Hello
I supposed there will be 110,000 new addresses per day as it is about now.
So your formula gives me a price of about 6,000 $ at the end of 2014 year.
Do you agree ?

How do you calculate your sheet for each day ?
Is it a python program ?
Could you make it public ?
Thanks.
Daniel