VNL Supernode Estimate

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O
1	blk	pct	startdate	enddate	days	coins mined per day	assumed total supernodes	# personal nodes	period earnings(VNL)	daily earnings during period	cumulative earnings (VNL)	vps cost @ 0.015/hr (USD)	cumulative VPS Cost (USD)	cumulative VNL cost(USD: 0.04343103)	+/-
2	210100	1	9/25/2015	10/1/2015	7	21000	100	4	58.8	8.4	58.8	10.08	10.08	232.092124	-173.292124
3	220100	2	10/2/2015	10/2/2015	0	21000	70	4	0		58.8	0	10.08	232.092124	-173.292124
4	220300	3	10/2/2015	10/2/2015	1	21000	70	4	36	36	94.8	1.44	11.52	265.2481417	-170.4481417
5	220900	4	10/3/2015	10/3/2015	1	21000	71	4	47.32394366	47.32394366	142.1239437	1.44	12.96	298.4041594	-156.2802158
6	222000	5	10/4/2015	10/5/2015	2	21000	72	4	116.6666667	58.33333333	258.7906103	2.88	15.84	364.7161948	-105.9255845
7	223600	6	10/6/2015	10/8/2015	3	21000	73	4	207.1232877	69.04109589	465.913898	4.32	20.16	464.184248	1.729650009
8	225600	7	10/9/2015	10/11/2015	3	21000	74	4	238.3783784	79.45945946	704.2922764	4.32	24.48	563.6523011	140.6399752
9	228000	8	10/12/2015	10/15/2015	4	21000	75	4	358.4	89.6	1062.692276	5.76	30.24	696.276372	366.4159044
10	230900	9	10/16/2015	10/19/2015	4	21000	76	4	397.8947368	99.47368421	1460.587013	5.76	36	828.9004428	631.6865704
11	234300	10	10/20/2015	10/24/2015	5	21000	77	4	545.4545455	109.0909091	2006.041559	7.2	43.2	994.6805314	1011.361027
12	238000	11	10/25/2015	10/30/2015	6	21000	78	4	710.7692308	118.4615385	2716.810789	8.64	51.84	1193.616638	1523.194152
13	242300	12	10/31/2015	11/4/2015	5	21000	79	4	637.9746835	127.5949367	3354.785473	7.2	59.04	1359.396726	1995.388747
14	246900	13	11/5/2015	11/11/2015	7	21000	80	4	955.5	136.5	4310.285473	10.08	69.12	1591.48885	2718.796623
15	252000	14	11/12/2015	11/18/2015	7	17500	81	4	846.9135802	120.9876543	5157.199053	10.08	79.2	1823.580974	3333.618079
16	257600	15	11/19/2015	11/26/2015	8	17500	82	4	1024.390244	128.0487805	6181.589297	11.52	90.72	2088.829116	4092.760181
17	263600	16	11/27/2015	12/4/2015	8	17500	83	4	1079.518072	134.939759	7261.107369	11.52	102.24	2354.077258	4907.030112
18	270000	17	12/5/2015	12/13/2015	9	17500	84	4	1275	141.6666667	8536.107369	12.96	115.2	2652.481417	5883.625952
19	276900	18	12/14/2015	12/22/2015	9	17500	85	4	1334.117647	148.2352941	9870.225016	12.96	128.16	2950.885577	6919.33944
20	284200	19	12/23/2015	1/1/2016	10	17500	86	4	1546.511628	154.6511628	11416.73664	14.4	142.56	3282.445754	8134.290891
21	292000	20	1/2/2016	1/12/2016	11	17500	87	5	2212.643678	201.1494253	13629.38032	19.8	162.36	3738.340997	9891.039325
22	300200	21	1/13/2016	1/23/2016	11	14583.33333	88	5	1914.0625	174.0056818	15543.44282	19.8	182.16	4194.236241	11349.20658
23	308900	22	1/24/2016	2/4/2016	12	14583.33333	89	5	2162.921348	180.2434457	17706.36417	21.6	203.76	4691.576506	13014.78766
24	318000	23	2/5/2016	2/16/2016	12	14583.33333	90	5	2236.111111	186.3425926	19942.47528	21.6	225.36	5188.916772	14753.55851
25	327500	24	2/17/2016	2/29/2016	13	14583.33333	91	5	2499.999999	192.3076923	22442.47528	23.4	248.76	5727.70206	16714.77322
26	337500	25	3/1/2016	3/13/2016	13	14583.33333	92	6	3091.032608	237.7717391	25533.50789	28.08	276.84	6374.244405	19159.26348
27	347900	26	3/14/2016	3/27/2016	14	14583.33333	93	6	3424.731182	244.6236559	28958.23907	30.24	307.08	7070.520777	21887.71829
28	358800	27	3/28/2016	4/11/2016	15	12152.77778	94	6	3141.62234	209.4414893	32099.86141	32.4	339.48	7816.531176	24283.33023
29	370100	28	4/12/2016	4/26/2016	15	12152.77778	95	6	3223.684211	214.9122807	35323.54562	32.4	371.88	8562.541575	26761.00405
30	381900	29	4/27/2016	5/11/2016	15	12152.77778	96	7	3854.709202	256.9806135	39178.25482	37.8	409.68	9432.88704	29745.36778
31	394100	30	5/12/2016	5/28/2016	17	12152.77778	97	7	4472.723369	263.1013746	43650.97819	42.84	452.52	10419.27857	33231.69963
32	406800	31	5/29/2016	6/14/2016	17	10127.31482	98	7	3812.210649	224.2476852	47463.18884	42.84	495.36	11405.67009	36057.51875
33	419900	32	6/15/2016	7/1/2016	17	10127.31482	99	8	4451.926676	261.8780398	51915.11552	48.96	544.32	12532.9747	39382.14082
34	433400	33	7/2/2016	7/19/2016	18	10127.31482	100	8	4812.500002	267.3611112	56727.61552	51.84	596.16	13726.59133	43001.02419
35	447400	34	7/20/2016	8/6/2016	18	10127.31482	101	8	4909.240927	272.735607	61636.85645	51.84	648	14920.20797	46716.64848
36	461800	35	8/7/2016	8/26/2016	20	8439.429017	102	9	5212.58851	260.6294255	66849.44496	64.8	712.8	16412.22877	50437.21619
37	476700	36	8/27/2016	9/14/2016	19	8439.429017	103	9	5043.992721	265.4733011	71893.43768	61.56	774.36	17829.64853	54063.78915
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