Does this take into account difficulty and the extra 15million shares dividends will be paid to after 0.00025 is received as dividends?
Seems very optimistic.
It accounts for 40% difficulty increases per month, which may be a little optimistic. It isn't accurate for the dividends after .0025, didn't throw that if statement in there.
I meant that I find it unlikely that we will get 10-12% of total hashing power.
I have no math to back it up, just that we have a lot of competition and 10-12% is a lot.
Understandable. It's just a model, nobody knows how things will turn out exactly. I'd assume that we can get rigs at a cheaper rate than what ACTM retail is, and I think we have more than 1M USD in reserves.