IceDrill.ASIC Profit Scenario v0.2

	B	C	D	E	F	G	H	I
1					Source:	https://en.bitcoin.it/wiki/Difficulty
2
3	USD/BTC Spot	100
4	USD/GHash	14
5	Ghash Owned	1
6	Starting Difficulty	110,000,000.00
7	Diff Growth Rate	16.86%	(avg of last 10 diff changes as of 3 Aug 2013)
8	Time in Days for Diff Adj	11.98
9	BTC Cost/Ghash	0.14
10	Total Cost USD	14.00
11					Cumulative Values
12	Diff Adjustment	Difficulty	Total HashRate (Thash/Sec)	BTC Mined	Cumul Time in Days	Cumul BTC	BTC Proft/Loss	USD Profit Loss
13	0	110,000,000	787.41	0.064	0	0.06	-0.076	-7.60
14	1	128,546,000	920.17	0.055	12	0.12	-0.021	-2.12
15	2	150,218,856	1,075.31	0.047	24	0.17	0.026	2.57
16	3	175,545,755	1,256.61	0.040	36	0.21	0.066	6.58
17	4	205,142,769	1,468.47	0.034	48	0.24	0.100	10.01
18	5	239,729,840	1,716.05	0.029	60	0.27	0.129	12.94
19	6	280,148,291	2,005.38	0.025	72	0.29	0.155	15.46
20	7	327,381,293	2,343.49	0.022	84	0.32	0.176	17.61
21	8	382,577,778	2,738.60	0.018	96	0.33	0.194	19.45
22	9	447,080,392	3,200.33	0.016	108	0.35	0.210	21.02
23	10	522,458,146	3,739.90	0.013	120	0.36	0.224	22.37
24	11	610,544,589	4,370.45	0.012	132	0.38	0.235	23.52
25	12	713,482,407	5,107.31	0.010	144	0.39	0.245	24.51
26	13	833,775,541	5,968.40	0.008	156	0.39	0.254	25.36
27	14	974,350,097	6,974.67	0.007	168	0.40	0.261	26.08
28	15	1,138,625,524	8,150.60	0.006	180	0.41	0.267	26.70
29	16	1,330,597,787	9,524.79	0.005	192	0.41	0.272	27.23
30	17	1,554,936,574	11,130.67	0.005	204	0.42	0.277	27.68
31	18	1,817,098,880	13,007.30	0.004	216	0.42	0.281	28.07
32	19	2,123,461,751	15,200.33	0.003	228	0.42	0.284	28.40
33	20	2,481,477,402	17,763.11	0.003	240	0.43	0.287	28.68
34	21	2,899,854,492	20,757.97	0.002	252	0.43	0.289	28.92
35	22	3,388,769,960	24,257.76	0.002	264	0.43	0.291	29.13
36	23	3,960,116,575	28,347.62	0.002	276	0.43	0.293	29.31
37	24	4,627,792,230	33,127.03	0.002	288	0.43	0.295	29.46
38	25	5,408,038,000	38,712.24	0.001	300	0.44	0.296	29.59
39	26	6,319,833,206	45,239.13	0.001	311	0.44	0.297	29.70
40	27	7,385,357,085	52,866.45	0.001	323	0.44	0.298	29.80
41	28	8,630,528,289	61,779.73	0.001	335	0.44	0.299	29.88
42	29	10,085,635,359	72,195.79	0.001	347	0.44	0.300	29.95
43	30	11,786,073,481	84,368.00	0.001	359	0.44	0.300	30.01
44
45
46						Return	214.36%
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