Copy of Spreadsheet

	A	B	C	D	E	F	G	H	I	J	K
1							BTC Exchange Rate	12
2	Period	Network HR	Difficulty	New Hashrate	Total Hashrate	Income (btc/day)	BTC/Period	USD Income	Total On Hand	Purchases	End Balance
3	(14 days)	(TH/s)		(TH/s)	(TH/s)			Per Period

4	1	50	6,984,919	0	0.06	4.32	60.48	725.76	725.76	650.00	75.76
5	2	150	20,954,758	0.03	0.09	2.16	30.24	362.88	438.64	0.00	438.64
6	3	250	34,924,597	0	0.09	1.30	18.14	217.73	656.37	650.00	6.37
7	4	250	34,924,597	0.03	0.12	1.73	24.19	290.30	296.67	0.00	296.67
8	5	250	34,924,597	0	0.12	1.73	24.19	290.30	586.98	0.00	586.98
9	6	250	34,924,597	0	0.12	1.73	24.19	290.30	877.28	650.00	227.28
10	7	250	34,924,597	0.03	0.15	2.16	30.24	362.88	590.16	0.00	590.16
11	8	250	34,924,597	0	0.15	2.16	30.24	362.88	953.04	650.00	303.04
12	9	250	34,924,597	0.03	0.18	2.59	36.29	435.46	738.50	650.00	88.50
13	10	250	34,924,597	0.03	0.21	3.02	42.34	508.03	596.53	0.00	596.53
14	11	250	34,924,597	0	0.21	3.02	42.34	508.03	1,104.56	650.00	454.56
15	12	250	34,924,597	0.03	0.24	3.46	48.38	580.61	1,035.17	650.00	385.17
16	13	250	34,924,597	0.03	0.27	3.89	54.43	653.18	1,038.35	650.00	388.35
17	14	250	34,924,597	0.03	0.3	4.32	60.48	725.76	1,114.11	650.00	464.11
18	15	250	34,924,597	0.03	0.33	4.75	66.53	798.34	1,262.45	650.00	612.45
19	16	250	34,924,597	0.03	0.36	5.18	72.58	870.91	1,483.36	1,300.00	183.36
20	17	250	34,924,597	0.06	0.42	6.05	84.67	1,016.06	1,199.42	650.00	549.42
21	18	250	34,924,597	0.03	0.45	6.48	90.72	1,088.64	1,638.06	1,300.00	338.06
22	19	250	34,924,597	0.06	0.51	7.34	102.82	1,233.79	1,571.86	1,300.00	271.86
23	20	250	34,924,597	0.06	0.57	8.21	114.91	1,378.94	1,650.80	1,300.00	350.80
24	21	250	34,924,597	0.06	0.63	9.07	127.01	1,524.10	1,874.90	1,300.00	574.90
25	22	250	34,924,597	0.06	0.69	9.94	139.10	1,669.25	2,244.14	1,950.00	294.14
26	23	250	34,924,597	0.09	0.78	11.23	157.25	1,886.98	2,181.12	1,950.00	231.12
27	24	250	34,924,597	0.09	0.87	12.53	175.39	2,104.70	2,335.82	1,950.00	385.82
28	25	250	34,924,597	0.09	0.96	13.82	193.54	2,322.43	2,708.26	2,600.00	108.26
29	26	250	34,924,597	0.12	1.08	15.55	217.73	2,612.74	2,720.99	2,600.00	120.99
30
31
32
33
34
35
36
37
38
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