Payouts are valued at the ZEC/USD price recorded on the payout date. Future scenarios are recalculated in the browser from the latest clean data.
Loading clean/zcg_clean.json and clean/payouts_rows.json...
Balances as recorded in the workbook Dashboard sheet — the figures we trust. (Spend and disbursement totals shown elsewhere are rebuilt from per-milestone rows, since that summary cell was corrupted.)
USD value at each payout date. Contractors are excluded.
Grant milestone payouts, USD value at payout date.
Grant payouts only, aggregated by grantee.
Counts from ZCG All Grants Tracking.
| Date | Type | Recipient | Project / milestone | Category | ZEC | ZEC/USD @ payout | USD @ payout | Source |
|---|
Enter a future ZEC price to revalue current ZEC holdings, receivables, and unpaid grant commitments. Historical payouts stay fixed at their payout-date USD value.
Derived from grant rows with no payout date, non-cancelled status, and a positive USD amount.
python3 clean_zcg_data.py and reload this HTML.
Click a source link in the payout table to inspect the exact spreadsheet sheet and row.
The HTML reads faithful CSV mirrors under clean/source/ where line N equals Excel row N.
No source row selected yet.
Compares current spending against a future ZEC inflow and a yield/dividend ("endowment") treasury. Slide spending from 50% to 400% of the baseline, set the annual ZEC inflow, the yield rate, and the ZEC price.
Net annual flow = (treasury holdings × yield) + ZEC inflow − target spend. Positive means spending is funded from yield + inflow without eating principal.
Principal placed in a yield treasury so the annual return alone covers spending, preserving the principal. "Net of inflow" subtracts the ZEC inflow value first.
Principal required at the chosen yield to fund each spending level from returns.
Same principal expressed in ZEC at the chosen price.
Highlighted row = current slider position. "Net of inflow" is the extra principal needed after the ZEC inflow.
| Level | Annual spend (USD) | Annual spend (ZEC) | Inflow surplus / deficit | Treasury @ yield (USD) | Treasury @ yield (ZEC) | Treasury net of inflow (USD) | Covered by inflow? |
|---|
Projects the treasury forward assuming the ZEC inflow keeps arriving, yield is reinvested, spending stays at the selected level, and the ZEC price holds at the chosen value. "Full self-sufficiency" = yield alone covers spend; "stop eating principal" = yield + inflow covers spend. Starting balance = current holdings revalued at the chosen price.
| Year | Treasury (USD) | Treasury (ZEC) | Yield generated | Net flow | Status |
|---|