{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[[1,0,1,9],[19,0,19,9]]}
[]
["PIP-0011 Projected Developer Fund Reward if Hard Fork Activated at Block 200000. Two years 20%, then 10% for further Two years."]
[]
["Years","From Block","To Block","Block Count","Reward Per Block","Total coins per Period","Total coins in circultaion","Developer fund Reward %","Developer fund reward","Miners Reward"]
[2.0,0.0,{"$f":"B5+210240","v":210240},210240.0,100.0,{"$f":"D5*E5","v":21024000},{"$f":"F5","v":21024000},20.0,{"$f":"(D5-200000)*100*(+H5/100)","v":204800},{"$f":"F5-I5","v":20819200}]
[4.0,{"$f":"C5+1","v":210241},{"$f":"B6+210239","v":420480},210240.0,{"$f":"E5/2","v":50},10512000,{"$f":"G5+F6","v":31536000},20.0,{"$f":"(D6)*E6*(+H6/100)","v":2102400},8409600]
[6.0,420481,630720,210240.0,25,5256000,36792000,10.0,525600,4730400]
[8.0,630721,840960,210240.0,12.5,2628000,39420000,0.0,0,2628000]
[10.0,840961,1051200,210240.0,6.25,1314000,40734000,0.0,0,1314000]
[12.0,1051201,1261440,210240.0,3.125,657000,41391000,0.0,0,657000]
[14.0,1261441,1471680,210240.0,1.5625,328500,41719500,0.0,0,328500]
[]
[{"$nulls":4},"Develeopr Fund Reward (PascalCoins) after 4 years",null,null,null,{"$f":"sum(I5:I7)","v":2832800},33959200]
[{"$nulls":4},"Projected Fund at 4 USD current price",null,null,null,{"$f":"I13*4","v":11331200}]
[]
[]
[]
[]
[]
["PIP-0011 Projected Developer Fund Reward if Hard Fork Activated at Block 200000. Developr Reward set at 20% forever"]
[]
["Years","From Block","To Block","Block Count","Reward Per Block","Total coins per Period","Total coins in circultaion","Developer fund Reward %","Developer fund reward","Miners Reward"]
[2.0,0.0,{"$f":"B23+210240","v":210240},210240.0,100.0,{"$f":"D23*E23","v":21024000},{"$f":"F23","v":21024000},20.0,{"$f":"(D23-200000)*100*(+H23/100)","v":204800},{"$f":"F23-I23","v":20819200}]
[4.0,{"$f":"C23+1","v":210241},{"$f":"B24+210239","v":420480},210240.0,{"$f":"E23/2","v":50},10512000,{"$f":"G23+F24","v":31536000},20.0,{"$f":"(D24)*E24*(+H24/100)","v":2102400},8409600]
[6.0,420481,630720,210240.0,25,5256000,36792000,20.0,1051200,4204800]
[8.0,630721,840960,210240.0,12.5,2628000,39420000,20.0,525600,2102400]
[10.0,840961,1051200,210240.0,6.25,1314000,40734000,20.0,262800,1051200]
[12.0,1051201,1261440,210240.0,3.125,657000,41391000,20.0,131400,525600]
[14.0,1261441,1471680,210240.0,1.5625,328500,41719500,20.0,65700,262800]
[]
[{"$nulls":4},"Develeopr Fund Reward (PascalCoins) after 10 years",null,null,null,{"$f":"sum(I23:I25)","v":3358400},33433600]
[{"$nulls":4},"Projected Fund at 4 USD current price",null,null,null,{"$f":"I31*4","v":13433600}]