Copy of Public Copy of VPS calculation

	B	C	D	E	F	G	H	J	K	L	M
1
2	VPS									Gigamining
3				PCU		block / BTC	months			PCU
4	Shares:		9	MH/s		25	9		5	MH/s
5	1
6	Starting difficulty:
7	8,974,296
8	case 1	PCU			sum		netto		PCU		sum
9		4			0.25480348		0.25480348		1		0.03538937
10
11
12	case 2	PCU			sum	fee	netto
13		15			0.95551305	0.25000000	0.70551305	2.77	times
14
15
16
17				increase	10%	BTC/two-weeks assuming 9MH/s
18				month 1	8,974,296	0.00706096478
19					9,871,726	0.00641905889
20				month 2	10,858,898	0.005835508082
21					11,944,788	0.005305007347
22				month 3	13,139,267	0.004822733952
23					14,453,193	0.004384303593
24				month 4	15,898,513	0.003985730539
25					17,488,364	0.003623391399
26				month 5	19,237,200	0.003293992181
27					21,160,921	0.002994538346
28				month 6	23,277,013	0.002722307588
29					25,604,714	0.00247482508
30				month 7	28,165,185	0.002249840982
31					30,981,704	0.002045309983
32				month 8	34,079,874	0.001859372712
33					37,487,862	0.001690338829
34				month 9	41,236,648	0.001536671663
35					45,360,312	0.001396974239
36
37
38				sum		0.06370087019
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100