As requested here is 52 week projection. After a year the dividends are 4141 BTC which is ~ .041 BTC per shareholder given the best case scenario.
But again this should be far off of what is expected since as the time frame grows larger the accuracy falls. The reinvestment becomes worthless towards the end of the year so the plan will have to change even if you are one of those long term investors that think the mine can last forever.
@webbrowser I will be glad to have the hosting fee remain constant or even go up, that would be even worse for shareholders. You do realize by the hosting fee going down that is more BTC for reinvestment and dividends so if you want me to I can redo this with higher hosting fees so that's even less dividend and reinvestment funds. So if you want me to make this change you will see an even worse outcome.
Don't get tied up on the hosting fee guys because anything more realistic for hosting fees will result in a worse outcome for the mine and shareholders.
Difficulty Network Hash Peta hashrate Estimated BTC Hosting Fee Peta BTC Reinvestment Dividends BTC to pay back
10092894592 72248.856 1500.000 523.192 130.798 392.394 353.154 39.239 -39.239
11606828781 83086.185 1500.000 454.949 113.737 341.212 299.925 41.287 -80.526
11606828781 83086.185 1680.637 509.737 127.434 382.302 328.015 54.287 -134.813
13347853098 95549.112 1834.048 483.710 120.927 362.782 303.649 59.133 -193.946
13347853098 95549.112 2001.827 527.959 131.990 395.970 323.111 72.858 -266.805
15350031063 109881.479 2157.143 494.715 123.679 371.036 294.974 76.062 -342.867
17652535722 126363.701 2322.413 463.146 115.786 347.359 268.856 78.503 -421.370
17652535722 126363.701 2473.292 493.235 123.309 369.926 278.554 91.372 -512.742
20300416080 145318.256 2610.811 452.747 113.187 339.560 248.558 91.002 -603.744
20300416080 145318.256 2753.290 477.455 119.364 358.091 254.603 103.488 -707.233
23345478492 167115.994 2880.427 434.350 108.587 325.762 224.776 100.986 -808.219
23345478492 167115.994 3010.656 453.987 113.497 340.490 227.788 112.702 -920.921
26847300266 192183.394 3125.628 409.847 102.462 307.385 199.186 108.200 -1029.121
26847300266 192183.394 3242.141 425.125 106.281 318.844 199.915 118.929 -1148.050
30874395306 221010.903 3344.024 381.291 95.323 285.968 173.297 112.671 -1260.721
30874395306 221010.903 3446.280 392.950 98.238 294.713 172.407 122.306 -1383.027
35505554602 254162.538 3534.921 350.484 87.621 262.863 148.255 114.608 -1497.635
35505554602 254162.538 3623.106 359.228 89.807 269.421 146.296 123.125 -1620.761
40831387792 292286.919 3698.938 318.910 79.728 239.183 124.853 114.329 -1735.090
40831387792 292286.919 3773.768 325.362 81.340 244.021 122.255 121.767 -1856.856
46956095961 336129.956 3837.630 287.711 71.928 215.783 103.576 112.207 -1969.064
46956095961 336129.956 3900.163 292.399 73.100 219.299 100.658 118.641 -2087.705
53999510355 386549.450 3953.142 257.714 64.428 193.285 84.659 108.626 -2196.331
53999510355 386549.450 4004.628 261.070 65.268 195.803 81.650 114.153 -2310.484
62099436909 444531.867 4047.931 229.473 57.368 172.104 68.153 103.951 -2414.435
62099436909 444531.867 4089.695 231.840 57.960 173.880 65.205 108.675 -2523.110
71414352445 511211.647 4124.555 203.319 50.830 152.489 53.981 98.508 -2621.618
71414352445 511211.647 4157.907 204.963 51.241 153.722 51.189 102.533 -2724.151
82126505312 587893.395 4185.519 179.412 44.853 134.559 41.982 92.577 -2816.727
82126505312 587893.395 4211.702 180.534 45.134 135.401 39.402 95.999 -2912.726
94445481109 676077.404 4233.176 157.787 39.447 118.340 31.952 86.388 -2999.114
94445481109 676077.404 4253.329 158.538 39.634 118.903 29.607 89.296 -3088.411
108612303275 777489.014 4269.673 138.389 34.597 103.792 23.664 80.127 -3168.538
108612303275 777489.014 4284.817 138.880 34.720 104.160 22.707 81.453 -3249.991
124904148766 894112.367 4296.921 121.106 30.277 90.830 18.893 71.937 -3321.928
124904148766 894112.367 4308.535 121.433 30.358 91.075 18.033 73.042 -3394.970
143639771081 1028229.222 4318.199 105.831 26.458 79.373 14.922 64.451 -3459.421
143639771081 1028229.222 4327.423 106.057 26.514 79.543 14.159 65.384 -3524.805
165185736743 1182463.605 4335.055 92.386 23.097 69.290 11.641 57.649 -3582.454
165185736743 1182463.605 4342.297 92.541 23.135 69.405 10.966 58.439 -3640.894
189963597254 1359833.145 4348.251 80.580 20.145 60.435 8.944 51.491 -3692.385
189963597254 1359833.145 4353.861 80.684 20.171 60.513 8.351 52.162 -3744.547
218458136843 1563808.117 4358.436 70.234 17.559 52.676 6.742 45.933 -3790.480
218458136843 1563808.117 4362.707 70.303 17.576 52.727 6.222 46.505 -3836.986
251226857369 1798379.335 4366.156 61.181 15.295 45.886 4.956 40.930 -3877.916
251226857369 1798379.335 4369.338 61.226 15.306 45.919 4.500 41.419 -3919.335
288910885974 2068136.235 4371.873 53.271 13.318 39.953 3.516 36.437 -3955.772
288910885974 2068136.235 4374.175 53.299 13.325 39.974 3.118 36.856 -3992.629
332247518871 2378356.670 4375.973 46.366 11.591 34.774 2.365 32.410 -4025.038
332247518871 2378356.670 4377.568 46.383 11.596 34.787 2.018 32.769 -4057.808
382084646701 2735110.171 4378.778 40.344 10.086 30.258 1.452 28.806 -4086.613
382084646701 2735110.171 4379.810 40.353 10.088 30.265 1.150 29.115 -4115.728
439397343706 3145376.697 4380.553 35.096 8.774 26.322 0.737 25.585 -4141.313
And dude, here's where it gets scary. There is still one major mistake you have made. Hosting fee is a fixed cost per machine, it will stay roughly the same throughout the year, getting higher and higher as more money is pumped into reinvestment. You can see the estimated hosting fee in the projections that where posted by CryptX. If you want to account for that go ahead, that's the killer. I'm guessing a yield over the year of 20% once you account for that and the project not even lasting six months
this is totally inaccurate,
also hosting fees are priced in fiat and set to drop in the future
im quite sure they can achieve a hasrate doubling rate of less then 3 months