ABCDEFGHIJKLMNOPQRST
1
DateDescAmountTrans idNotes
2
Payout amount outstanding0
3
Mining Income
4
1EN3EqqQfqq484WNATFAMA13VXpJuJNv5c924.2575649https://blockchain.info/address/1EN3EqqQfqq484WNATFAMA13VXpJuJNv5cEligius Mining Address
5
1MyLJvnuHxkXUp8CMPNwp1oKFz5fDsF14u574.0007734https://blockchain.info/address/1MyLJvnuHxkXUp8CMPNwp1oKFz5fDsF14uBitminter Mining Address
6
as of 07/4Total Mining income Received1498.258338
7
8
9
Expenses
10
7/8/2013Improper dividend payout to mining address0.00040041e0ed8497295732d75f47892e9402c8e998baddbf9cf290bb13b5ccdcb9f8a3b0*this amount was paid into the mining address, so it needs to be removed
11
9/13/2013Repay Bitfunder loan to cover first hosting payment to KNC105.301143af796668f9b5039f5343dc39c8692be0b63499fbba7b80ac65d3b398cae3dbe97597f20a611f8cd4c092b048be7652d4e46901f0e5096e7481c50ae3404
12
9/13/2013Repay member loan to cover first hosting payment to KNC40.7https://blockchain.info/address/1NaE9oXe9ZkCUrhtEPTFGU4HbUqZXVanGw*handled outside mining payouts. in another spreadsheet
13
10/25/2013Improper dividend payout to mining address1.07494933ef13b0e1aae1d1fd8a6773a9f222ac5ae1d4122c839976d3dd8a434b1e350c5d*this amount was paid into the mining address, so it needs to be removed
14
10/28/2013Improper dividend payout to mining address0.001076032b43e9a81196fda1ccbbdae258a519c1dde535a86d3f03a2f45ca6bd68f1958d*this amount was paid into the mining address, so it needs to be removed
15
12/4/2013Hosting Payment to KNC16.206b0674a4a6e0582efa3cbf23980e316247c70489fad5e0ea41292449d0ab42aaa
16
1/31/2014Hosting Payment to KNC22.3666ef47941b789fb5d6dd1525f7365ead66869d344d919610fc07b0a133664030ae
17
7/4/2014Physical delivery of Jupiter devices to Larry7.2215e7c9757c6b3089714676958a544290b7376c966ebfd60ae30048c37f7ac0cd36
18
7/24/2014Duty on Jupiters - 26* $49.75 each 2.04rate: $634.068627451/BTCLarry paid personally
19
Total Expenses194.9105258
20
Net mining income1303.347813
21
22
23
Mining Payouts
24
7/8/2014Mining Payout - automated via silfax software0.10093136c9e20c34c711d3d3686b03f363c0f0635137cab3a26c33aa01d26469b9e3a85b
25
7/8/2014CHANGE-0.0997c9e20c34c711d3d3686b03f363c0f0635137cab3a26c33aa01d26469b9e3a85b
26
7/8/2013Mining Payout - automated via silfax software0.1e0ed8497295732d75f47892e9402c8e998baddbf9cf290bb13b5ccdcb9f8a3b0
27
7/8/2013CHANGE-0.09799823e0ed8497295732d75f47892e9402c8e998baddbf9cf290bb13b5ccdcb9f8a3b0
28
7/8/2013Mining Payout - automated via silfax software0.102402731f6969f620591b5d9f124ee45280d89df59ab0a5e05df77dde432f281ca20eca
29
7/8/2013CHANGE-0.100931361f6969f620591b5d9f124ee45280d89df59ab0a5e05df77dde432f281ca20eca
30
10/14/2013Mining Payout - automated via silfax software27.36541882f5a4397cd8901c5d557c0fed71ccaa20141901f870a471b4332491df13cf7e60
31
10/14/2013CHANGE-0.1096f5a4397cd8901c5d557c0fed71ccaa20141901f870a471b4332491df13cf7e60
32
10/25/2013Mining Payout - automated via silfax software136.91008498de92f29411b7420988b09c1da93ad7b5afade9bf96f43824df534717a29b8a4
33
10/25/2013CHANGE-40.308847928de92f29411b7420988b09c1da93ad7b5afade9bf96f43824df534717a29b8a4
34
10/25/2013Mining Payout - automated via silfax software40.308747926c9c3acb50b1eae854b8ce5cfa65f98ea46d5aad1979df6936ff1f63d76f783e
35
10/25/2013CHANGE-6.006451586c9c3acb50b1eae854b8ce5cfa65f98ea46d5aad1979df6936ff1f63d76f783e
36
10/25/2013Mining Payout - automated via silfax software208.2082998ef13b0e1aae1d1fd8a6773a9f222ac5ae1d4122c839976d3dd8a434b1e350c5dthis went first through trans: e9c953fa747649b43d7eed32a76e3d15e1dad9aa30136e6561f1d69668db5e02
37
10/25/2013CHANGE-172.238878ef13b0e1aae1d1fd8a6773a9f222ac5ae1d4122c839976d3dd8a434b1e350c5d
38
10/25/2013Mining Payout - automated via silfax software172.2387780544c0ec42f5a9c330f66645c3e6d719baffab311e13a2e2542821ea8f3edfc2
39
10/25/2013CHANGE-136.91018490544c0ec42f5a9c330f66645c3e6d719baffab311e13a2e2542821ea8f3edfc2
40
10/28/2013Mining Payout - automated via silfax software0.208312b43e9a81196fda1ccbbdae258a519c1dde535a86d3f03a2f45ca6bd68f1958d
41
10/28/2013CHANGE-0.172304572b43e9a81196fda1ccbbdae258a519c1dde535a86d3f03a2f45ca6bd68f1958d
42
11/2/2013Mining Payout - automated via silfax software71.746234858627410a10cd0aadbf69bfdb08bfe1fb0d8510129b025e8410be725108cb2095
43
11/2/2013CHANGE-46.106479568627410a10cd0aadbf69bfdb08bfe1fb0d8510129b025e8410be725108cb2095
44
11/2/2013Mining Payout - automated via silfax software114.24550233d3e339a8e6310a28c22cfff40735a09033aea91fb2ced5ba011f83189ca59b5
45
11/2/2013CHANGE-71.746334853d3e339a8e6310a28c22cfff40735a09033aea91fb2ced5ba011f83189ca59b5
46
11/2/2013Mining Payout - automated via silfax software46.10637956a1ed8d9ea2be710019aab65f91e22c73962d66949df8a196d5eadefba4d98dc3
47
11/2/2013CHANGE-28.25212819a1ed8d9ea2be710019aab65f91e22c73962d66949df8a196d5eadefba4d98dc3
48
11/8/2013Mining Payout - automated via silfax software58.7322826251f5fe4302a81512f0f32eb8b1f8fd5b7dba2f00a2731edb23a8ceb4eb2d0d4c
49
11/8/2013CHANGE-34.3857225251f5fe4302a81512f0f32eb8b1f8fd5b7dba2f00a2731edb23a8ceb4eb2d0d4c
50
11/8/2013Mining Payout - automated via silfax software143.3764907595d29140aaf13f48790a9c41eb7ed388c7261df60777245daf0cec987e9ec2c
51
11/8/2013CHANGE-123.5120251595d29140aaf13f48790a9c41eb7ed388c7261df60777245daf0cec987e9ec2c
52
11/8/2013Mining Payout - automated via silfax software131.89948788d9acb40391c7e222e9263b0fe6b1470de227f69f9887b18cfb02f70f8ec0f26
53
11/8/2013CHANGE-58.732382628d9acb40391c7e222e9263b0fe6b1470de227f69f9887b18cfb02f70f8ec0f26
54
11/8/2013Mining Payout - automated via silfax software28.25202819ec8f774aeb795800750aa09e3fe5d5d89dc0c72d2d5d2cc7337b24ddde1f24da
55
11/8/2013CHANGE-8.38756264ec8f774aeb795800750aa09e3fe5d5d89dc0c72d2d5d2cc7337b24ddde1f24da
56
11/16/2013Mining Payout - automated via silfax software0.172204572ee21a21df99171f183fac215baf8d7b2f0cc8a82270c3482b9455bbed3cf059
57
11/16/2013CHANGE-0.13684062ee21a21df99171f183fac215baf8d7b2f0cc8a82270c3482b9455bbed3cf059
58
11/17/2013Mining Payout - via espen software (sendmany from bitcoin-qt)134.1764355a218e3583f0571377ef29fded24d47147c6820c6040ec1f07b8c2dd91e96f6d5
59
11/17/2013CHANGE-0.01000089a218e3583f0571377ef29fded24d47147c6820c6040ec1f07b8c2dd91e96f6d5
60
11/22/2013Mining Payout - via espen software (sendmany from bitcoin-qt)94.502976462aa34458daf0928789629d174424a8dd18e937550e0f49b18b958faeecf8f40e
61
11/22/2013CHANGE-0.010001762aa34458daf0928789629d174424a8dd18e937550e0f49b18b958faeecf8f40e
62
12/1/2013Mining Payout - via espen software (sendmany from bitcoin-qt)91.511831779074bdc9df9a46ea7f5d296885f66847e0964c92dd4ab4fa3da14eb54dbf91ec
63
12/1/2013CHANGE-0.010011019074bdc9df9a46ea7f5d296885f66847e0964c92dd4ab4fa3da14eb54dbf91ec
64
12/1/2013Mining Payout - via espen software (sendmany from bitcoin-qt)4.27179487ea726560e394bf9ede32689b6e33597888aad1ce7db4e0ed22a896761065873a
65
12/1/2013CHANGE-0.01002612ea726560e394bf9ede32689b6e33597888aad1ce7db4e0ed22a896761065873a
66
12/8/2013Mining Payout - via espen software (sendmany from bitcoin-qt)0.1368406dc8b711020b614b35a2f3635b8fe469ab65cc1485d86e1b469c6af857b16969e
67
12/8/2013CHANGE-0.04004267dc8b711020b614b35a2f3635b8fe469ab65cc1485d86e1b469c6af857b16969e
68
12/10/2013Mining Payout - via espen software (sendmany from bitcoin-qt)98.153136054d3ea5ba035605af59e2c2c57089a5f0b1f674e58306345b34d515d8b24ff247
69
12/10/2013CHANGE-0.01000034d3ea5ba035605af59e2c2c57089a5f0b1f674e58306345b34d515d8b24ff247
70
12/29/2013Mining Payout - via espen software (sendmany from bitcoin-qt)91.0734619829b0b50d92b6bc240a62cccc804f0c40c08a235b27d1677bc5d8240b34ca19c5
71
12/29/2013CHANGE - 1BakoktuVVd33A125eJthSoVGrF2ekhMLM
-0.010021129b0b50d92b6bc240a62cccc804f0c40c08a235b27d1677bc5d8240b34ca19c5
72
1/20/2014Mining Payout - via espen software (sendmany from bitcoin-qt)63.3517631832279ab5df9fd2b327500949fd0b5bcadda47d6f36cbf3283dbb11519f506436
73
1/20/2014CHANGE - 1A6tKucuzcruPxHxyD8CoJKrkM5FQhxtN6-0.0100262732279ab5df9fd2b327500949fd0b5bcadda47d6f36cbf3283dbb11519f506436
74
1/31/2014Mining Payout - via espen software (sendmany from bitcoin-qt)81.7209111410cce9db3715af6dbb84d7c7e776af40dd136270cdf6c6581be26b5b14674e45
75
1/31/2014CHANGE - 16soGYEHDSiPNsKKGaBnZtnbitp2K8nf5q-0.0100000710cce9db3715af6dbb84d7c7e776af40dd136270cdf6c6581be26b5b14674e45
76
2/27/2014Mining Payout - via espen software (sendmany from bitcoin-qt)74.897260726f814b0112c5082da4cb8282fae5551d82ddb46910698ce14d13b95eb2057b2c
77
2/27/2014CHANGE - 14wEWzYHse1xvQcnAWBfV9jyk4bhmqDvpW-0.010007296f814b0112c5082da4cb8282fae5551d82ddb46910698ce14d13b95eb2057b2c
78
3/21/2014Mining Payout - via espen software (sendmany from bitcoin-qt)37.10956045eacaf9a99aaa8a51c10f4da7f99a58d0b8e435dde51400e44a9b6260744f85a0
79
3/21/2014CHANGE - 14wEWzYHse1xvQcnAWBfV9jyk4bhmqDvpW-0.01000516eacaf9a99aaa8a51c10f4da7f99a58d0b8e435dde51400e44a9b6260744f85a0
80
5/13/2014Mining Payout - via espen software (sendmany from bitcoin-qt)45.89825118d0c632ce56cdb39469e462b419464b604defaea43117c23ad2b3eb043068126
81
5/13/2014CHANGE - 1KfjvP7traWxedMkPrQrAZuJ4KPmN1MrrF
-0.010000588d0c632ce56cdb39469e462b419464b604defaea43117c23ad2b3eb043068126
82
8/4/2014Mining Payout - via espen software (sendmany from bitcoin-qt)33.92452063c9b91d7c69d86c80a29c4c5663d9d5972141ef19ed310c1a7e7e15bc00638ef1
83
84
Total Mining Payouts1303.347813
85
Larry fee26.06695625*management fees are 2% of BTC mined after expenses are deducted
86
Split between members1277.280856*98%
87
Total Mining Payouts1303.347813
88
89
90
The following is math required to plugin appropriate payout amounts into to the payout software
91
KNC Compensation-85*hardcoded into the payout software
92
Initial mining income that needs to be prorated between GB1/2/3 members proportionally-50*hardcoded into the payout software
93
Desired next dividend payout33.924<-plug in value here to calculate amount below
94
Difference between mining payouts and payout software requirement for next payout calculation event1202.271813-plug this in as the amount paid out
95
96
97
98
99
100