Petamine Calculations (Export)

	A	B	C	D	E	F	G	H	I	L	N
1	week	income	hosting	dividend	loan remaining	div per share	div per year	Total Income	Accumulated Return	Difficulty Increase/Week	price per share
2	0	294	73	110.5	427	0.001425953647	274.63%	0.001425953647	5.28%
3	1	235.2	73	81.1	345.9	0.001046559645	201.56%	0.002472513292	9.16%	7%	0.027
4	2	219.8130841	73	73.40654206	272.4934579	0.0009472789715	182.44%	0.003419792263	12.67%
5	3	205.4327889	73	66.21639444	206.2770635	0.0008544932954	164.57%	0.004274285559	15.83%
6	4	191.9932606	73	59.49663032	146.7804332	0.0007677777102	147.87%	0.005042063269	18.67%
7	5	179.4329539	73	53.21647694	93.56395624	0.0006867351073	132.26%	0.005728798376	21.22%
8	6	167.6943494	73	47.34717471	46.21678153	0.0006109943569	117.67%	0.006339792733	23.48%
9	7	156.723691	73	41.86184552	4.354936012	0.0005402086089	104.04%	0.006880001342	25.48%
10	8	146.4707393	73	73.47073929	Paid Off	0.0009481074084	182.60%	0.00782810875	28.99%
11	9	136.8885414	73	63.88854139	Paid Off	0.0008244533809	158.78%	0.008652562131	32.05%
12	10	127.9332163	73	54.93321626	Paid Off	0.0007088888692	136.53%	0.009361451	34.67%
13	11	119.5637535	73	46.56375351	Paid Off	0.0006008846527	115.73%	0.009962335653	36.90%
14	12	111.7418257	73	38.74182571	Paid Off	0.0004999461326	96.29%	0.01046228179	38.75%
15	13	104.4316128	73	31.43161281	Paid Off	0.0004056110671	78.12%	0.01086789285	40.25%
16	14	97.59963814	73	24.59963814	Paid Off	0.0003174474545	61.14%	0.01118534031	41.43%
17	15	91.21461509	73	18.21461509	Paid Off	0.0002350515548	45.27%	0.01142039186	42.30%
18	16	85.24730382	73	12.24730382	Paid Off	0.0001580460411	30.44%	0.0115784379	42.88%
19	17	79.6703774	73	6.670377402	Paid Off	0.00008607827133	16.58%	0.01166451617	43.20%
20	18	74.45829664	73	1.458296637	Paid Off	0.00001881867337	3.62%	0.01168333485	43.27%
21	19	69.58719312	73	-3.412806881	Paid Off	-0.00004404076396	-8.48%	0.01163929408	43.11%
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