|
@@ -7,31 +7,31 @@
|
|
|
|
|
|
|
|
## Budget
|
|
## Budget
|
|
|
|
|
|
|
|
-| Round | Spent [M tJOY] | Budget [USD] | Rate [$/M tJOY] | Budget [M tJOY] | Term Balance [M tJOY] | Balance [M tJOY] | Balance [$] |
|
|
|
|
|
-|-------|----------------|--------------|-----------------|-----------------|-----------------------|------------------|-------------|
|
|
|
|
|
-| 7 | 0.3 | 130 | 37.9 | 3.43 | 3.13 | 3.13 | 118.63 |
|
|
|
|
|
-| 8 | 0.9 | 130 | 37.3 | 3.49 | 2.59 | 5.72 | 213.07 |
|
|
|
|
|
-| 9 | 0.9 | 255 | 36.0 | 7.08 | 6.18 | 11.90 | 428.40 |
|
|
|
|
|
-| 10 | 1.8 | 245 | 35.4 | 6.92 | 5.12 | 17.02 | 602.51 |
|
|
|
|
|
-| 11 | 3.3 | 245 | 34.8 | 7.04 | 3.74 | 20.76 | 722.45 |
|
|
|
|
|
-| 12 | 3.9 | 245 | 33.8 | 7.25 | 3.35 | 24.11 | 814.92 |
|
|
|
|
|
-| 13 | 9.1 | 245 | 33.7 | 7.27 | -1.83 | 22.28 | 750.84 |
|
|
|
|
|
-| 14 | 12.2 | 245 | 34.0 | 7.21 | -4.99 | 17.29 | 587.86 |
|
|
|
|
|
-| 15 | 12.8 | 245 | 31.7 | 7.73 | -5.07 | 12.22 | 387.37 |
|
|
|
|
|
-| 16 | 18.8 | 475 | 28.9 | 16.44 | -2.36 | 9.86 | 284.95 |
|
|
|
|
|
-| 17 | 17.5 | 475 | 30.7 | 15.47 | -2.03 | 7.83 | 240.38 |
|
|
|
|
|
-| 18 | 44.1 | 600 | 30.4 | 19.74 | -24.36 | -16.53 | -502.51 |
|
|
|
|
|
-| 19 | 20.7 | 600 | 29.2 | 20.55 | -0.15 | -16.68 | -487.06 |
|
|
|
|
|
-| 20 | 10.0 | 600 | 26.3 | 22.81 | 12.81 | -3.87 | -101.78 |
|
|
|
|
|
-| 21 | 8.2 | 600 | 25.5 | 23.53 | 15.33 | 11.46 | 292.23 |
|
|
|
|
|
-| 22 | 11.5 | 600 | 24.8 | 24.19 | 12.69 | 24.15 | 598.92 |
|
|
|
|
|
-| 23 | 11.1 | 600 | 25.3 | 23.72 | 12.62 | 36.77 | 930.28 |
|
|
|
|
|
-| 24 | 5.0 | 600 | 25.4 | 23.62 | 18.62 | 55.39 | 1406.91 |
|
|
|
|
|
-| 25 | 9.5 | 600 | 27.1 | 22.14 | 12.64 | 68.03 | 1843.61 |
|
|
|
|
|
-| 26 | 10.8 | 600 | 25.9 | 23.17 | 12.37 | 80.40 | 2082.36 |
|
|
|
|
|
-| 27 | 14.5 | 600 | 25.8 | 23.26 | 8.76 | 89.16 | 2300.33 |
|
|
|
|
|
-| 28 | 7.0 | 600 | 25.8 | 23.26 | 16.26 | 105.42 | 2719.84 |
|
|
|
|
|
-| 29 | 24.1 | 600 | 23.0 | 26.09 | 1.99 | 107.41 | 2470.43 |
|
|
|
|
|
|
|
+| Round | Spent [M tJOY] | Budget [USD] | Rate [$/M tJOY] | Budget [M tJOY] | Term Balance [M tJOY] | Balance [M tJOY] | Balance [$] |
|
|
|
|
|
+|-----------------|----------------|--------------|-----------------|-----------------|-----------------------|------------------|-------------|
|
|
|
|
|
+| [7](#round-7) | 0.3 | 130 | 37.9 | 3.43 | 3.13 | 3.13 | 118.63 |
|
|
|
|
|
+| [8](#round-8) | 0.9 | 130 | 37.3 | 3.49 | 2.59 | 5.72 | 213.07 |
|
|
|
|
|
+| [9](#round-8) | 0.9 | 255 | 36.0 | 7.08 | 6.18 | 11.90 | 428.40 |
|
|
|
|
|
+| [10](#round-10) | 1.8 | 245 | 35.4 | 6.92 | 5.12 | 17.02 | 602.51 |
|
|
|
|
|
+| [11](#round-11) | 3.3 | 245 | 34.8 | 7.04 | 3.74 | 20.76 | 722.45 |
|
|
|
|
|
+| [12](#round-12) | 3.9 | 245 | 33.8 | 7.25 | 3.35 | 24.11 | 814.92 |
|
|
|
|
|
+| [13](#round-13) | 9.1 | 245 | 33.7 | 7.27 | -1.83 | 22.28 | 750.84 |
|
|
|
|
|
+| [14](#round-14) | 12.2 | 245 | 34.0 | 7.21 | -4.99 | 17.29 | 587.86 |
|
|
|
|
|
+| [15](#round-15) | 12.8 | 245 | 31.7 | 7.73 | -5.07 | 12.22 | 387.37 |
|
|
|
|
|
+| [16](#round-16) | 18.8 | 475 | 28.9 | 16.44 | -2.36 | 9.86 | 284.95 |
|
|
|
|
|
+| [17](#round-17) | 17.5 | 475 | 30.7 | 15.47 | -2.03 | 7.83 | 240.38 |
|
|
|
|
|
+| [18](#round-18) | 44.1 | 600 | 30.4 | 19.74 | -24.36 | -16.53 | -502.51 |
|
|
|
|
|
+| [19](#round-19) | 20.7 | 600 | 29.2 | 20.55 | -0.15 | -16.68 | -487.06 |
|
|
|
|
|
+| [20](#round-20) | 10.0 | 600 | 26.3 | 22.81 | 12.81 | -3.87 | -101.78 |
|
|
|
|
|
+| [21](#round-21) | 8.2 | 600 | 25.5 | 23.53 | 15.33 | 11.46 | 292.23 |
|
|
|
|
|
+| [22](#round-22) | 11.5 | 600 | 24.8 | 24.19 | 12.69 | 24.15 | 598.92 |
|
|
|
|
|
+| [23](#round-23) | 11.1 | 600 | 25.3 | 23.72 | 12.62 | 36.77 | 930.28 |
|
|
|
|
|
+| [24](#round-24) | 5.0 | 600 | 25.4 | 23.62 | 18.62 | 55.39 | 1406.91 |
|
|
|
|
|
+| [25](#round-25) | 9.5 | 600 | 27.1 | 22.14 | 12.64 | 68.03 | 1843.61 |
|
|
|
|
|
+| [26](#round-26) | 10.8 | 600 | 25.9 | 23.17 | 12.37 | 80.40 | 2082.36 |
|
|
|
|
|
+| [27](#round-27) | 14.5 | 600 | 25.8 | 23.26 | 8.76 | 89.16 | 2300.33 |
|
|
|
|
|
+| [28](#round-28) | 7.0 | 600 | 25.8 | 23.26 | 16.26 | 105.42 | 2719.84 |
|
|
|
|
|
+| [29](#round-29) | 24.1 | 600 | 23.0 | 26.09 | 1.99 | 107.41 | 2470.43 |
|
|
|
|
|
|
|
|
## Reports
|
|
## Reports
|
|
|
|
|
|
