masternode earnings estimator

	A	B	C	D	E	F	G	H	I	J
1	dash v0.12.2 minimum masternode return calculations
2	make a copy, then edit the green field
3
4	my node count	1		% of network	0.021%
5	# masternodes	4,729
6	DASH/BTC	0.05296280		DASH/USD	$558.34
7	BTC/USD	$10,542.20	USD value of nodes		$558,344.43
9	date*	event	block height	min. block reward	masternode share	total mn min. DASH/day	ROI/yr	DASH/day	DASH/mth	USD/mth
22	03/04/17	7.14% decrease	630720	3.60295190	50.00%	989	37874.23%	0.209	6.359	$3,550.35
23	03/22/18	7.14% decrease	840960	3.34559819	50.00%	918	35168.93%	0.194	5.905	$3,296.76
24	04/09/19	7.14% decrease	1051200	3.10662689	50.00%	852	32656.86%	0.180	5.483	$3,061.27
25	04/27/20	7.14% decrease	1261440	2.88472497	50.00%	792	30324.23%	0.167	5.091	$2,842.61
26	05/15/21	7.14% decrease	1471680	2.67867318	50.00%	735	28158.21%	0.155	4.727	$2,639.57
27	06/02/22	7.14% decrease	1681920	2.48733939	50.00%	683	26146.91%	0.144	4.390	$2,451.03
28	06/20/23	7.14% decrease	1892160	2.30967229	50.00%	634	24279.28%	0.134	4.076	$2,275.95
29	07/08/24	7.14% decrease	2102400	2.14469570	50.00%	588	22545.04%	0.124	3.785	$2,113.39
30	07/26/25	7.14% decrease	2312640	1.99150315	50.00%	546	20934.68%	0.116	3.515	$1,962.43
31	08/13/26	7.14% decrease	2522880	1.84925292	50.00%	507	19439.35%	0.107	3.264	$1,822.26
32	08/31/27	7.14% decrease	2733120	1.71716343	50.00%	471	18050.82%	0.100	3.031	$1,692.10
33	09/18/28	7.14% decrease	2943360	1.59450890	50.00%	438	16761.48%	0.093	2.814	$1,571.23
34	10/06/29	7.14% decrease	3153600	1.48061540	50.00%	406	15564.23%	0.086	2.613	$1,459.00
35	10/24/30	7.14% decrease	3363840	1.37485716	50.00%	377	14452.50%	0.080	2.426	$1,354.79
36	11/11/31	7.14% decrease	3574080	1.27665308	50.00%	350	13420.18%	0.074	2.253	$1,258.02
37	11/29/32	7.14% decrease	3784320	1.18546357	50.00%	325	12461.59%	0.069	2.092	$1,168.16
38	12/17/33	7.14% decrease	3994560	1.10078760	50.00%	302	11571.48%	0.064	1.943	$1,084.72
39	01/04/35	7.14% decrease	4204800	1.02215992	50.00%	280	10744.95%	0.059	1.804	$1,007.24
40	01/22/36	7.14% decrease	4415040	0.94914849	50.00%	260	9977.45%	0.055	1.675	$935.29
41	02/09/37	7.14% decrease	4625280	0.88135217	50.00%	242	9264.77%	0.051	1.555	$868.49
42	02/27/38	7.14% decrease	4835520	0.81839845	50.00%	225	8603.00%	0.047	1.444	$806.45
43	03/17/39	7.14% decrease	5045760	0.75994141	50.00%	209	7988.50%	0.044	1.341	$748.85
44	04/03/40	7.14% decrease	5256000	0.70565988	50.00%	194	7417.90%	0.041	1.245	$695.36
45	04/22/41	7.14% decrease	5466240	0.65525561	50.00%	180	6888.05%	0.038	1.156	$645.69
46	05/10/42	7.14% decrease	5676480	0.60845164	50.00%	167	6396.04%	0.035	1.074	$599.57
47	05/28/43	7.14% decrease	5886720	0.56499080	50.00%	155	5939.18%	0.033	0.997	$556.74
48	06/14/44	7.14% decrease	6096960	0.52463432	50.00%	144	5514.96%	0.030	0.926	$516.98
49	07/03/45	7.14% decrease	6307200	0.48716044	50.00%	134	5121.03%	0.028	0.860	$480.05
50	07/21/46	7.14% decrease	6517440	0.45236326	50.00%	124	4755.24%	0.026	0.798	$445.76
51	08/08/47	7.14% decrease	6727680	0.42005160	50.00%	115	4415.58%	0.024	0.741	$413.92
52	08/25/48	7.14% decrease	6937920	0.39004792	50.00%	107	4100.18%	0.023	0.688	$384.35
53	09/13/49	7.14% decrease	7148160	0.36218735	50.00%	99	3807.31%	0.021	0.639	$356.90
54	10/01/50	7.14% decrease	7358400	0.33631683	50.00%	92	3535.36%	0.020	0.594	$331.41
55	10/19/51	7.14% decrease	7568640	0.31229420	50.00%	86	3282.84%	0.018	0.551	$307.74
56	* dates are approximate
57	7% decrease is annual dash subsidy decrease
58	10% decrease is one-time for Blockchain Governance Budgeting
59
60
61
62
63
64	10542.2	0.0529628	4729
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
101
102
103
104
105
106
107
108
109
110
111
112
113