1. Stages Domination % of ticket dist face value
1 50 14 88735 44367.5
2 60 25 244527 146716.2
3 70 17 195387 136770.9
4 80 15 34.09 225055.91 180044.73
5 90 10 22.73 150037.27 135033.55
6 100 5 11.36 75018.64 75018.64
7 110 3 6.82 45011.18 49512.3
8 120 2 4.55 30007.45 36008.95
9 130 2 4.55 30007.45 39009.69
10 140 1.5 3.41 22505.59 31507.83
11 150 1 2.27 15003.73 22505.59
12 160 0.7 1.59 10502.61 16804.17
13 170 0.8 1.82 12002.98 20405.07
14 180 1 2.27 15003.73 27006.71
15 190 0.8 1.82 12002.98 22805.67
16 200 1.2 2.73 18004.47 36008.95
100.00 660164 4358165068.96
Face value 21399645
Tickets Social cost 4336765423.96
Total Tokens 639453
Stages Domination % of ticket dist face value
1 50 14 0 0
2 60 25 0 0
3 70 17 0 0
4 80 15 34.09 225055.91 180044.73
5 90 10 22.73 150037.27 135033.55
6 100 5 11.36 75018.64 75018.64
7 110 3 6.82 45011.18 49512.3
8 120 2 4.55 30007.45 36008.95
9 130 2 4.55 30007.45 39009.69
10 140 1.5 3.41 22505.59 31507.83
11 150 1 2.27 15003.73 22505.59
12 160 0.7 1.59 10502.61 16804.17
13 170 0.8 1.82 12002.98 20405.07
14 180 1 2.27 15003.73 27006.71
15 190 0.8 1.82 12002.98 22805.67
16 200 1.2 2.73 18004.47 36008.95
100.00 660164 4358165068.96
Face value 0
Tickets Social cost 4358165068.96

2. Stage I Stage II Stage III Stage IV Total Tokens
88735 244527 195387 660164 1188813 639453
% 7.46 20.57 16.44 55.53 100
Price 12.5 15 17.5 20 21399645

3. Sr No % of ticket Face value Pass Price Rev EarnedTrips Made Value Del
1 14 0.5 10048 12.5 125600 602880 301440
2 25 0.6 28228 15 423420 1693680 1016208
3 17 0.7 22885 17.5 400487.5 1373100 961170
4 15 0.8 26798.52 20 1607911 1286329
5 10 0.9 17865.68 1071941 964747
6 5 1 8932.84 535970 535970
7 3 1.1 5359.7 321582 353741
8 2 1.2 3573.14 214388 257266
9 2 1.3 3573.14 214388 278705
10 1.5 1.4 2679.85 160791 225108
11 1 1.5 1786.57 107194 160791
12 0.7 1.6 1250.6 75036 120057
13 0.8 1.7 1429.25 85755 145784
14 1 1.8 1786.57 107194 192949
15 0.8 1.9 1429.25 85755 162935
16 1.2 2 2143.88 128633 257266
100 78609 1572180 4941648
Sr No % of ticket Face value Token Price Rev EarnedTrips Made Value Del
1 14 0.5 10374.56 4 41498 103746 51873
2 25 0.6 18526 4 74104 185260 111156
3 17 0.7 12597.68 4 50391 125977 88184
4 15 0.8 11115.6 4 44462 111156 88925
5 10 0.9 7410.4 4 29642 74104 66694
6 5 1 3705.2 4 14821 37052 37052
7 3 1.1 2223.12 4 8892 22231 24454
8 2 1.2 1482.08 4 5928 14821 17785
9 2 1.3 1482.08 4 5928 14821 19267
10 1.5 1.4 1111.56 4 4446 11116 15562
11 1 1.5 741.04 4 2964 7410 11116
12 0.7 1.6 518.73 4 2075 5187 8300
13 0.8 1.7 592.83 4 2371 5928 10078
14 1 1.8 741.04 4 2964 7410 13339
15 0.8 1.9 592.83 4 2371 5928 11264
16 1.2 2 889.25 4 3557 8892 17785
100 74104 296416 592832

4. Subsidy
175840 Exhibit 3 last column
592788
560683
A Survey would help to refine shaded data.
A 5% sample of population can help do this.
3369468
4698778
Subsidy
10375
37052
37793
44462
37052
22231
15562
11857
13339
11116
8151
6225
7707
10375
8892
14228
296416