{ "pozycja": { "qty": 9000, "cost": 3.42, "baza_usd": 30780.0, "px_now": 26.04, "wartosc_now_usd": 234360, "x_kapital": 7.61, "mcap_now_b": 1.248, "fdv_now_b": 2.109, "mcap_weglanowy": 1.248 }, "comp": { "nazwa": "OpenRouter / Stripe", "or_price": 8000000000.0, "or_price_low": 7500000000.0, "or_price_bloomberg": 7000000000.0, "or_price_july": 10000000000.0, "or_series_b": 1300000000.0, "or_arr": 140000000.0, "or_arr_mar": 50000000.0, "or_arr_dec": 19000000.0, "or_gm": 0.7, "or_tokens_week": 25000000000000.0, "or_devs": 10000000.0, "venice_arr": 100000000.0, "venice_arr_jul": 70000000.0, "venice_equity": 1000000000.0, "venice_users": 3500000.0, "venice_apy_unlocked": 0.0734, "venice_apy_locked": 0.0587, "vvv_burned": 33872291.68, "vvv_emission_yr": 2500000, "vvv_emission_from_oct": 2000000, "staking_tvl_usd": 890000000.0, "adv_median_30d": 21649174.0, "adv_recent": 100000000.0 }, "mostki": { "A_mnoznik_8b": 6.15, "A_mnoznik_75b": 5.77, "A_px_8b": 160.15, "A_px": 160.15, "A_mcap_b": 7.68, "A_x_kapital": 46.83, "A_gap_do_50b": 6.51, "A_gap_do_100b": 13.02, "B_or_mult_8b": 57.1, "B_or_mult_75b": 53.6, "B_or_mult_10b": 71.4, "B_implied_mcap_b_arr100": 5.71, "B_implied_px_arr100": 119.14, "B_implied_x_kapital_arr100": 34.83, "B_implied_mcap_b_arr70": 4.0, "B_implied_px_arr70": 83.39, "B_implied_x_kapital_arr70": 24.38, "B_mult_sredni": 55.4, "ARR_potrzebny_50b": 903, "ARR_potrzebny_100b": 1807, "ARR_wzrost_do_50b": 9.0, "ARR_wzrost_do_100b": 18.1, "venice_arr_vs_or_arr_pct": 71.4, "or_arr_wzrost_7mies": 7.4 }, "arr_milestones": { "mnoznik": 55.4, "rows": [ { "px": 8.0, "mcap_b": 0.38, "arr_wymagany_musd": 6.9, "x_od_dzis": 0.07 }, { "px": 12.0, "mcap_b": 0.58, "arr_wymagany_musd": 10.4, "x_od_dzis": 0.1 }, { "px": 26.04, "mcap_b": 1.25, "arr_wymagany_musd": 22.5, "x_od_dzis": 0.23 }, { "px": 50.0, "mcap_b": 2.4, "arr_wymagany_musd": 43.3, "x_od_dzis": 0.43 }, { "px": 75.0, "mcap_b": 3.59, "arr_wymagany_musd": 64.9, "x_od_dzis": 0.65 }, { "px": 125.0, "mcap_b": 5.99, "arr_wymagany_musd": 108.2, "x_od_dzis": 1.08 }, { "px": 250.0, "mcap_b": 11.98, "arr_wymagany_musd": 216.5, "x_od_dzis": 2.16 }, { "px": 625.0, "mcap_b": 29.96, "arr_wymagany_musd": 541.1, "x_od_dzis": 5.41 }, { "px": 1043.0, "mcap_b": 49.99, "arr_wymagany_musd": 903.0, "x_od_dzis": 9.03 }, { "px": 2086.46, "mcap_b": 100.0, "arr_wymagany_musd": 1806.5, "x_od_dzis": 18.06 } ] }, "plany": { "A": { "desc": "Wolna gra (defensywny)", "tr": [ [ "now", 1350, 0 ], [ "50", 1350, 50 ], [ "75", 1350, 75 ], [ "125", 1350, 125 ], [ "250", 1350, 250 ] ], "split": "55/45" }, "B-core": { "desc": "CORE + drabinka czasowa (rekomendacja v3)", "tr": [ [ "now", 2250, 0 ], [ "50", 1000, 50 ], [ "75", 1200, 75 ], [ "125", 1450, 125 ], [ "250", 1600, 250 ] ], "split": "65/35" }, "D-comp": { "desc": "CORE + wagi na pasmo 125/250 (rekomendacja v4)", "tr": [ [ "now", 2250, 0 ], [ "50", 700, 50 ], [ "75", 900, 75 ], [ "125", 1750, 125 ], [ "250", 1900, 250 ] ], "split": "65/35" }, "F-comp": { "desc": "CORE + wagi na pasmo compu 75/125 (ARR-justified)", "tr": [ [ "now", 2250, 0 ], [ "50", 500, 50 ], [ "75", 1400, 75 ], [ "125", 2100, 125 ], [ "250", 1400, 250 ] ], "split": "65/35" }, "E-comp-t0m": { "desc": "CORE + pasmo compu + mniejszy T0 (15%)", "tr": [ [ "now", 1350, 0 ], [ "50", 900, 50 ], [ "75", 1100, 75 ], [ "125", 1750, 125 ], [ "250", 1900, 250 ] ], "split": "65/35" }, "C": { "desc": "Pelna teza (agresywny)", "tr": [ [ "now", 450, 0 ], [ "125", 900, 125 ], [ "250", 1350, 250 ], [ "625", 1800, 625 ], [ "1043", 1800, 1043 ] ], "split": "80/20" } }, "tabela_B": [ { "px": 8.0, "mcap": 0.38, "sold": 9000, "banked": 112590, "fv": 117191, "runner": 0, "tot_fv": 117191, "podatek": 16418, "netto": 100773, "log": [ [ "now", 2250, 58590 ], [ "TIME 2028-09-30", 900, 7200 ], [ "TIME 2029-06-30", 5850, 46800 ] ] }, { "px": 12.0, "mcap": 0.58, "sold": 9000, "banked": 139590, "fv": 144308, "runner": 0, "tot_fv": 144308, "podatek": 21570, "netto": 122738, "log": [ [ "now", 2250, 58590 ], [ "TIME 2028-09-30", 900, 10800 ], [ "TIME 2029-06-30", 5850, 70200 ] ] }, { "px": 26.04, "mcap": 1.25, "sold": 9000, "banked": 234360, "fv": 239490, "runner": 0, "tot_fv": 239490, "podatek": 39655, "netto": 199835, "log": [ [ "now", 2250, 58590 ], [ "TIME 2028-09-30", 900, 23436 ], [ "TIME 2029-06-30", 5850, 152334 ] ] }, { "px": 50.0, "mcap": 2.4, "sold": 9000, "banked": 396090, "fv": 403428, "runner": 0, "tot_fv": 403428, "podatek": 70803, "netto": 332625, "log": [ [ "now", 2250, 58590 ], [ "50", 1000, 50000 ], [ "TIME 2029-06-30", 5750, 287500 ] ] }, { "px": 75.0, "mcap": 3.59, "sold": 9000, "banked": 539840, "fv": 551313, "runner": 0, "tot_fv": 551313, "podatek": 98901, "netto": 452412, "log": [ [ "now", 2250, 58590 ], [ "50", 1000, 50000 ], [ "75", 1200, 90000 ], [ "TIME 2029-06-30", 4550, 341250 ] ] }, { "px": 125.0, "mcap": 5.99, "sold": 9000, "banked": 767340, "fv": 784723, "runner": 0, "tot_fv": 784723, "podatek": 143249, "netto": 641474, "log": [ [ "now", 2250, 58590 ], [ "50", 1000, 50000 ], [ "75", 1200, 90000 ], [ "125", 1450, 181250 ], [ "TIME 2029-06-30", 3100, 387500 ] ] }, { "px": 250.0, "mcap": 11.98, "sold": 9000, "banked": 1154840, "fv": 1179998, "runner": 0, "tot_fv": 1179998, "podatek": 218351, "netto": 961646, "log": [ [ "now", 2250, 58590 ], [ "50", 1000, 50000 ], [ "75", 1200, 90000 ], [ "125", 1450, 181250 ], [ "250", 1600, 400000 ], [ "TIME 2029-06-30", 1500, 375000 ] ] }, { "px": 625.0, "mcap": 29.96, "sold": 9000, "banked": 1717340, "fv": 1742498, "runner": 0, "tot_fv": 1742498, "podatek": 325226, "netto": 1417271, "log": [ [ "now", 2250, 58590 ], [ "50", 1000, 50000 ], [ "75", 1200, 90000 ], [ "125", 1450, 181250 ], [ "250", 1600, 400000 ], [ "TIME 2029-06-30", 1500, 937500 ] ] }, { "px": 1043.0, "mcap": 49.99, "sold": 9000, "banked": 2344340, "fv": 2369498, "runner": 0, "tot_fv": 2369498, "podatek": 444356, "netto": 1925141, "log": [ [ "now", 2250, 58590 ], [ "50", 1000, 50000 ], [ "75", 1200, 90000 ], [ "125", 1450, 181250 ], [ "250", 1600, 400000 ], [ "TIME 2029-06-30", 1500, 1564500 ] ] }, { "px": 2086.46, "mcap": 100.0, "sold": 9000, "banked": 3909530, "fv": 3934688, "runner": 0, "tot_fv": 3934688, "podatek": 741742, "netto": 3192945, "log": [ [ "now", 2250, 58590 ], [ "50", 1000, 50000 ], [ "75", 1200, 90000 ], [ "125", 1450, 181250 ], [ "250", 1600, 400000 ], [ "TIME 2029-06-30", 1500, 3129690 ] ] } ], "tabela_all": { "A": [ { "px": 8.0, "mcap": 0.38, "sold": 9000, "banked": 96354, "fv": 99443, "runner": 0, "tot_fv": 99443, "podatek": 13046, "netto": 86397, "log": [ [ "now", 1350, 35154 ], [ "TIME 2028-01-31", 450, 3600 ], [ "TIME 2028-09-30", 1350, 10800 ], [ "TIME 2029-06-30", 5850, 46800 ] ] }, { "px": 12.0, "mcap": 0.58, "sold": 9000, "banked": 126954, "fv": 130278, "runner": 0, "tot_fv": 130278, "podatek": 18905, "netto": 111373, "log": [ [ "now", 1350, 35154 ], [ "TIME 2028-01-31", 450, 5400 ], [ "TIME 2028-09-30", 1350, 16200 ], [ "TIME 2029-06-30", 5850, 70200 ] ] }, { "px": 26.04, "mcap": 1.25, "sold": 9000, "banked": 234360, "fv": 238508, "runner": 0, "tot_fv": 238508, "podatek": 39468, "netto": 199039, "log": [ [ "now", 1350, 35154 ], [ "TIME 2028-01-31", 450, 11718 ], [ "TIME 2028-09-30", 1350, 35154 ], [ "TIME 2029-06-30", 5850, 152334 ] ] }, { "px": 50.0, "mcap": 2.4, "sold": 9000, "banked": 417654, "fv": 425020, "runner": 0, "tot_fv": 425020, "podatek": 74906, "netto": 350115, "log": [ [ "now", 1350, 35154 ], [ "50", 1350, 67500 ], [ "TIME 2028-09-30", 450, 22500 ], [ "TIME 2029-06-30", 5850, 292500 ] ] }, { "px": 75.0, "mcap": 3.59, "sold": 9000, "banked": 575154, "fv": 586438, "runner": 0, "tot_fv": 586438, "podatek": 105575, "netto": 480863, "log": [ [ "now", 1350, 35154 ], [ "50", 1350, 67500 ], [ "75", 1350, 101250 ], [ "TIME 2029-06-30", 4950, 371250 ] ] }, { "px": 125.0, "mcap": 5.99, "sold": 9000, "banked": 822654, "fv": 839440, "runner": 0, "tot_fv": 839440, "podatek": 153645, "netto": 685795, "log": [ [ "now", 1350, 35154 ], [ "50", 1350, 67500 ], [ "75", 1350, 101250 ], [ "125", 1350, 168750 ], [ "TIME 2029-06-30", 3600, 450000 ] ] }, { "px": 250.0, "mcap": 11.98, "sold": 9000, "banked": 1272654, "fv": 1296000, "runner": 0, "tot_fv": 1296000, "podatek": 240392, "netto": 1055609, "log": [ [ "now", 1350, 35154 ], [ "50", 1350, 67500 ], [ "75", 1350, 101250 ], [ "125", 1350, 168750 ], [ "250", 1350, 337500 ], [ "TIME 2029-06-30", 2250, 562500 ] ] }, { "px": 625.0, "mcap": 29.96, "sold": 9000, "banked": 2116404, "fv": 2139750, "runner": 0, "tot_fv": 2139750, "podatek": 400704, "netto": 1739046, "log": [ [ "now", 1350, 35154 ], [ "50", 1350, 67500 ], [ "75", 1350, 101250 ], [ "125", 1350, 168750 ], [ "250", 1350, 337500 ], [ "TIME 2029-06-30", 2250, 1406250 ] ] }, { "px": 1043.0, "mcap": 49.99, "sold": 9000, "banked": 3056904, "fv": 3080250, "runner": 0, "tot_fv": 3080250, "podatek": 579399, "netto": 2500851, "log": [ [ "now", 1350, 35154 ], [ "50", 1350, 67500 ], [ "75", 1350, 101250 ], [ "125", 1350, 168750 ], [ "250", 1350, 337500 ], [ "TIME 2029-06-30", 2250, 2346750 ] ] }, { "px": 2086.46, "mcap": 100.0, "sold": 9000, "banked": 5404689, "fv": 5428035, "runner": 0, "tot_fv": 5428035, "podatek": 1025479, "netto": 4402557, "log": [ [ "now", 1350, 35154 ], [ "50", 1350, 67500 ], [ "75", 1350, 101250 ], [ "125", 1350, 168750 ], [ "250", 1350, 337500 ], [ "TIME 2029-06-30", 2250, 4694535 ] ] } ], "B-core": [ { "px": 8.0, "mcap": 0.38, "sold": 9000, "banked": 112590, "fv": 117191, "runner": 0, "tot_fv": 117191, "podatek": 16418, "netto": 100773, "log": [ [ "now", 2250, 58590 ], [ "TIME 2028-09-30", 900, 7200 ], [ "TIME 2029-06-30", 5850, 46800 ] ] }, { "px": 12.0, "mcap": 0.58, "sold": 9000, "banked": 139590, "fv": 144308, "runner": 0, "tot_fv": 144308, "podatek": 21570, "netto": 122738, "log": [ [ "now", 2250, 58590 ], [ "TIME 2028-09-30", 900, 10800 ], [ "TIME 2029-06-30", 5850, 70200 ] ] }, { "px": 26.04, "mcap": 1.25, "sold": 9000, "banked": 234360, "fv": 239490, "runner": 0, "tot_fv": 239490, "podatek": 39655, "netto": 199835, "log": [ [ "now", 2250, 58590 ], [ "TIME 2028-09-30", 900, 23436 ], [ "TIME 2029-06-30", 5850, 152334 ] ] }, { "px": 50.0, "mcap": 2.4, "sold": 9000, "banked": 396090, "fv": 403428, "runner": 0, "tot_fv": 403428, "podatek": 70803, "netto": 332625, "log": [ [ "now", 2250, 58590 ], [ "50", 1000, 50000 ], [ "TIME 2029-06-30", 5750, 287500 ] ] }, { "px": 75.0, "mcap": 3.59, "sold": 9000, "banked": 539840, "fv": 551313, "runner": 0, "tot_fv": 551313, "podatek": 98901, "netto": 452412, "log": [ [ "now", 2250, 58590 ], [ "50", 1000, 50000 ], [ "75", 1200, 90000 ], [ "TIME 2029-06-30", 4550, 341250 ] ] }, { "px": 125.0, "mcap": 5.99, "sold": 9000, "banked": 767340, "fv": 784723, "runner": 0, "tot_fv": 784723, "podatek": 143249, "netto": 641474, "log": [ [ "now", 2250, 58590 ], [ "50", 1000, 50000 ], [ "75", 1200, 90000 ], [ "125", 1450, 181250 ], [ "TIME 2029-06-30", 3100, 387500 ] ] }, { "px": 250.0, "mcap": 11.98, "sold": 9000, "banked": 1154840, "fv": 1179998, "runner": 0, "tot_fv": 1179998, "podatek": 218351, "netto": 961646, "log": [ [ "now", 2250, 58590 ], [ "50", 1000, 50000 ], [ "75", 1200, 90000 ], [ "125", 1450, 181250 ], [ "250", 1600, 400000 ], [ "TIME 2029-06-30", 1500, 375000 ] ] }, { "px": 625.0, "mcap": 29.96, "sold": 9000, "banked": 1717340, "fv": 1742498, "runner": 0, "tot_fv": 1742498, "podatek": 325226, "netto": 1417271, "log": [ [ "now", 2250, 58590 ], [ "50", 1000, 50000 ], [ "75", 1200, 90000 ], [ "125", 1450, 181250 ], [ "250", 1600, 400000 ], [ "TIME 2029-06-30", 1500, 937500 ] ] }, { "px": 1043.0, "mcap": 49.99, "sold": 9000, "banked": 2344340, "fv": 2369498, "runner": 0, "tot_fv": 2369498, "podatek": 444356, "netto": 1925141, "log": [ [ "now", 2250, 58590 ], [ "50", 1000, 50000 ], [ "75", 1200, 90000 ], [ "125", 1450, 181250 ], [ "250", 1600, 400000 ], [ "TIME 2029-06-30", 1500, 1564500 ] ] }, { "px": 2086.46, "mcap": 100.0, "sold": 9000, "banked": 3909530, "fv": 3934688, "runner": 0, "tot_fv": 3934688, "podatek": 741742, "netto": 3192945, "log": [ [ "now", 2250, 58590 ], [ "50", 1000, 50000 ], [ "75", 1200, 90000 ], [ "125", 1450, 181250 ], [ "250", 1600, 400000 ], [ "TIME 2029-06-30", 1500, 3129690 ] ] } ], "D-comp": [ { "px": 8.0, "mcap": 0.38, "sold": 9000, "banked": 112590, "fv": 117191, "runner": 0, "tot_fv": 117191, "podatek": 16418, "netto": 100773, "log": [ [ "now", 2250, 58590 ], [ "TIME 2028-09-30", 900, 7200 ], [ "TIME 2029-06-30", 5850, 46800 ] ] }, { "px": 12.0, "mcap": 0.58, "sold": 9000, "banked": 139590, "fv": 144308, "runner": 0, "tot_fv": 144308, "podatek": 21570, "netto": 122738, "log": [ [ "now", 2250, 58590 ], [ "TIME 2028-09-30", 900, 10800 ], [ "TIME 2029-06-30", 5850, 70200 ] ] }, { "px": 26.04, "mcap": 1.25, "sold": 9000, "banked": 234360, "fv": 239490, "runner": 0, "tot_fv": 239490, "podatek": 39655, "netto": 199835, "log": [ [ "now", 2250, 58590 ], [ "TIME 2028-09-30", 900, 23436 ], [ "TIME 2029-06-30", 5850, 152334 ] ] }, { "px": 50.0, "mcap": 2.4, "sold": 9000, "banked": 396090, "fv": 402863, "runner": 0, "tot_fv": 402863, "podatek": 70696, "netto": 332167, "log": [ [ "now", 2250, 58590 ], [ "50", 700, 35000 ], [ "TIME 2028-09-30", 200, 10000 ], [ "TIME 2029-06-30", 5850, 292500 ] ] }, { "px": 75.0, "mcap": 3.59, "sold": 9000, "banked": 547340, "fv": 556888, "runner": 0, "tot_fv": 556888, "podatek": 99960, "netto": 456927, "log": [ [ "now", 2250, 58590 ], [ "50", 700, 35000 ], [ "75", 900, 67500 ], [ "TIME 2029-06-30", 5150, 386250 ] ] }, { "px": 125.0, "mcap": 5.99, "sold": 9000, "banked": 804840, "fv": 821520, "runner": 0, "tot_fv": 821520, "podatek": 150241, "netto": 671280, "log": [ [ "now", 2250, 58590 ], [ "50", 700, 35000 ], [ "75", 900, 67500 ], [ "125", 1750, 218750 ], [ "TIME 2029-06-30", 3400, 425000 ] ] }, { "px": 250.0, "mcap": 11.98, "sold": 9000, "banked": 1229840, "fv": 1255753, "runner": 0, "tot_fv": 1255753, "podatek": 232745, "netto": 1023008, "log": [ [ "now", 2250, 58590 ], [ "50", 700, 35000 ], [ "75", 900, 67500 ], [ "125", 1750, 218750 ], [ "250", 1900, 475000 ], [ "TIME 2029-06-30", 1500, 375000 ] ] }, { "px": 625.0, "mcap": 29.96, "sold": 9000, "banked": 1792340, "fv": 1818253, "runner": 0, "tot_fv": 1818253, "podatek": 339620, "netto": 1478633, "log": [ [ "now", 2250, 58590 ], [ "50", 700, 35000 ], [ "75", 900, 67500 ], [ "125", 1750, 218750 ], [ "250", 1900, 475000 ], [ "TIME 2029-06-30", 1500, 937500 ] ] }, { "px": 1043.0, "mcap": 49.99, "sold": 9000, "banked": 2419340, "fv": 2445253, "runner": 0, "tot_fv": 2445253, "podatek": 458750, "netto": 1986503, "log": [ [ "now", 2250, 58590 ], [ "50", 700, 35000 ], [ "75", 900, 67500 ], [ "125", 1750, 218750 ], [ "250", 1900, 475000 ], [ "TIME 2029-06-30", 1500, 1564500 ] ] }, { "px": 2086.46, "mcap": 100.0, "sold": 9000, "banked": 3984530, "fv": 4010443, "runner": 0, "tot_fv": 4010443, "podatek": 756136, "netto": 3254307, "log": [ [ "now", 2250, 58590 ], [ "50", 700, 35000 ], [ "75", 900, 67500 ], [ "125", 1750, 218750 ], [ "250", 1900, 475000 ], [ "TIME 2029-06-30", 1500, 3129690 ] ] } ], "F-comp": [ { "px": 8.0, "mcap": 0.38, "sold": 9000, "banked": 112590, "fv": 117191, "runner": 0, "tot_fv": 117191, "podatek": 16418, "netto": 100773, "log": [ [ "now", 2250, 58590 ], [ "TIME 2028-09-30", 900, 7200 ], [ "TIME 2029-06-30", 5850, 46800 ] ] }, { "px": 12.0, "mcap": 0.58, "sold": 9000, "banked": 139590, "fv": 144308, "runner": 0, "tot_fv": 144308, "podatek": 21570, "netto": 122738, "log": [ [ "now", 2250, 58590 ], [ "TIME 2028-09-30", 900, 10800 ], [ "TIME 2029-06-30", 5850, 70200 ] ] }, { "px": 26.04, "mcap": 1.25, "sold": 9000, "banked": 234360, "fv": 239490, "runner": 0, "tot_fv": 239490, "podatek": 39655, "netto": 199835, "log": [ [ "now", 2250, 58590 ], [ "TIME 2028-09-30", 900, 23436 ], [ "TIME 2029-06-30", 5850, 152334 ] ] }, { "px": 50.0, "mcap": 2.4, "sold": 9000, "banked": 396090, "fv": 402594, "runner": 0, "tot_fv": 402594, "podatek": 70645, "netto": 331950, "log": [ [ "now", 2250, 58590 ], [ "50", 500, 25000 ], [ "TIME 2028-09-30", 400, 20000 ], [ "TIME 2029-06-30", 5850, 292500 ] ] }, { "px": 75.0, "mcap": 3.59, "sold": 9000, "banked": 552340, "fv": 563016, "runner": 0, "tot_fv": 563016, "podatek": 101125, "netto": 461891, "log": [ [ "now", 2250, 58590 ], [ "50", 500, 25000 ], [ "75", 1400, 105000 ], [ "TIME 2029-06-30", 4850, 363750 ] ] }, { "px": 125.0, "mcap": 5.99, "sold": 9000, "banked": 794840, "fv": 814075, "runner": 0, "tot_fv": 814075, "podatek": 148826, "netto": 665249, "log": [ [ "now", 2250, 58590 ], [ "50", 500, 25000 ], [ "75", 1400, 105000 ], [ "125", 2100, 262500 ], [ "TIME 2029-06-30", 2750, 343750 ] ] }, { "px": 250.0, "mcap": 11.98, "sold": 9000, "banked": 1138590, "fv": 1164628, "runner": 0, "tot_fv": 1164628, "podatek": 215431, "netto": 949197, "log": [ [ "now", 2250, 58590 ], [ "50", 500, 25000 ], [ "75", 1400, 105000 ], [ "125", 2100, 262500 ], [ "250", 1400, 350000 ], [ "TIME 2029-06-30", 1350, 337500 ] ] }, { "px": 625.0, "mcap": 29.96, "sold": 9000, "banked": 1644840, "fv": 1670878, "runner": 0, "tot_fv": 1670878, "podatek": 311619, "netto": 1359259, "log": [ [ "now", 2250, 58590 ], [ "50", 500, 25000 ], [ "75", 1400, 105000 ], [ "125", 2100, 262500 ], [ "250", 1400, 350000 ], [ "TIME 2029-06-30", 1350, 843750 ] ] }, { "px": 1043.0, "mcap": 49.99, "sold": 9000, "banked": 2209140, "fv": 2235178, "runner": 0, "tot_fv": 2235178, "podatek": 418836, "netto": 1816342, "log": [ [ "now", 2250, 58590 ], [ "50", 500, 25000 ], [ "75", 1400, 105000 ], [ "125", 2100, 262500 ], [ "250", 1400, 350000 ], [ "TIME 2029-06-30", 1350, 1408050 ] ] }, { "px": 2086.46, "mcap": 100.0, "sold": 9000, "banked": 3617811, "fv": 3643849, "runner": 0, "tot_fv": 3643849, "podatek": 686483, "netto": 2957366, "log": [ [ "now", 2250, 58590 ], [ "50", 500, 25000 ], [ "75", 1400, 105000 ], [ "125", 2100, 262500 ], [ "250", 1400, 350000 ], [ "TIME 2029-06-30", 1350, 2816721 ] ] } ], "E-comp-t0m": [ { "px": 8.0, "mcap": 0.38, "sold": 9000, "banked": 96354, "fv": 99443, "runner": 0, "tot_fv": 99443, "podatek": 13046, "netto": 86397, "log": [ [ "now", 1350, 35154 ], [ "TIME 2028-01-31", 450, 3600 ], [ "TIME 2028-09-30", 1350, 10800 ], [ "TIME 2029-06-30", 5850, 46800 ] ] }, { "px": 12.0, "mcap": 0.58, "sold": 9000, "banked": 126954, "fv": 130278, "runner": 0, "tot_fv": 130278, "podatek": 18905, "netto": 111373, "log": [ [ "now", 1350, 35154 ], [ "TIME 2028-01-31", 450, 5400 ], [ "TIME 2028-09-30", 1350, 16200 ], [ "TIME 2029-06-30", 5850, 70200 ] ] }, { "px": 26.04, "mcap": 1.25, "sold": 9000, "banked": 234360, "fv": 238508, "runner": 0, "tot_fv": 238508, "podatek": 39468, "netto": 199039, "log": [ [ "now", 1350, 35154 ], [ "TIME 2028-01-31", 450, 11718 ], [ "TIME 2028-09-30", 1350, 35154 ], [ "TIME 2029-06-30", 5850, 152334 ] ] }, { "px": 50.0, "mcap": 2.4, "sold": 9000, "banked": 417654, "fv": 424416, "runner": 0, "tot_fv": 424416, "podatek": 74791, "netto": 349625, "log": [ [ "now", 1350, 35154 ], [ "50", 900, 45000 ], [ "TIME 2028-09-30", 900, 45000 ], [ "TIME 2029-06-30", 5850, 292500 ] ] }, { "px": 75.0, "mcap": 3.59, "sold": 9000, "banked": 586404, "fv": 595489, "runner": 0, "tot_fv": 595489, "podatek": 107295, "netto": 488194, "log": [ [ "now", 1350, 35154 ], [ "50", 900, 45000 ], [ "75", 1100, 82500 ], [ "TIME 2029-06-30", 5650, 423750 ] ] }, { "px": 125.0, "mcap": 5.99, "sold": 9000, "banked": 868904, "fv": 885121, "runner": 0, "tot_fv": 885121, "podatek": 162325, "netto": 722797, "log": [ [ "now", 1350, 35154 ], [ "50", 900, 45000 ], [ "75", 1100, 82500 ], [ "125", 1750, 218750 ], [ "TIME 2029-06-30", 3900, 487500 ] ] }, { "px": 250.0, "mcap": 11.98, "sold": 9000, "banked": 1356404, "fv": 1381854, "runner": 0, "tot_fv": 1381854, "podatek": 256704, "netto": 1125150, "log": [ [ "now", 1350, 35154 ], [ "50", 900, 45000 ], [ "75", 1100, 82500 ], [ "125", 1750, 218750 ], [ "250", 1900, 475000 ], [ "TIME 2029-06-30", 2000, 500000 ] ] }, { "px": 625.0, "mcap": 29.96, "sold": 9000, "banked": 2106404, "fv": 2131854, "runner": 0, "tot_fv": 2131854, "podatek": 399204, "netto": 1732650, "log": [ [ "now", 1350, 35154 ], [ "50", 900, 45000 ], [ "75", 1100, 82500 ], [ "125", 1750, 218750 ], [ "250", 1900, 475000 ], [ "TIME 2029-06-30", 2000, 1250000 ] ] }, { "px": 1043.0, "mcap": 49.99, "sold": 9000, "banked": 2942404, "fv": 2967854, "runner": 0, "tot_fv": 2967854, "podatek": 558044, "netto": 2409810, "log": [ [ "now", 1350, 35154 ], [ "50", 900, 45000 ], [ "75", 1100, 82500 ], [ "125", 1750, 218750 ], [ "250", 1900, 475000 ], [ "TIME 2029-06-30", 2000, 2086000 ] ] }, { "px": 2086.46, "mcap": 100.0, "sold": 9000, "banked": 5029324, "fv": 5054774, "runner": 0, "tot_fv": 5054774, "podatek": 954559, "netto": 4100215, "log": [ [ "now", 1350, 35154 ], [ "50", 900, 45000 ], [ "75", 1100, 82500 ], [ "125", 1750, 218750 ], [ "250", 1900, 475000 ], [ "TIME 2029-06-30", 2000, 4172920 ] ] } ], "C": [ { "px": 8.0, "mcap": 0.38, "sold": 9000, "banked": 80118, "fv": 81768, "runner": 0, "tot_fv": 81768, "podatek": 9688, "netto": 72080, "log": [ [ "now", 450, 11718 ], [ "TIME 2027-06-30", 450, 3600 ], [ "TIME 2028-01-31", 900, 7200 ], [ "TIME 2028-09-30", 1350, 10800 ], [ "TIME 2029-06-30", 5850, 46800 ] ] }, { "px": 12.0, "mcap": 0.58, "sold": 9000, "banked": 114318, "fv": 116356, "runner": 0, "tot_fv": 116356, "podatek": 16259, "netto": 100097, "log": [ [ "now", 450, 11718 ], [ "TIME 2027-06-30", 450, 5400 ], [ "TIME 2028-01-31", 900, 10800 ], [ "TIME 2028-09-30", 1350, 16200 ], [ "TIME 2029-06-30", 5850, 70200 ] ] }, { "px": 26.04, "mcap": 1.25, "sold": 9000, "banked": 234360, "fv": 237761, "runner": 0, "tot_fv": 237761, "podatek": 39326, "netto": 198434, "log": [ [ "now", 450, 11718 ], [ "TIME 2027-06-30", 450, 11718 ], [ "TIME 2028-01-31", 900, 23436 ], [ "TIME 2028-09-30", 1350, 35154 ], [ "TIME 2029-06-30", 5850, 152334 ] ] }, { "px": 50.0, "mcap": 2.4, "sold": 9000, "banked": 439218, "fv": 444944, "runner": 0, "tot_fv": 444944, "podatek": 78691, "netto": 366253, "log": [ [ "now", 450, 11718 ], [ "TIME 2027-06-30", 450, 22500 ], [ "TIME 2028-01-31", 900, 45000 ], [ "TIME 2028-09-30", 1350, 67500 ], [ "TIME 2029-06-30", 5850, 292500 ] ] }, { "px": 75.0, "mcap": 3.59, "sold": 9000, "banked": 652968, "fv": 661121, "runner": 0, "tot_fv": 661121, "podatek": 119765, "netto": 541356, "log": [ [ "now", 450, 11718 ], [ "TIME 2027-06-30", 450, 33750 ], [ "TIME 2028-01-31", 900, 67500 ], [ "TIME 2028-09-30", 1350, 101250 ], [ "TIME 2029-06-30", 5850, 438750 ] ] }, { "px": 125.0, "mcap": 5.99, "sold": 9000, "banked": 1080468, "fv": 1092345, "runner": 0, "tot_fv": 1092345, "podatek": 201697, "netto": 890648, "log": [ [ "now", 450, 11718 ], [ "125", 900, 112500 ], [ "TIME 2028-01-31", 450, 56250 ], [ "TIME 2028-09-30", 1350, 168750 ], [ "TIME 2029-06-30", 5850, 731250 ] ] }, { "px": 250.0, "mcap": 11.98, "sold": 9000, "banked": 2036718, "fv": 2051487, "runner": 0, "tot_fv": 2051487, "podatek": 383934, "netto": 1667553, "log": [ [ "now", 450, 11718 ], [ "125", 900, 112500 ], [ "250", 1350, 337500 ], [ "TIME 2028-09-30", 450, 112500 ], [ "TIME 2029-06-30", 5850, 1462500 ] ] }, { "px": 625.0, "mcap": 29.96, "sold": 9000, "banked": 4399218, "fv": 4424850, "runner": 0, "tot_fv": 4424850, "podatek": 834873, "netto": 3589977, "log": [ [ "now", 450, 11718 ], [ "125", 900, 112500 ], [ "250", 1350, 337500 ], [ "625", 1800, 1125000 ], [ "TIME 2029-06-30", 4500, 2812500 ] ] }, { "px": 1043.0, "mcap": 49.99, "sold": 9000, "banked": 6280218, "fv": 6317936, "runner": 0, "tot_fv": 6317936, "podatek": 1194560, "netto": 5123377, "log": [ [ "now", 450, 11718 ], [ "125", 900, 112500 ], [ "250", 1350, 337500 ], [ "625", 1800, 1125000 ], [ "1043", 1800, 1877400 ], [ "TIME 2029-06-30", 2700, 2816100 ] ] }, { "px": 2086.46, "mcap": 100.0, "sold": 9000, "banked": 9097560, "fv": 9135278, "runner": 0, "tot_fv": 9135278, "podatek": 1729855, "netto": 7405424, "log": [ [ "now", 450, 11718 ], [ "125", 900, 112500 ], [ "250", 1350, 337500 ], [ "625", 1800, 1125000 ], [ "1043", 1800, 1877400 ], [ "TIME 2029-06-30", 2700, 5633442 ] ] } ] }, "switch": [ { "tail_k": 1.0, "p_ge_625": 6.0, "ev_B": 577260, "ev_D": 598143, "ev_C": 928787, "floor_D": 117191, "floor_C": 81768, "p1m_D": 18.0, "p1m_C": 38.0, "C_vs_D_ev": 330644, "C_wygrywa": true }, { "tail_k": 1.5, "p_ge_625": 8.74, "ev_B": 618044, "ev_D": 640525, "ev_C": 1048502, "floor_D": 117191, "floor_C": 81768, "p1m_D": 20.4, "p1m_C": 39.8, "C_vs_D_ev": 407977, "C_wygrywa": true }, { "tail_k": 2.0, "p_ge_625": 11.32, "ev_B": 656520, "ev_D": 680508, "ev_C": 1161440, "floor_D": 117191, "floor_C": 81768, "p1m_D": 22.6, "p1m_C": 41.5, "C_vs_D_ev": 480932, "C_wygrywa": true }, { "tail_k": 2.5, "p_ge_625": 13.76, "ev_B": 692877, "ev_D": 718290, "ev_C": 1268162, "floor_D": 117191, "floor_C": 81768, "p1m_D": 24.8, "p1m_C": 43.1, "C_vs_D_ev": 549872, "C_wygrywa": true }, { "tail_k": 3.0, "p_ge_625": 16.07, "ev_B": 727287, "ev_D": 754048, "ev_C": 1369166, "floor_D": 117191, "floor_C": 81768, "p1m_D": 26.8, "p1m_C": 44.6, "C_vs_D_ev": 615118, "C_wygrywa": true }, { "tail_k": 4.0, "p_ge_625": 20.34, "ev_B": 790857, "ev_D": 820110, "ev_C": 1555767, "floor_D": 117191, "floor_C": 81768, "p1m_D": 30.5, "p1m_C": 47.5, "C_vs_D_ev": 735657, "C_wygrywa": true }, { "tail_k": 5.0, "p_ge_625": 24.19, "ev_B": 848276, "ev_D": 879779, "ev_C": 1724310, "floor_D": 117191, "floor_C": 81768, "p1m_D": 33.9, "p1m_C": 50.0, "C_vs_D_ev": 844531, "C_wygrywa": true }, { "tail_k": 6.0, "p_ge_625": 27.69, "ev_B": 900394, "ev_D": 933940, "ev_C": 1877295, "floor_D": 117191, "floor_C": 81768, "p1m_D": 36.9, "p1m_C": 52.3, "C_vs_D_ev": 943355, "C_wygrywa": true }, { "tail_k": 8.0, "p_ge_625": 33.8, "ev_B": 991418, "ev_D": 1028530, "ev_C": 2144481, "floor_D": 117191, "floor_C": 81768, "p1m_D": 42.3, "p1m_C": 56.3, "C_vs_D_ev": 1115951, "C_wygrywa": true }, { "tail_k": 10.0, "p_ge_625": 38.96, "ev_B": 1068256, "ev_D": 1108380, "ev_C": 2370027, "floor_D": 117191, "floor_C": 81768, "p1m_D": 46.8, "p1m_C": 59.7, "C_vs_D_ev": 1261647, "C_wygrywa": true } ], "plynnosc": [ { "plan": "A", "transza_vvv": 1350, "px": 26.04, "usd": 35154, "dni_adv_median": 0.08, "dni_adv_recent": 0.02 }, { "plan": "A", "transza_vvv": 1350, "px": 50.0, "usd": 67500, "dni_adv_median": 0.16, "dni_adv_recent": 0.03 }, { "plan": "A", "transza_vvv": 1350, "px": 125.0, "usd": 168750, "dni_adv_median": 0.39, "dni_adv_recent": 0.08 }, { "plan": "A", "transza_vvv": 1350, "px": 250.0, "usd": 337500, "dni_adv_median": 0.78, "dni_adv_recent": 0.17 }, { "plan": "A", "transza_vvv": 1350, "px": 625.0, "usd": 843750, "dni_adv_median": 1.95, "dni_adv_recent": 0.42 }, { "plan": "B-core", "transza_vvv": 2250, "px": 26.04, "usd": 58590, "dni_adv_median": 0.14, "dni_adv_recent": 0.03 }, { "plan": "B-core", "transza_vvv": 2250, "px": 50.0, "usd": 112500, "dni_adv_median": 0.26, "dni_adv_recent": 0.06 }, { "plan": "B-core", "transza_vvv": 2250, "px": 125.0, "usd": 281250, "dni_adv_median": 0.65, "dni_adv_recent": 0.14 }, { "plan": "B-core", "transza_vvv": 2250, "px": 250.0, "usd": 562500, "dni_adv_median": 1.3, "dni_adv_recent": 0.28 }, { "plan": "B-core", "transza_vvv": 2250, "px": 625.0, "usd": 1406250, "dni_adv_median": 3.25, "dni_adv_recent": 0.7 }, { "plan": "D-comp", "transza_vvv": 2250, "px": 26.04, "usd": 58590, "dni_adv_median": 0.14, "dni_adv_recent": 0.03 }, { "plan": "D-comp", "transza_vvv": 2250, "px": 50.0, "usd": 112500, "dni_adv_median": 0.26, "dni_adv_recent": 0.06 }, { "plan": "D-comp", "transza_vvv": 2250, "px": 125.0, "usd": 281250, "dni_adv_median": 0.65, "dni_adv_recent": 0.14 }, { "plan": "D-comp", "transza_vvv": 2250, "px": 250.0, "usd": 562500, "dni_adv_median": 1.3, "dni_adv_recent": 0.28 }, { "plan": "D-comp", "transza_vvv": 2250, "px": 625.0, "usd": 1406250, "dni_adv_median": 3.25, "dni_adv_recent": 0.7 }, { "plan": "F-comp", "transza_vvv": 2250, "px": 26.04, "usd": 58590, "dni_adv_median": 0.14, "dni_adv_recent": 0.03 }, { "plan": "F-comp", "transza_vvv": 2250, "px": 50.0, "usd": 112500, "dni_adv_median": 0.26, "dni_adv_recent": 0.06 }, { "plan": "F-comp", "transza_vvv": 2250, "px": 125.0, "usd": 281250, "dni_adv_median": 0.65, "dni_adv_recent": 0.14 }, { "plan": "F-comp", "transza_vvv": 2250, "px": 250.0, "usd": 562500, "dni_adv_median": 1.3, "dni_adv_recent": 0.28 }, { "plan": "F-comp", "transza_vvv": 2250, "px": 625.0, "usd": 1406250, "dni_adv_median": 3.25, "dni_adv_recent": 0.7 }, { "plan": "E-comp-t0m", "transza_vvv": 1900, "px": 26.04, "usd": 49476, "dni_adv_median": 0.11, "dni_adv_recent": 0.02 }, { "plan": "E-comp-t0m", "transza_vvv": 1900, "px": 50.0, "usd": 95000, "dni_adv_median": 0.22, "dni_adv_recent": 0.05 }, { "plan": "E-comp-t0m", "transza_vvv": 1900, "px": 125.0, "usd": 237500, "dni_adv_median": 0.55, "dni_adv_recent": 0.12 }, { "plan": "E-comp-t0m", "transza_vvv": 1900, "px": 250.0, "usd": 475000, "dni_adv_median": 1.1, "dni_adv_recent": 0.24 }, { "plan": "E-comp-t0m", "transza_vvv": 1900, "px": 625.0, "usd": 1187500, "dni_adv_median": 2.74, "dni_adv_recent": 0.59 }, { "plan": "C", "transza_vvv": 1800, "px": 26.04, "usd": 46872, "dni_adv_median": 0.11, "dni_adv_recent": 0.02 }, { "plan": "C", "transza_vvv": 1800, "px": 50.0, "usd": 90000, "dni_adv_median": 0.21, "dni_adv_recent": 0.04 }, { "plan": "C", "transza_vvv": 1800, "px": 125.0, "usd": 225000, "dni_adv_median": 0.52, "dni_adv_recent": 0.11 }, { "plan": "C", "transza_vvv": 1800, "px": 250.0, "usd": 450000, "dni_adv_median": 1.04, "dni_adv_recent": 0.23 }, { "plan": "C", "transza_vvv": 1800, "px": 625.0, "usd": 1125000, "dni_adv_median": 2.6, "dni_adv_recent": 0.56 } ], "dist": { "sceptyczny": { "A": { "ev": 355760, "netto": 294014, "p500": 14.9, "p1m": 5.9, "p2m": 1.9, "floor_8": 99443, "floor_12": 130278 }, "B-core": { "ev": 340007, "netto": 281254, "p500": 14.9, "p1m": 5.9, "p2m": 0.4, "floor_8": 117191, "floor_12": 144308 }, "D-comp": { "ev": 347711, "netto": 287494, "p500": 14.9, "p1m": 5.9, "p2m": 0.4, "floor_8": 117191, "floor_12": 144308 }, "F-comp": { "ev": 340140, "netto": 281362, "p500": 14.9, "p1m": 5.9, "p2m": 0.4, "floor_8": 117191, "floor_12": 144308 }, "E-comp-t0m": { "ev": 362393, "netto": 299386, "p500": 14.9, "p1m": 5.9, "p2m": 1.9, "floor_8": 99443, "floor_12": 130278 }, "C": { "ev": 452980, "netto": 372762, "p500": 14.9, "p1m": 14.9, "p2m": 5.9, "floor_8": 81768, "floor_12": 116356 } }, "bazowy": { "A": { "ev": 634008, "netto": 519395, "p500": 38.0, "p1m": 18.0, "p2m": 6.0, "floor_8": 99443, "floor_12": 130278 }, "B-core": { "ev": 577260, "netto": 473429, "p500": 38.0, "p1m": 18.0, "p2m": 1.5, "floor_8": 117191, "floor_12": 144308 }, "D-comp": { "ev": 598143, "netto": 490344, "p500": 38.0, "p1m": 18.0, "p2m": 1.5, "floor_8": 117191, "floor_12": 144308 }, "F-comp": { "ev": 575412, "netto": 471932, "p500": 38.0, "p1m": 18.0, "p2m": 1.5, "floor_8": 117191, "floor_12": 144308 }, "E-comp-t0m": { "ev": 650502, "netto": 532755, "p500": 38.0, "p1m": 18.0, "p2m": 6.0, "floor_8": 99443, "floor_12": 130278 }, "C": { "ev": 928787, "netto": 758166, "p500": 38.0, "p1m": 38.0, "p2m": 18.0, "floor_8": 81768, "floor_12": 116356 } }, "byczy": { "A": { "ev": 1073653, "netto": 875507, "p500": 65.0, "p1m": 40.0, "p2m": 18.0, "floor_8": 99443, "floor_12": 130278 }, "B-core": { "ev": 930512, "netto": 759563, "p500": 65.0, "p1m": 40.0, "p2m": 6.0, "floor_8": 117191, "floor_12": 144308 }, "D-comp": { "ev": 969928, "netto": 791490, "p500": 65.0, "p1m": 40.0, "p2m": 6.0, "floor_8": 117191, "floor_12": 144308 }, "F-comp": { "ev": 915342, "netto": 747275, "p500": 65.0, "p1m": 40.0, "p2m": 6.0, "floor_8": 117191, "floor_12": 144308 }, "E-comp-t0m": { "ev": 1092266, "netto": 890584, "p500": 65.0, "p1m": 40.0, "p2m": 18.0, "floor_8": 99443, "floor_12": 130278 }, "C": { "ev": 1780275, "netto": 1447871, "p500": 65.0, "p1m": 65.0, "p2m": 40.0, "floor_8": 81768, "floor_12": 116356 } }, "comp_lagodny": { "A": { "ev": 707000, "netto": 578518, "p500": 43.3, "p1m": 21.4, "p2m": 8.2, "floor_8": 99443, "floor_12": 130278 }, "B-core": { "ev": 636467, "netto": 521386, "p500": 43.3, "p1m": 21.4, "p2m": 2.1, "floor_8": 117191, "floor_12": 144308 }, "D-comp": { "ev": 660639, "netto": 540966, "p500": 43.3, "p1m": 21.4, "p2m": 2.1, "floor_8": 117191, "floor_12": 144308 }, "F-comp": { "ev": 632905, "netto": 518501, "p500": 43.3, "p1m": 21.4, "p2m": 2.1, "floor_8": 117191, "floor_12": 144308 }, "E-comp-t0m": { "ev": 724340, "netto": 592563, "p500": 43.3, "p1m": 21.4, "p2m": 8.2, "floor_8": 99443, "floor_12": 130278 }, "C": { "ev": 1072108, "netto": 874256, "p500": 43.3, "p1m": 43.3, "p2m": 21.4, "floor_8": 81768, "floor_12": 116356 } }, "comp_bazowy": { "A": { "ev": 808240, "netto": 660523, "p500": 48.4, "p1m": 26.0, "p2m": 12.5, "floor_8": 99443, "floor_12": 130278 }, "B-core": { "ev": 715247, "netto": 585198, "p500": 48.4, "p1m": 26.0, "p2m": 3.1, "floor_8": 117191, "floor_12": 144308 }, "D-comp": { "ev": 743082, "netto": 607745, "p500": 48.4, "p1m": 26.0, "p2m": 3.1, "floor_8": 117191, "floor_12": 144308 }, "F-comp": { "ev": 707759, "netto": 579133, "p500": 48.4, "p1m": 26.0, "p2m": 3.1, "floor_8": 117191, "floor_12": 144308 }, "E-comp-t0m": { "ev": 824099, "netto": 673368, "p500": 48.4, "p1m": 26.0, "p2m": 12.5, "floor_8": 99443, "floor_12": 130278 }, "C": { "ev": 1285293, "netto": 1046936, "p500": 48.4, "p1m": 48.4, "p2m": 26.0, "floor_8": 81768, "floor_12": 116356 } }, "comp_mocny": { "A": { "ev": 928597, "netto": 758012, "p500": 53.7, "p1m": 31.3, "p2m": 17.9, "floor_8": 99443, "floor_12": 130278 }, "B-core": { "ev": 807824, "netto": 660186, "p500": 53.7, "p1m": 31.3, "p2m": 4.5, "floor_8": 117191, "floor_12": 144308 }, "D-comp": { "ev": 839722, "netto": 686023, "p500": 53.7, "p1m": 31.3, "p2m": 4.5, "floor_8": 117191, "floor_12": 144308 }, "F-comp": { "ev": 795170, "netto": 649936, "p500": 53.7, "p1m": 31.3, "p2m": 4.5, "floor_8": 117191, "floor_12": 144308 }, "E-comp-t0m": { "ev": 941837, "netto": 768736, "p500": 53.7, "p1m": 31.3, "p2m": 17.9, "floor_8": 99443, "floor_12": 130278 }, "C": { "ev": 1543380, "netto": 1255986, "p500": 53.7, "p1m": 53.7, "p2m": 31.3, "floor_8": 81768, "floor_12": 116356 } }, "comp_ARR": { "A": { "ev": 710864, "netto": 581648, "p500": 51.1, "p1m": 19.6, "p2m": 5.4, "floor_8": 99443, "floor_12": 130278 }, "B-core": { "ev": 648387, "netto": 531041, "p500": 51.1, "p1m": 19.6, "p2m": 1.4, "floor_8": 117191, "floor_12": 144308 }, "D-comp": { "ev": 674761, "netto": 552404, "p500": 51.1, "p1m": 19.6, "p2m": 1.4, "floor_8": 117191, "floor_12": 144308 }, "F-comp": { "ev": 650155, "netto": 532474, "p500": 51.1, "p1m": 19.6, "p2m": 1.4, "floor_8": 117191, "floor_12": 144308 }, "E-comp-t0m": { "ev": 734787, "netto": 601026, "p500": 51.1, "p1m": 19.6, "p2m": 5.4, "floor_8": 99443, "floor_12": 130278 }, "C": { "ev": 1036798, "netto": 845654, "p500": 51.1, "p1m": 51.1, "p2m": 19.6, "floor_8": 81768, "floor_12": 116356 } } } }