PETA-MINE REVENUE

	A	B	C	D	E	F	G	H	I	J	K	L
1	GENERAL
2	USD/BTC Spot	120	USD	Remarks:	Hashing Bitfury chips starts 1 October
3	USD/BTC Growth/month	2	%
4	USD/GHash	78	USD		Hashing Cointerra chips starts mid December
5	Ghash/share december	10	GH/s
6	Free 20% by CryptX	2	GH/s		Break even estimated end January
7	BTC cost/share	0.6500	BTC
8	Starting Difficulty	1250	TH/s		Costs of reinvestement is an estimate and will be kept at a minimum
9	DIFFICULTY
10	Growth first 3 months	60	%
11	Growth month 4-6	30	%		Please note these are just estimates and subject to continuous changes in the Bitcoin mining space.
12	Growth month 6-8	15	%
13	Growth month 9-36	6	%
14	INVESTMENT
15	Dividend %	65	%
16	Reinvestement %	35	%
17	Reinvestement $/GH JAN	5	$
18	Reinvestement $/GH OKT	15	$
19	Total Cost USD	78	USD
20	Total Profit USD	1,558	USD
21									Cumulative Values
22	Start PETA-MINE	Total HashRate (Thash/Sec)	Difficulty	BTC Mined w free 20%	BTC mined w 10 GH/share	BTC mined	$ Mined	$ Reinvest	GH/s Reinvest	BTC Dividend	$ Dividend	USD Profit/Loss
23	Month 1: October	1,250	174,620,000	0.17520	0.00000	0.17520	21.02	7.36	0.49	0.11	13.67	-64.33
24	Month 2: November	2,000	279,392,000	0.13636	0.00000	0.13636	16.36	5.73	0.87	0.20	24.30	-53.70
25	Month 3: December	3,200	447,027,200	0.09829	0.17661	0.27490	32.99	11.55	3.18	0.38	45.74	-32.26
26	January	4,160	581,135,360	0.05264	0.34697	0.39961	49.89	17.46	6.67	0.64	78.17	0.17
27	Month 5	5,408	755,475,968	0.04050	0.33761	0.37810	48.15	16.85	10.04	0.89	109.47	31.47
28	Month 6	7,030	982,118,758	0.00000	0.31220	0.31220	40.55	14.19	12.88	1.09	135.83	57.83
29	Month 7	8,085	1,129,436,572	0.00000	0.30992	0.30992	41.06	14.37	15.76	1.29	162.52	84.52
30	Month 8	9,298	1,298,852,058	0.00000	0.30335	0.30335	40.99	14.35	18.63	1.49	189.16	111.16
31	Month 9	10,692	1,493,679,867	0.00000	0.29317	0.29317	40.41	14.14	21.46	1.68	215.43	137.43
32	Month 10	11,334	1,583,300,659	0.00000	0.30390	0.30390	42.73	14.95	24.45	1.88	243.20	165.20
33	Month 11	12,014	1,678,298,698	0.00000	0.31396	0.31396	45.03	15.76	27.60	2.08	272.47	194.47
34	Month 12	12,735	1,778,996,620	0.00000	0.32329	0.32329	47.29	16.55	30.91	2.29	303.21	225.21
35	Month 13	13,499	1,885,736,417	0.00000	0.33184	0.33184	49.51	17.33	34.37	2.51	335.39	257.39
36	Month 14	14,309	1,998,880,602	0.00000	0.33958	0.33958	51.68	18.09	37.99	2.73	368.99	290.99
37	Month 15	15,167	2,118,813,438	0.00000	0.34648	0.34648	53.78	18.82	41.76	2.95	403.95	325.95
38	Month 16	16,077	2,245,942,245	0.00000	0.35251	0.35251	55.82	19.54	45.66	3.18	440.23	362.23
39	Month 17	17,042	2,380,698,779	0.00000	0.35766	0.35766	57.76	20.22	49.71	3.41	477.77	399.77
40	Month 18	18,065	2,523,540,706	0.00000	0.36192	0.36192	59.62	20.87	53.88	3.65	516.53	438.53
41	Month 19	19,148	2,674,953,149	0.00000	0.36530	0.36530	61.38	21.48	58.18	3.89	556.42	478.42
42	Month 20	20,297	2,835,450,338	0.00000	0.36781	0.36781	63.04	22.06	62.59	4.13	597.40	519.40
43	Month 21	21,515	3,005,577,358	0.00000	0.36945	0.36945	64.59	22.60	67.11	4.37	639.38	561.38
44	Month 22	22,806	3,185,911,999	0.00000	0.37024	0.37024	66.02	23.11	71.73	4.61	682.29	604.29
45	Month 23	24,174	3,377,066,719	0.00000	0.37022	0.37022	67.33	23.57	76.45	4.85	726.06	648.06
46	Month 24	25,625	3,579,690,722	0.00000	0.36940	0.36940	68.53	23.99	81.24	5.09	770.60	692.60
47	Month 25	27,162	3,794,472,166	0.00000	0.36783	0.36783	69.60	24.36	86.12	5.33	815.85	737.85
48	Month 26	28,792	4,022,140,496	0.00000	0.36554	0.36554	70.55	24.69	91.05	5.56	861.71	783.71
49	Month 27	30,520	4,263,468,925	0.00000	0.36257	0.36257	71.38	24.98	96.05	5.80	908.10	830.10
50	Month 28	32,351	4,519,277,061	0.00000	0.35896	0.35896	72.08	25.23	101.10	6.03	954.96	876.96
51	Month 29	34,292	4,790,433,685	0.00000	0.35475	0.35475	72.66	25.43	106.18	6.26	1,002.19	924.19
52	Month 30	36,349	5,077,859,706	0.00000	0.34999	0.34999	73.12	25.59	111.30	6.49	1,049.72	971.72
53	Month 31	38,530	5,382,531,288	0.00000	0.34473	0.34473	73.46	25.71	116.44	6.71	1,097.47	1,019.47
54	Month 32	40,842	5,705,483,165	0.00000	0.33900	0.33900	73.69	25.79	121.60	6.94	1,145.36	1,067.36
55	Month 33	43,293	6,047,812,155	0.00000	0.33286	0.33286	73.80	25.83	126.77	7.15	1,193.33	1,115.33
56	Month 34	45,890	6,410,680,884	0.00000	0.32635	0.32635	73.80	25.83	131.93	7.36	1,241.30	1,163.30
57	Month 35	48,644	6,795,321,738	0.00000	0.31950	0.31950	73.70	25.79	137.09	7.57	1,289.21	1,211.21
58	Month 36	51,562	7,203,041,042	0.00000	0.31237	0.31237	73.50	25.72	142.24	7.77	1,336.98	1,258.98
59	Month 37	54,656	7,635,223,504	0.00000	0.30500	0.30500	73.20	25.62	147.36	7.97	1,384.56	1,306.56
60	Month 38	57,935	8,093,336,915	0.00000	0.29742	0.29742	72.80	25.48	152.46	8.17	1,431.88	1,353.88
61	Month 39	61,411	8,578,937,129	0.00000	0.28967	0.28967	72.33	25.31	157.52	8.35	1,478.89	1,400.89
62	Value of hardware								157.52
63
64											TOTAL PROFIT	$1,558
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