PETAMINE FORECASTS

	A	B	C	D	E	F	G	H	J	K	L	M	N	O	P	Q	R
1	BTC/USD	1,000							BTC/USD	1,000					Dividend	65	%
2	#shares	63,496							#shares	100,000					Reinvestment	35	%
3	Hosting fee	0.45	$/kwh						Hosting fee	0.45	$/kwh
4		0.00045	BTC/kwh							0.00045	BTC/kwh
5
6			MINIMUM						MAXIMUM
7		hashrate network TH/s	hashrate PETAMINE	BTC mined 10 days	Dividend	Reinvestment	TH reinvestment	Hosting costs	hashrate PETAMINE	BTC mined 10 days	Dividend	Reinvestment	TH reinvestment	Hosting costs		Price per TH in $
8	7/1/2014	14000	150	385.71	238.78	128.57	28.57	18.36	240	617.14	382.05	205.72	45.72	29.38		4,500
9	17/01/2014	16500	179	389.61	239.04	128.71	28.60	21.86	286	623.38	382.46	205.94	45.76	34.97
10	27/01/2014	19000	207	392.54	238.67	128.51	28.56	25.36	331	628.07	381.87	205.62	45.69	40.57
11	6/2/2014	21500	236	394.72	237.81	128.05	28.46	28.85	377	631.55	380.50	204.88	45.53	46.17
12	16/02/2014	24000	264	396.28	236.57	127.38	28.31	32.34	423	634.06	378.51	203.81	45.29	51.74
13	26/02/2014	26500	292	397.35	235.01	126.54	28.12	35.80	468	635.77	376.01	202.47	44.99	57.28
14	8/3/2014	29000	321	398.01	233.20	125.57	35.88	39.24	513	636.81	373.12	200.91	57.40	62.79		3,500
15	18/03/2014	32500	356	394.89	228.31	122.94	35.13	43.63	570	631.82	365.30	196.70	56.20	69.82
16	28/03/2014	36000	392	391.62	223.40	120.29	34.37	47.93	627	626.59	357.43	192.46	54.99	76.69
17	7/4/2014	39500	426	388.24	218.47	117.64	33.61	52.14	682	621.19	349.55	188.22	53.78	83.43
18	17/04/2014	43000	460	384.78	213.54	114.98	32.85	56.25	735	615.65	341.67	183.97	52.56	90.01
19	27/04/2014	46500	492	381.25	208.63	112.34	32.10	60.28	788	610.00	333.82	179.75	51.36	96.44
20	7/5/2014	50000	525	377.67	203.76	109.71	31.35	64.20	839	604.28	326.01	175.54	50.16	102.73
21	17/05/2014	53500	556	374.06	198.91	107.11	30.60	68.04	889	598.50	318.26	171.37	48.96	108.87
22	27/05/2014	57000	586	370.42	194.11	104.52	29.86	71.79	938	592.67	310.58	167.23	47.78	114.86
23	6/6/2014	61000	616	363.75	187.40	100.91	28.83	75.44	986	582.01	299.84	161.45	46.13	120.71
24	16/06/2014	65000	645	357.34	180.94	97.43	27.84	78.97	1,032	571.74	289.50	155.88	44.54	126.35
25	26/06/2014	69000	673	351.14	174.70	94.07	26.88	82.38	1,077	561.83	279.52	150.51	43.00	131.81
26	6/7/2014	73000	700	345.16	168.67	90.82	25.95	85.67	1,120	552.25	269.87	145.31	41.52	137.07
27	16/07/2014	77000	726	339.36	162.84	87.68	25.05	88.84	1,161	542.98	260.54	140.29	40.08	142.15
28	26/07/2014	81000	751	333.74	157.19	84.64	33.86	91.91	1,201	533.98	251.50	135.42	54.17	147.06		2,500
29	5/8/2014	85000	785	332.37	153.60	82.71	33.08	96.05	1,256	531.79	245.77	132.34	52.93	153.69
30	15/08/2014	89000	818	330.81	149.96	80.75	32.30	100.10	1,309	529.30	239.94	129.20	51.68	160.17
31	25/08/2014	93000	850	329.09	146.27	78.76	31.50	104.06	1,360	526.54	234.03	126.02	50.41	166.49
32	4/9/2014	97000	882	327.21	142.54	76.75	30.70	107.91	1,411	523.54	228.07	122.81	49.12	172.66
33	14/09/2014	101000	912	325.19	138.79	74.73	29.89	111.67	1,460	520.31	222.06	119.57	47.83	178.67
34	24/09/2014	105000	942	323.05	135.02	72.70	29.08	115.33	1,508	516.89	216.03	116.33	46.53	184.53
35	4/10/2014	109000	971	320.80	131.24	70.67	28.27	118.89	1,554	513.29	209.99	113.07	45.23	190.22
36	14/10/2014	113000	1,000	318.45	127.47	68.64	27.45	122.35	1,599	509.53	203.95	109.82	43.93	195.76
37	24/10/2014	117000	1,027	316.01	123.70	66.61	26.64	125.71	1,643	505.62	197.92	106.57	42.63	201.14
38	3/11/2014	121000	1,054	313.49	119.94	64.58	25.83	128.97	1,686	501.59	191.90	103.33	41.33	206.35
39	13/11/2014	125000	1,080	310.90	116.20	62.57	25.03	132.13	1,727	497.44	185.92	100.11	40.04	211.41
40	23/11/2014	129000	1,105	308.25	112.48	60.57	24.23	135.20	1,767	493.19	179.97	96.91	38.76	216.32
41	3/12/2014	133000	1,129	305.53	108.79	58.58	23.43	138.16	1,806	488.85	174.07	93.73	37.49	221.06
42	13/12/2014	137000	1,152	302.77	105.13	56.61	22.64	141.03	1,844	484.43	168.21	90.57	36.23	225.65
43	23/12/2014	141000	1,175	299.96	101.50	54.66	21.86	143.80	1,880	479.94	162.41	87.45	34.98	230.08
44	2/1/2015	145000	1,197	297.12	97.91	52.72	21.09	146.48	1,915	475.38	156.66	84.36	33.74	234.36
45	12/1/2015	149000	1,218	294.23	94.36	50.81	20.32	149.06	1,948	470.78	150.98	81.30	32.52	238.49
46	22/01/2015	153000	1,238	291.32	90.86	48.92	19.57	151.55	1,981	466.12	145.37	78.28	31.31	242.48		1,500
47
48	Dividends 2013				915						915
49	Dividends 2014				6,576						10,521
50	Value hardware				1,857						2,972
51
52
53	TOTAL				9,348						14,408
54
55	Dividend/Share				0.147	BTC					0.144	BTC
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