ONE PETA-MINE SHARE

	A	B	C	D	E	F	G	H	I	J
1	GENERAL
2	USD/BTC Spot	105	USD
3	USD/BTC Growth/month	3	%
4	USD/GHash	68	USD
5	Ghash/share	10	GH/s
6	BTC cost/share	0.6500	BTC
7	Starting Difficulty	3500	TH/s
8	DIFFICULTY
9	Growth first 3 months	30	%
10	Growth month 4-6	17	%
11	Growth month 6-8	12	%
12	Growth month 9-36	6	%
13	INVESTMENT
14	Dividend %	65	%
15	Reinvestement %	35	%
16	Reinvestement $/GH	5	$
17	Total Cost USD	68	USD
18	Total Profit USD	1,101	USD
19							Cumulative Values
20	Start PETA-MINE	Total HashRate (Thash/Sec)	Difficulty	BTC Mined	$ Mined	$ Reinvest	GH/s Reinvest	BTC Dividend	$ Dividend	USD Profit/Loss
21	First month (December)	3,500	488,250,000	0.31286	32.85	11.50	2.30	0.20	21.35	-46.90
22	Month 2	4,550	634,725,000	0.29600	32.97	11.54	4.61	0.31	42.78	-25.47
23	Month 3	5,915	825,142,500	0.27042	31.03	10.86	6.78	0.40	62.95	-5.30
24	Month 4	6,921	965,416,725	0.26549	31.38	10.98	8.98	0.49	83.35	15.10
25	Month 5	8,097	1,129,537,568	0.25662	31.24	10.93	11.16	0.58	103.65	35.40
26	Month 6	9,474	1,321,558,955	0.24460	30.67	10.73	13.31	0.67	123.58	55.33
27	Month 7	10,610	1,480,146,029	0.24055	31.06	10.87	15.48	0.75	143.78	75.53
28	Month 8	11,884	1,657,763,553	0.23481	31.23	10.93	17.67	0.84	164.08	95.83
29	Month 9	13,310	1,856,695,179	0.22764	31.19	10.92	19.85	0.92	184.35	116.10
30	Month 10	14,108	1,968,096,890	0.23170	32.70	11.44	22.14	1.00	205.60	137.35
31	Month 11	14,955	2,086,182,703	0.23534	34.21	11.97	24.54	1.08	227.83	159.58
32	Month 12	15,852	2,211,353,666	0.23856	35.71	12.50	27.04	1.16	251.05	182.80
33	Month 13	16,803	2,344,034,886	0.24135	37.22	13.03	29.64	1.25	275.24	206.99
34	Month 14	17,811	2,484,676,979	0.24370	38.71	13.55	32.35	1.33	300.40	232.15
35	Month 15	18,880	2,633,757,598	0.24562	40.18	14.06	35.16	1.42	326.51	258.26
36	Month 16	20,013	2,791,783,053	0.24711	41.64	14.57	38.08	1.51	353.58	285.33
37	Month 17	21,214	2,959,290,037	0.24817	43.07	15.07	41.09	1.59	381.57	313.32
38	Month 18	22,486	3,136,847,439	0.24880	44.47	15.57	44.21	1.68	410.48	342.23
39	Month 19	23,836	3,325,058,285	0.24902	45.85	16.05	47.42	1.77	440.28	372.03
40	Month 20	25,266	3,524,561,782	0.24883	47.19	16.52	50.72	1.85	470.96	402.71
41	Month 21	26,782	3,736,035,489	0.24826	48.49	16.97	54.11	1.94	502.48	434.23
42	Month 22	28,389	3,960,197,618	0.24730	49.75	17.41	57.60	2.03	534.82	466.57
43	Month 23	30,092	4,197,809,476	0.24597	50.97	17.84	61.16	2.11	567.95	499.70
44	Month 24	31,897	4,449,678,044	0.24430	52.14	18.25	64.81	2.20	601.84	533.59
45	Month 25	33,811	4,716,658,727	0.24229	53.27	18.64	68.54	2.28	636.47	568.22
46	Month 26	35,840	4,999,658,250	0.23997	54.34	19.02	72.35	2.37	671.79	603.54
47	Month 27	37,990	5,299,637,745	0.23735	55.36	19.38	76.22	2.45	707.77	639.52
48	Month 28	40,270	5,617,616,010	0.23445	56.32	19.71	80.16	2.53	744.38	676.13
49	Month 29	42,686	5,954,672,971	0.23129	57.23	20.03	84.17	2.61	781.58	713.33
50	Month 30	45,247	6,311,953,349	0.22790	58.08	20.33	88.24	2.69	819.33	751.08
51	Month 31	47,962	6,690,670,550	0.22428	58.88	20.61	92.36	2.77	857.60	789.35
52	Month 32	50,840	7,092,110,783	0.22046	59.61	20.86	96.53	2.85	896.35	828.10
53	Month 33	53,890	7,517,637,430	0.21646	60.28	21.10	100.75	2.92	935.53	867.28
54	Month 34	57,123	7,968,695,676	0.21230	60.90	21.31	105.01	3.00	975.11	906.86
55	Month 35	60,551	8,446,817,416	0.20799	61.45	21.51	109.31	3.07	1,015.06	946.81
56	Month 36	64,184	8,953,626,461	0.20355	61.95	21.68	113.65	3.14	1,055.32	987.07
57	Value of hardware						113.65
58
59									TOTAL PROFIT	$1,101
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