Public Copy of VPS calculation

	B	D	E	F	G	H	J	P
1
2			block / BTC	25
3			runtime	9
4	Teramining	1	PCU	9	MH/s
5	Gigamining	1	contract	5	MH/s
6
7					Teramining		Gigamining
8					unpaid upgrade	paid upgrade		Gewinn / BTC
9			increase	20%	32	120	8	0.00000000
10			month 1	8,974,296	0.22595087	0.84731577	0.03138207
11				10,769,155	0.18829240	0.70609649	0.02615172
12			month 2	12,922,986	0.15691033	0.58841374	0.02179310
13				15,507,583	0.13075861	0.49034479	0.01816092
14			month 3	18,609,100	0.10896551	0.40862065	0.01513410
15				22,330,920	0.09080459	0.34051721	0.01261175
16			month 4	26,797,104	0.07567049	0.28376434	0.01050979
17				32,156,525	0.06305874	0.23647028	0.00875816
18			month 5	38,587,830	0.05254895	0.19705857	0.00729847
19				46,305,396	0.04379079	0.16421547	0.00608205
20			month 6	55,566,475	0.03649233	0.13684623	0.00506838
21				66,679,770	0.03041027	0.11403852	0.00422365
22			month 7	80,015,725	0.02534189	0.09503210	0.00351971
23				96,018,870	0.02111824	0.07919342	0.00293309
24			month 8	115,222,643	0.01759854	0.06599452	0.00244424
25				138,267,172	0.01466545	0.05499543	0.00203687
26			month 9	165,920,607	0.01222121	0.04582952	0.00169739
27				199,104,728	0.01018434	0.03819127	0.00141449
28
29			sum / BTC		1.30478356	4.89293834	0.18121994
30			fee / BTC		0.00000000	-2.00000000	0.00000000
31			netto / BTC		1.30478356	2.89293834	0.18121994
32
33					2.22	times
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