Sure! I’ve flubbed the actual formula twice now, thanks for asking. Here’s a Google sheet you can copy and play with.
At 12.5 ZEC / block, that’s
| Price of ZEC | Principal Dev Allocation (monthly) |
|---|---|
| $30 | $324,000.00 |
| $50 | $519,615.24 |
| $80 | $657,267.07 |
| $160 | $929,516.00 |
| $320.00 | $1,314,534.14 |
| $640.00 | $1,859,032.01 |
| $1,280.00 | $2,629,068.28 |
Post-halving at 6.25 ZEC / block, that’s
| Price of ZEC | Principal Dev Allocation (monthly) |
|---|---|
| $30 | $162,000.00 |
| $50 | $270,000.00 |
| $80 | $432,000.00 |
| $160 | $657,267.07 |
| $320.00 | $929,516.00 |
| $640.00 | $1,314,534.14 |
| $1,280.00 | $1,859,032.01 |
EDIT: Updated to include post-halving numbers, thanks @tromer!