Forecast PETAMINE 26052014

	A	B	C	D	E	F	G	H	I	J	K	L
1	BTC/USD	450		BTC increase	1%		Shares outstanding	100,000
2
3			PETAMINE
4		hashrate network TH/s	hashrate PETAMINE	BTC mined 10 days	Dividend	Reinvestment	Reinvestment TH/s	Hosting costs	Price per TH in $	% network	Hosting	Reinvestement %
5	26/05/2014	76000	1,500	718.03	54.84	493.55	135.95	169.64	1,650	1.97%	0.25	90
6	5/6/2014	82000	1,636	725.72	69.06	474.75	132.08	181.91	1,650	2.00%	0.25	87
7	15/06/2014	88000	1,768	730.79	91.68	445.58	125.20	193.52	1,650	2.01%	0.25	83
8	25/06/2014	94000	1,893	732.57	112.08	416.29	134.44	204.20	1,450	2.01%	0.25	79
9	5/7/2014	100000	2,028	737.46	131.26	390.63	127.41	215.57	1,450	2.03%	0.25	75
10	15/07/2014	106000	2,155	739.42	148.35	365.08	120.27	226.00	1,450	2.03%	0.25	71
11	25/07/2014	112000	2,275	738.87	163.34	340.03	126.19	235.50	1,300	2.03%	0.25	68
12	4/8/2014	118000	2,402	740.18	177.27	317.54	119.02	245.37	1,300	2.04%	0.25	64
13	14/08/2014	124000	2,521	739.28	189.30	295.65	111.93	254.33	1,300	2.03%	0.25	61
14	24/08/2014	130000	2,633	736.50	199.51	274.57	113.74	262.41	1,200	2.03%	0.25	58
15	3/9/2014	136000	2,746	734.45	208.69	255.27	106.80	270.49	1,200	2.02%	0.25	55
16	13/09/2014	142000	2,853	730.81	216.26	236.82	100.07	277.73	1,200	2.01%	0.25	52
17	23/09/2014	148000	2,953	725.83	222.34	219.30	93.60	284.18	1,200	2.00%	0.25	50
18	3/10/2014	154000	3,047	719.72	227.06	202.76	87.40	289.89	1,200	1.98%	0.25	47
19	13/10/2014	160000	3,134	712.68	230.55	187.22	81.51	294.90	1,200	1.96%	0.25	45
20	23/10/2014	166000	3,216	704.86	232.92	172.68	75.93	299.26	1,200	1.94%	0.25	43
21	2/11/2014	172000	3,292	696.43	234.30	159.12	77.09	303.00	1,100	1.91%	0.25	40
22	12/11/2014	178000	3,369	688.80	235.25	146.80	71.83	306.75	1,100	1.89%	0.25	38
23	22/11/2014	184000	3,440	680.64	235.39	135.31	66.88	309.94	1,100	1.87%	0.25	37
24	2/12/2014	190000	3,507	672.05	234.80	124.64	62.22	312.60	1,100	1.85%	0.25	35
25	12/12/2014	196000	3,570	663.14	233.59	114.75	57.85	314.79	1,100	1.82%	0.25	33
26	22/12/2014	202000	3,627	653.97	231.83	105.60	53.77	316.54	1,100	1.80%	0.25	31
27	31/12/2014	208000	3,681	644.63	229.60	97.15	49.96	317.88	1,100	1.77%	0.25	30
28	10/1/2015	214000	3,731	635.17	272.73	107.35	61.34	255.08	1,000	1.74%	0.2	28
29	20/01/2015	220000	3,793	628.09	271.84	99.69	57.53	256.56	1,000	1.72%	0.2	27
30	30/01/2015	226000	3,850	620.78	270.50	92.54	53.94	257.74	1,000	1.70%	0.2	25
31	9/2/2015	232000	3,904	613.29	268.76	85.88	50.56	258.64	1,000	1.68%	0.2	24
32	19/02/2015	238000	3,955	605.66	266.69	79.69	47.38	259.29	1,000	1.66%	0.2	23
33	1/3/2015	244000	4,002	597.95	264.33	73.93	44.39	259.69	1,000	1.64%	0.2	22
34	11/3/2015	250000	4,046	590.17	261.71	68.58	41.59	259.88	1,000	1.62%	0.2	21
35	21/03/2015	256000	4,088	582.36	258.89	63.61	38.97	259.86	1,000	1.60%	0.2	20
36	31/04/2015	262000	4,127	574.55	255.88	59.00	36.51	259.66	1,000	1.58%	0.2	19
37	10/5/2015	268000	4,163	566.76	252.73	54.73	34.20	259.29	1,000	1.55%	0.2	18
38	20/05/2015	274000	4,198	559.01	249.46	50.77	32.05	258.77	1,000	1.53%	0.2	17
39
40	Dividends year 1	7,203	BTC
41	Value hardware	9,328	BTC
42
43
44	YEARLY YIELD	5	%	UNIT VALUE	1.44	BTC
45		10	%		0.72	BTC
46		20	%		0.36	BTC
47		30	%		0.24	BTC
48
49
50	P/E RATIO	25	PE	UNIT VALUE	3.50	BTC
51		20	PE		2.80	BTC
52		15	PE		2.10	BTC
53		10	PE		1.40	BTC
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71