,429,100.53 | 63.42910053 | |||
29 | 15 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 64,977,777.78 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 6,180,555.56 | 6,922,222.22 | 3,125,000.00 | 4,000,000.00 | 1,000,000.00 | 8,750,000.00 | 64,977,777.78 | 64.97777778 | |||
30 | 16 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 66,526,455.03 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 6,481,481.48 | 7,259,259.26 | 3,333,333.33 | 4,285,714.29 | 1,000,000.00 | 9,166,666.67 | 66,526,455.03 | 66.52645503 | |||
31 | 17 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 68,075,132.28 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 6,782,407.41 | 7,596,296.30 | 3,541,666.67 | 4,571,428.57 | 1,000,000.00 | 9,583,333.33 | 68,075,132.28 | 68.07513228 | |||
32 | 18 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 69,623,809.52 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 7,083,333.33 | 7,933,333.33 | 3,750,000.00 | 4,857,142.86 | 1,000,000.00 | 10,000,000.00 | 69,623,809.52 | 69.62380952 | |||
33 | 19 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 71,172,486.77 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 7,384,259.26 | 8,270,370.37 | 3,958,333.33 | 5,142,857.14 | 1,000,000.00 | 10,416,666.67 | 71,172,486.77 | 71.17248677 | |||
34 | 20 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 72,721,164.02 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 7,685,185.19 | 8,607,407.41 | 4,166,666.67 | 5,428,571.43 | 1,000,000.00 | 10,833,333.33 | 72,721,164.02 | 72.72116402 | |||
35 | 21 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 74,269,841.27 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 7,986,111.11 | 8,944,444.44 | 4,375,000.00 | 5,714,285.71 | 1,000,000.00 | 11,250,000.00 | 74,269,841.27 | 74.26984127 | |||
36 | 22 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 75,818,518.52 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 8,287,037.04 | 9,281,481.48 | 4,583,333.33 | 6,000,000.00 | 1,000,000.00 | 11,666,666.67 | 75,818,518.52 | 75.81851852 | |||
37 | 23 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 77,367,195.77 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 8,587,962.96 | 9,618,518.52 | 4,791,666.67 | 6,285,714.29 | 1,000,000.00 | 12,083,333.33 | 77,367,195.77 | 77.36719577 | |||
38 | 24 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 78,915,873.02 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 8,888,888.89 | 9,955,555.56 | 5,000,000.00 | 6,571,428.57 | 1,000,000.00 | 12,500,000.00 | 78,915,873.02 | 78.91587302 | |||
39 | 25 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 80,464,550.26 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 9,189,814.81 | 10,292,592.59 | 5,208,333.33 | 6,857,142.86 | 1,000,000.00 | 12,916,666.67 | 80,464,550.26 | 80.46455026 | |||
40 | 26 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 82,013,227.51 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 9,490,740.74 | 10,629,629.63 | 5,416,666.67 | 7,142,857.14 | 1,000,000.00 | 13,333,333.33 | 82,013,227.51 | 82.01322751 | |||
41 | 27 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 83,561,904.76 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 9,791,666.67 | 10,966,666.67 | 5,625,000.00 | 7,428,571.43 | 1,000,000.00 | 13,750,000.00 | 83,561,904.76 | 83.56190476 | |||
42 | 28 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 85,110,582.01 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 10,092,592.59 | 11,303,703.70 | 5,833,333.33 | 7,714,285.71 | 1,000,000.00 | 14,166,666.67 | 85,110,582.01 | 85.11058201 | |||
43 | 29 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 86,659,259.26 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 10,393,518.52 | 11,640,740.74 | 6,041,666.67 | 8,000,000.00 | 1,000,000.00 | 14,583,333.33 | 86,659,259.26 | 86.65925926 | |||
44 | 30 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 88,207,936.51 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 10,694,444.44 | 11,977,777.78 | 6,250,000.00 | 8,285,714.29 | 1,000,000.00 | 15,000,000.00 | 88,207,936.51 | 88.20793651 | |||
45 | 31 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 89,756,613.76 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 10,995,370.37 | 12,314,814.81 | 6,458,333.33 | 8,571,428.57 | 1,000,000.00 | 15,416,666.67 | 89,756,613.76 | 89.75661376 | |||
46 | 32 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 91,305,291.01 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 11,296,296.30 | 12,651,851.85 | 6,666,666.67 | 8,857,142.86 | 1,000,000.00 | 15,833,333.33 | 91,305,291.01 | 91.30529101 | |||
47 | 33 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 92,853,968.25 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 11,597,222.22 | 12,988,888.89 | 6,875,000.00 | 9,142,857.14 | 1,000,000.00 | 16,250,000.00 | 92,853,968.25 | 92.85396825 | |||
48 | 34 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 94,402,645.50 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 11,898,148.15 | 13,325,925.93 | 7,083,333.33 | 9,428,571.43 | 1,000,000.00 | 16,666,666.67 | 94,402,645.50 | 94.4026455 | |||
49 | 35 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 95,951,322.75 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 12,199,074.07 | 13,662,962.96 | 7,291,666.67 | 9,714,285.71 | 1,000,000.00 | 17,083,333.33 | 95,951,322.75 | 95.95132275 | |||
50 | 36 | 0.00 | 0.00 | 0.00 | 300,925.93 | 337,037.04 | 208,333.33 | 285,714.29 | 0.00 | 416,666.67 | 1,548,677.25 | 1.55% | 97,500,000.00 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 12,500,000.00 | 14,000,000.00 | 7,500,000.00 | 10,000,000.00 | 1,000,000.00 | 17,500,000.00 | 97,500,000.00 | 97.5 | |||
51 | 37 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.21% | 97,708,333.33 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 12,500,000.00 | 14,000,000.00 | 7,708,333.33 | 10,000,000.00 | 1,000,000.00 | 17,500,000.00 | 97,708,333.33 | 97.70833333 | |||
52 | 38 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.21% | 97,916,666.67 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 12,500,000.00 | 14,000,000.00 | 7,916,666.67 | 10,000,000.00 | 1,000,000.00 | 17,500,000.00 | 97,916,666.67 | 97.91666667 | |||
53 | 39 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.21% | 98,125,000.00 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 12,500,000.00 | 14,000,000.00 | 8,125,000.00 | 10,000,000.00 | 1,000,000.00 | 17,500,000.00 | 98,125,000.00 | 98.125 | |||
54 | 40 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.21% | 98,333,333.33 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 12,500,000.00 | 14,000,000.00 | 8,333,333.33 | 10,000,000.00 | 1,000,000.00 | 17,500,000.00 | 98,333,333.33 | 98.33333333 | |||
55 | 41 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.21% | 98,541,666.67 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 12,500,000.00 | 14,000,000.00 | 8,541,666.67 | 10,000,000.00 | 1,000,000.00 | 17,500,000.00 | 98,541,666.67 | 98.54166667 | |||
56 | 42 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.21% | 98,750,000.00 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 12,500,000.00 | 14,000,000.00 | 8,750,000.00 | 10,000,000.00 | 1,000,000.00 | 17,500,000.00 | 98,750,000.00 | 98.75 | |||
57 | 43 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.21% | 98,958,333.33 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 12,500,000.00 | 14,000,000.00 | 8,958,333.33 | 10,000,000.00 | 1,000,000.00 | 17,500,000.00 | 98,958,333.33 | 98.95833333 | |||
58 | 44 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.21% | 99,166,666.67 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 12,500,000.00 | 14,000,000.00 | 9,166,666.67 | 10,000,000.00 | 1,000,000.00 | 17,500,000.00 | 99,166,666.67 | 99.16666667 | |||
59 | 45 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.21% | 99,375,000.00 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 12,500,000.00 | 14,000,000.00 | 9,375,000.00 | 10,000,000.00 | 1,000,000.00 | 17,500,000.00 | 99,375,000.00 | 99.375 | |||
60 | 46 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.21% | 99,583,333.33 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 12,500,000.00 | 14,000,000.00 | 9,583,333.33 | 10,000,000.00 | 1,000,000.00 | 17,500,000.00 | 99,583,333.33 | 99.58333333 | |||
61 | 47 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.21% | 99,791,666.67 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 12,500,000.00 | 14,000,000.00 | 9,791,666.67 | 10,000,000.00 | 1,000,000.00 | 17,500,000.00 | 99,791,666.67 | 99.79166667 | |||
62 | 48 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.00 | 0.00 | 0.00 | 208,333.33 | 0.21% | 100,000,000.00 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 12,500,000.00 | 14,000,000.00 | 10,000,000.00 | 10,000,000.00 | 1,000,000.00 | 17,500,000.00 | 100,000,000.00 | 100 | |||
63 | Total | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 12,500,000.00 | 14,000,000.00 | 10,000,000.00 | 10,000,000.00 | 1,000,000.00 | 17,500,000 | 100,000,000.00 | 100.00% | 100,000,000.00 | 10,000,000.00 | 20,000,000.00 | 5,000,000.00 | 12,500,000.00 | 14,000,000.00 | 10,000,000.00 | 10,000,000.00 | 1,000,000.00 | 17,500,000.00 | 100,000,000.00 | 100 |
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 | |||||||||||||||
35 | |||||||||||||||
36 | |||||||||||||||
37 | |||||||||||||||
38 | |||||||||||||||
39 | |||||||||||||||
40 | |||||||||||||||
41 | |||||||||||||||
42 | |||||||||||||||
43 | |||||||||||||||
44 | |||||||||||||||
45 |
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 | ||||||||||||||
35 | ||||||||||||||
36 | ||||||||||||||
37 | ||||||||||||||
38 | ||||||||||||||
39 | ||||||||||||||
40 | ||||||||||||||
41 | ||||||||||||||
42 |
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 | ||||||||||||||
35 | ||||||||||||||
36 | ||||||||||||||
37 | ||||||||||||||
38 | ||||||||||||||
39 | ||||||||||||||
40 | ||||||||||||||
41 | ||||||||||||||
42 |
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 | ||||||||||||||
35 | ||||||||||||||
36 | ||||||||||||||
37 | ||||||||||||||
38 | ||||||||||||||
39 | ||||||||||||||
40 | ||||||||||||||
41 | ||||||||||||||
42 |