Coin Estimation

	A	B	C	D	E	F	G	H	I	J
1	Start Block	End Block	ROI	Days of Year	Daily Rate	Days Left at Current ROI	Total Increase in this Period	Total Increase In Overall Up to This Point	Total Days Up To This Point	Estimate Ending Date
2	110456	120,000	750	365	1.020547945	9.37524558	1.210083705		9.37524558
3	120,001	140,000	500	365	1.01369863	19.6453831	1.306416963	1.580873878	29.02062868
4	140,001	150,000	750	365	1.020547945	9.822200393	1.221134634	2.065280451	38.84282908
5	150,001	170,000	1500	365	1.04109589	19.6453831	2.206033657	4.556078185	58.48821218
6	170,001	200,000	3000	365	1.082191781	29.46856582	10.2540751	46.71836789	87.956778
7	200,001	210,000	6000	365	1.164383562	9.822200393	4.458705639	208.3034504	97.77897839
8	210,001	211,000	12000	365	1.328767123	0.9813359528	1.321736303	275.3222324	98.76031434
9	211,001	220,000	6000	365	1.164383562	8.839882122	3.839559734	1057.116157	107.6001965	July 25, 2018
10	220,001	240,000	3000	365	1.082191781	19.6453831	4.719758349	4989.33281	127.2455796
11	240,001	270,000	1500	365	1.04109589	29.46856582	3.276625387	16348.17455	156.7141454
12	270,001	330,000	750	365	1.020547945	58.93811395	3.316077562	54211.81481	215.6522593
13	330,001	350,000	1500	365	1.04109589	19.6453831	2.206033657	119593.0881	235.2976424
14	350,001	370,000	3000	365	1.082191781	19.6453831	4.719758349	564450.4759	254.9430255
15	370,001	380,000	6000	365	1.164383562	9.822200393	4.458705639	2516718.52	264.7652259
16	380,001	381,000	12000	365	1.328767123	0.9813359528	1.321736303	3326438.232	265.7465619
17
18								Assumed Blocks Consume per Day is 1018
19								Assumed Starting Blocks of Calculation is 110456
20
21
22
23
24
25
26
27
28
29
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