Mining Profitability Calculator

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 51

Mining Profitability Calculator

Date Days since start:


Start Date (mm/dd/yyyy): 1/1/2019 1/1/2019 1
1/2/2019 2
Price of mined cryptocurrency ($): $ 13,500.00 1/3/2019 3
Network hashrate (hashes/sec): 1.50E+19 1/4/2019 4
Miner hashrate (hashes/sec): 1.35E+13 1/5/2019 5
Average block time (seconds): 600 1/6/2019 6
Block reward (coins per block): 15.5 1/7/2019 7
1/8/2019 8
Cost of miner: $ 2,320.00 1/9/2019 9
Other one-time costs: $ 180.00 1/10/2019 10
Electricity price ($/kWh): $ 0.08 1/11/2019 11
Miner wattage (watts): 1323 1/12/2019 12
1/13/2019 13
1/14/2019 14
1/15/2019 15
Daily revenue: $ 27.12 1/16/2019 16
Daily costs: $ 2.66 1/17/2019 17
One-time costs: $ 2,500.00 1/18/2019 18
1/19/2019 19
Note: all the numbers in the 1/20/2019 20
yellow highlighted cells can be changed 1/21/2019 21
1/22/2019 22
1/23/2019 23
1/24/2019 24
1/25/2019 25
1/26/2019 26
1/27/2019 27
1/28/2019 28
1/29/2019 29
1/30/2019 30
1/31/2019 31
2/1/2019 32
2/2/2019 33
2/3/2019 34
2/4/2019 35
2/5/2019 36
2/6/2019 37
2/7/2019 38
2/8/2019 39
2/9/2019 40
2/10/2019 41
2/11/2019 42
2/12/2019 43
2/13/2019 44
2/14/2019 45
2/15/2019 46
2/16/2019 47
2/17/2019 48
2/18/2019 49
2/19/2019 50
2/20/2019 51
2/21/2019 52
2/22/2019 53
2/23/2019 54
2/24/2019 55
2/25/2019 56
2/26/2019 57
2/27/2019 58
2/28/2019 59
3/1/2019 60
3/2/2019 61
3/3/2019 62
3/4/2019 63
3/5/2019 64
3/6/2019 65
3/7/2019 66
3/8/2019 67
3/9/2019 68
3/10/2019 69
3/11/2019 70
3/12/2019 71
3/13/2019 72
3/14/2019 73
3/15/2019 74
3/16/2019 75
3/17/2019 76
3/18/2019 77
3/19/2019 78
3/20/2019 79
3/21/2019 80
3/22/2019 81
3/23/2019 82
3/24/2019 83
3/25/2019 84
3/26/2019 85
3/27/2019 86
3/28/2019 87
3/29/2019 88
3/30/2019 89
3/31/2019 90
4/1/2019 91
4/2/2019 92
4/3/2019 93
4/4/2019 94
4/5/2019 95
4/6/2019 96
4/7/2019 97
4/8/2019 98
4/9/2019 99
4/10/2019 100
4/11/2019 101
4/12/2019 102
4/13/2019 103
4/14/2019 104
4/15/2019 105
4/16/2019 106
4/17/2019 107
4/18/2019 108
4/19/2019 109
4/20/2019 110
4/21/2019 111
4/22/2019 112
4/23/2019 113
4/24/2019 114
4/25/2019 115
4/26/2019 116
4/27/2019 117
4/28/2019 118
4/29/2019 119
4/30/2019 120
5/1/2019 121
5/2/2019 122
5/3/2019 123
5/4/2019 124
5/5/2019 125
5/6/2019 126
5/7/2019 127
5/8/2019 128
5/9/2019 129
5/10/2019 130
5/11/2019 131
5/12/2019 132
5/13/2019 133
5/14/2019 134
5/15/2019 135
5/16/2019 136
5/17/2019 137
5/18/2019 138
5/19/2019 139
5/20/2019 140
5/21/2019 141
5/22/2019 142
5/23/2019 143
5/24/2019 144
5/25/2019 145
5/26/2019 146
5/27/2019 147
5/28/2019 148
5/29/2019 149
5/30/2019 150
5/31/2019 151
6/1/2019 152
6/2/2019 153
6/3/2019 154
6/4/2019 155
6/5/2019 156
6/6/2019 157
6/7/2019 158
6/8/2019 159
6/9/2019 160
6/10/2019 161
6/11/2019 162
6/12/2019 163
6/13/2019 164
6/14/2019 165
6/15/2019 166
6/16/2019 167
6/17/2019 168
6/18/2019 169
6/19/2019 170
6/20/2019 171
6/21/2019 172
6/22/2019 173
6/23/2019 174
6/24/2019 175
6/25/2019 176
6/26/2019 177
6/27/2019 178
6/28/2019 179
6/29/2019 180
6/30/2019 181
7/1/2019 182
7/2/2019 183
7/3/2019 184
7/4/2019 185
7/5/2019 186
7/6/2019 187
7/7/2019 188
7/8/2019 189
7/9/2019 190
7/10/2019 191
7/11/2019 192
7/12/2019 193
7/13/2019 194
7/14/2019 195
7/15/2019 196
7/16/2019 197
7/17/2019 198
7/18/2019 199
7/19/2019 200
7/20/2019 201
7/21/2019 202
7/22/2019 203
7/23/2019 204
7/24/2019 205
7/25/2019 206
7/26/2019 207
7/27/2019 208
7/28/2019 209
7/29/2019 210
7/30/2019 211
7/31/2019 212
8/1/2019 213
8/2/2019 214
8/3/2019 215
8/4/2019 216
8/5/2019 217
8/6/2019 218
8/7/2019 219
8/8/2019 220
8/9/2019 221
8/10/2019 222
8/11/2019 223
8/12/2019 224
8/13/2019 225
8/14/2019 226
8/15/2019 227
8/16/2019 228
8/17/2019 229
8/18/2019 230
8/19/2019 231
8/20/2019 232
8/21/2019 233
8/22/2019 234
8/23/2019 235
8/24/2019 236
8/25/2019 237
8/26/2019 238
8/27/2019 239
8/28/2019 240
8/29/2019 241
8/30/2019 242
8/31/2019 243
9/1/2019 244
9/2/2019 245
9/3/2019 246
9/4/2019 247
9/5/2019 248
9/6/2019 249
9/7/2019 250
9/8/2019 251
9/9/2019 252
9/10/2019 253
9/11/2019 254
9/12/2019 255
9/13/2019 256
9/14/2019 257
9/15/2019 258
9/16/2019 259
9/17/2019 260
9/18/2019 261
9/19/2019 262
9/20/2019 263
9/21/2019 264
9/22/2019 265
9/23/2019 266
9/24/2019 267
9/25/2019 268
9/26/2019 269
9/27/2019 270
9/28/2019 271
9/29/2019 272
9/30/2019 273
10/1/2019 274
10/2/2019 275
10/3/2019 276
10/4/2019 277
10/5/2019 278
10/6/2019 279
10/7/2019 280
10/8/2019 281
10/9/2019 282
10/10/2019 283
10/11/2019 284
10/12/2019 285
10/13/2019 286
10/14/2019 287
10/15/2019 288
10/16/2019 289
10/17/2019 290
10/18/2019 291
10/19/2019 292
10/20/2019 293
10/21/2019 294
10/22/2019 295
10/23/2019 296
10/24/2019 297
10/25/2019 298
10/26/2019 299
10/27/2019 300
10/28/2019 301
10/29/2019 302
10/30/2019 303
10/31/2019 304
11/1/2019 305
11/2/2019 306
11/3/2019 307
11/4/2019 308
11/5/2019 309
11/6/2019 310
11/7/2019 311
11/8/2019 312
11/9/2019 313
11/10/2019 314
11/11/2019 315
11/12/2019 316
11/13/2019 317
11/14/2019 318
11/15/2019 319
11/16/2019 320
11/17/2019 321
11/18/2019 322
11/19/2019 323
11/20/2019 324
11/21/2019 325
11/22/2019 326
11/23/2019 327
11/24/2019 328
11/25/2019 329
11/26/2019 330
11/27/2019 331
11/28/2019 332
11/29/2019 333
11/30/2019 334
12/1/2019 335
12/2/2019 336
12/3/2019 337
12/4/2019 338
12/5/2019 339
12/6/2019 340
12/7/2019 341
12/8/2019 342
12/9/2019 343
12/10/2019 344
12/11/2019 345
12/12/2019 346
12/13/2019 347
12/14/2019 348
12/15/2019 349
12/16/2019 350
12/17/2019 351
12/18/2019 352
12/19/2019 353
12/20/2019 354
12/21/2019 355
12/22/2019 356
12/23/2019 357
12/24/2019 358
12/25/2019 359
12/26/2019 360
12/27/2019 361
12/28/2019 362
12/29/2019 363
12/30/2019 364
12/31/2019 365
1/1/2020 366
1/2/2020 367
1/3/2020 368
1/4/2020 369
1/5/2020 370
1/6/2020 371
1/7/2020 372
1/8/2020 373
1/9/2020 374
1/10/2020 375
1/11/2020 376
1/12/2020 377
1/13/2020 378
1/14/2020 379
1/15/2020 380
1/16/2020 381
1/17/2020 382
1/18/2020 383
1/19/2020 384
1/20/2020 385
1/21/2020 386
1/22/2020 387
1/23/2020 388
1/24/2020 389
1/25/2020 390
1/26/2020 391
1/27/2020 392
1/28/2020 393
1/29/2020 394
1/30/2020 395
1/31/2020 396
2/1/2020 397
2/2/2020 398
2/3/2020 399
2/4/2020 400
2/5/2020 401
2/6/2020 402
2/7/2020 403
2/8/2020 404
2/9/2020 405
2/10/2020 406
2/11/2020 407
2/12/2020 408
2/13/2020 409
2/14/2020 410
2/15/2020 411
2/16/2020 412
2/17/2020 413
2/18/2020 414
2/19/2020 415
2/20/2020 416
2/21/2020 417
2/22/2020 418
2/23/2020 419
2/24/2020 420
2/25/2020 421
2/26/2020 422
2/27/2020 423
2/28/2020 424
2/29/2020 425
3/1/2020 426
3/2/2020 427
3/3/2020 428
3/4/2020 429
3/5/2020 430
3/6/2020 431
3/7/2020 432
3/8/2020 433
3/9/2020 434
3/10/2020 435
3/11/2020 436
3/12/2020 437
3/13/2020 438
3/14/2020 439
3/15/2020 440
3/16/2020 441
3/17/2020 442
3/18/2020 443
3/19/2020 444
3/20/2020 445
3/21/2020 446
3/22/2020 447
3/23/2020 448
3/24/2020 449
3/25/2020 450
3/26/2020 451
3/27/2020 452
3/28/2020 453
3/29/2020 454
3/30/2020 455
3/31/2020 456
4/1/2020 457
4/2/2020 458
4/3/2020 459
4/4/2020 460
4/5/2020 461
4/6/2020 462
4/7/2020 463
4/8/2020 464
4/9/2020 465
4/10/2020 466
4/11/2020 467
4/12/2020 468
4/13/2020 469
4/14/2020 470
4/15/2020 471
4/16/2020 472
4/17/2020 473
4/18/2020 474
4/19/2020 475
4/20/2020 476
4/21/2020 477
4/22/2020 478
4/23/2020 479
4/24/2020 480
4/25/2020 481
4/26/2020 482
4/27/2020 483
4/28/2020 484
4/29/2020 485
4/30/2020 486
5/1/2020 487
5/2/2020 488
5/3/2020 489
5/4/2020 490
5/5/2020 491
5/6/2020 492
5/7/2020 493
5/8/2020 494
5/9/2020 495
5/10/2020 496
5/11/2020 497
5/12/2020 498
5/13/2020 499
5/14/2020 500
5/15/2020 501
5/16/2020 502
5/17/2020 503
5/18/2020 504
5/19/2020 505
5/20/2020 506
5/21/2020 507
5/22/2020 508
5/23/2020 509
5/24/2020 510
5/25/2020 511
5/26/2020 512
5/27/2020 513
5/28/2020 514
5/29/2020 515
5/30/2020 516
5/31/2020 517
6/1/2020 518
6/2/2020 519
6/3/2020 520
6/4/2020 521
6/5/2020 522
6/6/2020 523
6/7/2020 524
6/8/2020 525
6/9/2020 526
6/10/2020 527
6/11/2020 528
6/12/2020 529
6/13/2020 530
6/14/2020 531
6/15/2020 532
6/16/2020 533
6/17/2020 534
6/18/2020 535
6/19/2020 536
6/20/2020 537
6/21/2020 538
6/22/2020 539
6/23/2020 540
6/24/2020 541
6/25/2020 542
6/26/2020 543
6/27/2020 544
6/28/2020 545
6/29/2020 546
6/30/2020 547
7/1/2020 548
7/2/2020 549
7/3/2020 550
7/4/2020 551
7/5/2020 552
7/6/2020 553
7/7/2020 554
7/8/2020 555
7/9/2020 556
7/10/2020 557
7/11/2020 558
7/12/2020 559
7/13/2020 560
7/14/2020 561
7/15/2020 562
7/16/2020 563
7/17/2020 564
7/18/2020 565
7/19/2020 566
7/20/2020 567
7/21/2020 568
7/22/2020 569
7/23/2020 570
7/24/2020 571
7/25/2020 572
7/26/2020 573
7/27/2020 574
7/28/2020 575
7/29/2020 576
7/30/2020 577
7/31/2020 578
8/1/2020 579
8/2/2020 580
8/3/2020 581
8/4/2020 582
8/5/2020 583
8/6/2020 584
8/7/2020 585
8/8/2020 586
8/9/2020 587
8/10/2020 588
8/11/2020 589
8/12/2020 590
8/13/2020 591
8/14/2020 592
8/15/2020 593
8/16/2020 594
8/17/2020 595
8/18/2020 596
8/19/2020 597
8/20/2020 598
8/21/2020 599
8/22/2020 600
8/23/2020 601
8/24/2020 602
8/25/2020 603
8/26/2020 604
8/27/2020 605
8/28/2020 606
8/29/2020 607
8/30/2020 608
8/31/2020 609
9/1/2020 610
9/2/2020 611
9/3/2020 612
9/4/2020 613
9/5/2020 614
9/6/2020 615
9/7/2020 616
9/8/2020 617
9/9/2020 618
9/10/2020 619
9/11/2020 620
9/12/2020 621
9/13/2020 622
9/14/2020 623
9/15/2020 624
9/16/2020 625
9/17/2020 626
9/18/2020 627
9/19/2020 628
9/20/2020 629
9/21/2020 630
9/22/2020 631
9/23/2020 632
9/24/2020 633
9/25/2020 634
9/26/2020 635
9/27/2020 636
9/28/2020 637
9/29/2020 638
9/30/2020 639
10/1/2020 640
10/2/2020 641
10/3/2020 642
10/4/2020 643
10/5/2020 644
10/6/2020 645
10/7/2020 646
10/8/2020 647
10/9/2020 648
10/10/2020 649
10/11/2020 650
10/12/2020 651
10/13/2020 652
10/14/2020 653
10/15/2020 654
10/16/2020 655
10/17/2020 656
10/18/2020 657
10/19/2020 658
10/20/2020 659
10/21/2020 660
10/22/2020 661
10/23/2020 662
10/24/2020 663
10/25/2020 664
10/26/2020 665
10/27/2020 666
10/28/2020 667
10/29/2020 668
10/30/2020 669
10/31/2020 670
11/1/2020 671
11/2/2020 672
11/3/2020 673
11/4/2020 674
11/5/2020 675
11/6/2020 676
11/7/2020 677
11/8/2020 678
11/9/2020 679
11/10/2020 680
11/11/2020 681
11/12/2020 682
11/13/2020 683
11/14/2020 684
11/15/2020 685
11/16/2020 686
11/17/2020 687
11/18/2020 688
11/19/2020 689
11/20/2020 690
11/21/2020 691
11/22/2020 692
11/23/2020 693
11/24/2020 694
11/25/2020 695
11/26/2020 696
11/27/2020 697
11/28/2020 698
11/29/2020 699
11/30/2020 700
12/1/2020 701
12/2/2020 702
12/3/2020 703
12/4/2020 704
12/5/2020 705
12/6/2020 706
12/7/2020 707
12/8/2020 708
12/9/2020 709
12/10/2020 710
12/11/2020 711
12/12/2020 712
12/13/2020 713
12/14/2020 714
12/15/2020 715
12/16/2020 716
12/17/2020 717
12/18/2020 718
12/19/2020 719
12/20/2020 720
12/21/2020 721
12/22/2020 722
12/23/2020 723
12/24/2020 724
12/25/2020 725
x x 12/26/2020 726
12/27/2020 727
12/28/2020 728
12/29/2020 729
12/30/2020 730
x x x
Total revenue: Total costs: Net profit (loss):
$ 27.12 $ 2,502.66 $ (2,475.54) Day of profitability: 103
$ 54.24 $ 2,505.32 $ (2,451.08) Date of profitability: 4/13/2019
$ 81.36 $ 2,507.98 $ (2,426.63)
$ 108.48 $ 2,510.64 $ (2,402.17)
$ 135.59 $ 2,513.30 $ (2,377.71)
$ 162.71 $ 2,515.96 $ (2,353.25) Mining Pr
$ 189.83 $ 2,518.63 $ (2,328.79) $25 000.00
$ 216.95 $ 2,521.29 $ (2,304.34)
$ 244.07 $ 2,523.95 $ (2,279.88)
$ 271.19 $ 2,526.61 $ (2,255.42) $20 000.00
$ 298.31 $ 2,529.27 $ (2,230.96) Total Revenue Total Costs

$ 325.43 $ 2,531.93 $ (2,206.50)


$15 000.00
$ 352.54 $ 2,534.59 $ (2,182.05)
$ 379.66 $ 2,537.25 $ (2,157.59)
$ 406.78 $ 2,539.91 $ (2,133.13) $10 000.00
$ 433.90 $ 2,542.57 $ (2,108.67)
$ 461.02 $ 2,545.23 $ (2,084.21)
$5 000.00
$ 488.14 $ 2,547.89 $ (2,059.76)
$ 515.26 $ 2,550.56 $ (2,035.30)
$ 542.38 $ 2,553.22 $ (2,010.84) $-
$ 569.49 $ 2,555.88 $ (1,986.38) 1 25 49 73 97 121 145 169 193 217 241 265 289 313
$ 596.61 $ 2,558.54 $ (1,961.92) Days Sin
$ 623.73 $ 2,561.20 $ (1,937.47)
$ 650.85 $ 2,563.86 $ (1,913.01)
$ 677.97 $ 2,566.52 $ (1,888.55)
$ 705.09 $ 2,569.18 $ (1,864.09)
$ 732.21 $ 2,571.84 $ (1,839.63)
$ 759.33 $ 2,574.50 $ (1,815.18) Mining Pr
$ 786.45 $ 2,577.16 $ (1,790.72) $20 000.00
$ 813.56 $ 2,579.82 $ (1,766.26)
$ 840.68 $ 2,582.49 $ (1,741.80)
$ 867.80 $ 2,585.15 $ (1,717.34) $15 000.00 Net Profit
$ 894.92 $ 2,587.81 $ (1,692.89)
$ 922.04 $ 2,590.47 $ (1,668.43)
$ 949.16 $ 2,593.13 $ (1,643.97) $10 000.00
$ 976.28 $ 2,595.79 $ (1,619.51)
$ 1,003.40 $ 2,598.45 $ (1,595.05)
$5 000.00
$ 1,030.51 $ 2,601.11 $ (1,570.60)
$ 1,057.63 $ 2,603.77 $ (1,546.14)
$ 1,084.75 $ 2,606.43 $ (1,521.68) $-
$ 1,111.87 $ 2,609.09 $ (1,497.22) 1 25 49 73 97 121 145 169 193 217 241 265 289 313
$ 1,138.99 $ 2,611.75 $ (1,472.76)
$ 1,166.11 $ 2,614.42 $ (1,448.31) $(5 000.00)

Days Sin
$-
1 25 49 73 97 121 145 169 193 217 241 265 289 313

$(5 000.00)
$ 1,193.23 $ 2,617.08 $ (1,423.85) Days Sin
$ 1,220.35 $ 2,619.74 $ (1,399.39)
$ 1,247.46 $ 2,622.40 $ (1,374.93)
$ 1,274.58 $ 2,625.06 $ (1,350.47)
$ 1,301.70 $ 2,627.72 $ (1,326.02)
$ 1,328.82 $ 2,630.38 $ (1,301.56)
$ 1,355.94 $ 2,633.04 $ (1,277.10)
$ 1,383.06 $ 2,635.70 $ (1,252.64)
$ 1,410.18 $ 2,638.36 $ (1,228.18)
$ 1,437.30 $ 2,641.02 $ (1,203.73)
$ 1,464.42 $ 2,643.68 $ (1,179.27)
$ 1,491.53 $ 2,646.34 $ (1,154.81)
$ 1,518.65 $ 2,649.01 $ (1,130.35)
$ 1,545.77 $ 2,651.67 $ (1,105.90)
$ 1,572.89 $ 2,654.33 $ (1,081.44)
$ 1,600.01 $ 2,656.99 $ (1,056.98)
$ 1,627.13 $ 2,659.65 $ (1,032.52)
$ 1,654.25 $ 2,662.31 $ (1,008.06)
$ 1,681.37 $ 2,664.97 $ (983.61)
$ 1,708.48 $ 2,667.63 $ (959.15)
$ 1,735.60 $ 2,670.29 $ (934.69)
$ 1,762.72 $ 2,672.95 $ (910.23)
$ 1,789.84 $ 2,675.61 $ (885.77)
$ 1,816.96 $ 2,678.27 $ (861.32)
$ 1,844.08 $ 2,680.94 $ (836.86)
$ 1,871.20 $ 2,683.60 $ (812.40)
$ 1,898.32 $ 2,686.26 $ (787.94)
$ 1,925.43 $ 2,688.92 $ (763.48)
$ 1,952.55 $ 2,691.58 $ (739.03)
$ 1,979.67 $ 2,694.24 $ (714.57)
$ 2,006.79 $ 2,696.90 $ (690.11)
$ 2,033.91 $ 2,699.56 $ (665.65)
$ 2,061.03 $ 2,702.22 $ (641.19)
$ 2,088.15 $ 2,704.88 $ (616.74)
$ 2,115.27 $ 2,707.54 $ (592.28)
$ 2,142.39 $ 2,710.20 $ (567.82)
$ 2,169.50 $ 2,712.87 $ (543.36)
$ 2,196.62 $ 2,715.53 $ (518.90)
$ 2,223.74 $ 2,718.19 $ (494.45)
$ 2,250.86 $ 2,720.85 $ (469.99)
$ 2,277.98 $ 2,723.51 $ (445.53)
$ 2,305.10 $ 2,726.17 $ (421.07)
$ 2,332.22 $ 2,728.83 $ (396.61)
$ 2,359.34 $ 2,731.49 $ (372.16)
$ 2,386.45 $ 2,734.15 $ (347.70)
$ 2,413.57 $ 2,736.81 $ (323.24)
$ 2,440.69 $ 2,739.47 $ (298.78)
$ 2,467.81 $ 2,742.13 $ (274.32)
$ 2,494.93 $ 2,744.80 $ (249.87)
$ 2,522.05 $ 2,747.46 $ (225.41)
$ 2,549.17 $ 2,750.12 $ (200.95)
$ 2,576.29 $ 2,752.78 $ (176.49)
$ 2,603.40 $ 2,755.44 $ (152.03)
$ 2,630.52 $ 2,758.10 $ (127.58)
$ 2,657.64 $ 2,760.76 $ (103.12)
$ 2,684.76 $ 2,763.42 $ (78.66)
$ 2,711.88 $ 2,766.08 $ (54.20)
$ 2,739.00 $ 2,768.74 $ (29.74)
$ 2,766.12 $ 2,771.40 $ (5.29)
$ 2,793.24 $ 2,774.06 $ 19.17
$ 2,820.36 $ 2,776.73 $ 43.63
$ 2,847.47 $ 2,779.39 $ 68.09
$ 2,874.59 $ 2,782.05 $ 92.55
$ 2,901.71 $ 2,784.71 $ 117.00
$ 2,928.83 $ 2,787.37 $ 141.46
$ 2,955.95 $ 2,790.03 $ 165.92
$ 2,983.07 $ 2,792.69 $ 190.38
$ 3,010.19 $ 2,795.35 $ 214.84
$ 3,037.31 $ 2,798.01 $ 239.29
$ 3,064.42 $ 2,800.67 $ 263.75
$ 3,091.54 $ 2,803.33 $ 288.21
$ 3,118.66 $ 2,805.99 $ 312.67
$ 3,145.78 $ 2,808.65 $ 337.13
$ 3,172.90 $ 2,811.32 $ 361.58
$ 3,200.02 $ 2,813.98 $ 386.04
$ 3,227.14 $ 2,816.64 $ 410.50
$ 3,254.26 $ 2,819.30 $ 434.96
$ 3,281.37 $ 2,821.96 $ 459.42
$ 3,308.49 $ 2,824.62 $ 483.87
$ 3,335.61 $ 2,827.28 $ 508.33
$ 3,362.73 $ 2,829.94 $ 532.79
$ 3,389.85 $ 2,832.60 $ 557.25
$ 3,416.97 $ 2,835.26 $ 581.71
$ 3,444.09 $ 2,837.92 $ 606.16
$ 3,471.21 $ 2,840.58 $ 630.62
$ 3,498.33 $ 2,843.25 $ 655.08
$ 3,525.44 $ 2,845.91 $ 679.54
$ 3,552.56 $ 2,848.57 $ 704.00
$ 3,579.68 $ 2,851.23 $ 728.45
$ 3,606.80 $ 2,853.89 $ 752.91
$ 3,633.92 $ 2,856.55 $ 777.37
$ 3,661.04 $ 2,859.21 $ 801.83
$ 3,688.16 $ 2,861.87 $ 826.29
$ 3,715.28 $ 2,864.53 $ 850.74
$ 3,742.39 $ 2,867.19 $ 875.20
$ 3,769.51 $ 2,869.85 $ 899.66
$ 3,796.63 $ 2,872.51 $ 924.12
$ 3,823.75 $ 2,875.18 $ 948.58
$ 3,850.87 $ 2,877.84 $ 973.03
$ 3,877.99 $ 2,880.50 $ 997.49
$ 3,905.11 $ 2,883.16 $ 1,021.95
$ 3,932.23 $ 2,885.82 $ 1,046.41
$ 3,959.34 $ 2,888.48 $ 1,070.87
$ 3,986.46 $ 2,891.14 $ 1,095.32
$ 4,013.58 $ 2,893.80 $ 1,119.78
$ 4,040.70 $ 2,896.46 $ 1,144.24
$ 4,067.82 $ 2,899.12 $ 1,168.70
$ 4,094.94 $ 2,901.78 $ 1,193.16
$ 4,122.06 $ 2,904.44 $ 1,217.61
$ 4,149.18 $ 2,907.11 $ 1,242.07
$ 4,176.30 $ 2,909.77 $ 1,266.53
$ 4,203.41 $ 2,912.43 $ 1,290.99
$ 4,230.53 $ 2,915.09 $ 1,315.45
$ 4,257.65 $ 2,917.75 $ 1,339.90
$ 4,284.77 $ 2,920.41 $ 1,364.36
$ 4,311.89 $ 2,923.07 $ 1,388.82
$ 4,339.01 $ 2,925.73 $ 1,413.28
$ 4,366.13 $ 2,928.39 $ 1,437.74
$ 4,393.25 $ 2,931.05 $ 1,462.19
$ 4,420.36 $ 2,933.71 $ 1,486.65
$ 4,447.48 $ 2,936.37 $ 1,511.11
$ 4,474.60 $ 2,939.03 $ 1,535.57
$ 4,501.72 $ 2,941.70 $ 1,560.03
$ 4,528.84 $ 2,944.36 $ 1,584.48
$ 4,555.96 $ 2,947.02 $ 1,608.94
$ 4,583.08 $ 2,949.68 $ 1,633.40
$ 4,610.20 $ 2,952.34 $ 1,657.86
$ 4,637.31 $ 2,955.00 $ 1,682.31
$ 4,664.43 $ 2,957.66 $ 1,706.77
$ 4,691.55 $ 2,960.32 $ 1,731.23
$ 4,718.67 $ 2,962.98 $ 1,755.69
$ 4,745.79 $ 2,965.64 $ 1,780.15
$ 4,772.91 $ 2,968.30 $ 1,804.60
$ 4,800.03 $ 2,970.96 $ 1,829.06
$ 4,827.15 $ 2,973.63 $ 1,853.52
$ 4,854.27 $ 2,976.29 $ 1,877.98
$ 4,881.38 $ 2,978.95 $ 1,902.44
$ 4,908.50 $ 2,981.61 $ 1,926.89
$ 4,935.62 $ 2,984.27 $ 1,951.35
$ 4,962.74 $ 2,986.93 $ 1,975.81
$ 4,989.86 $ 2,989.59 $ 2,000.27
$ 5,016.98 $ 2,992.25 $ 2,024.73
$ 5,044.10 $ 2,994.91 $ 2,049.18
$ 5,071.22 $ 2,997.57 $ 2,073.64
$ 5,098.33 $ 3,000.23 $ 2,098.10
$ 5,125.45 $ 3,002.89 $ 2,122.56
$ 5,152.57 $ 3,005.56 $ 2,147.02
$ 5,179.69 $ 3,008.22 $ 2,171.47
$ 5,206.81 $ 3,010.88 $ 2,195.93
$ 5,233.93 $ 3,013.54 $ 2,220.39
$ 5,261.05 $ 3,016.20 $ 2,244.85
$ 5,288.17 $ 3,018.86 $ 2,269.31
$ 5,315.28 $ 3,021.52 $ 2,293.76
$ 5,342.40 $ 3,024.18 $ 2,318.22
$ 5,369.52 $ 3,026.84 $ 2,342.68
$ 5,396.64 $ 3,029.50 $ 2,367.14
$ 5,423.76 $ 3,032.16 $ 2,391.60
$ 5,450.88 $ 3,034.82 $ 2,416.05
$ 5,478.00 $ 3,037.49 $ 2,440.51
$ 5,505.12 $ 3,040.15 $ 2,464.97
$ 5,532.24 $ 3,042.81 $ 2,489.43
$ 5,559.35 $ 3,045.47 $ 2,513.89
$ 5,586.47 $ 3,048.13 $ 2,538.34
$ 5,613.59 $ 3,050.79 $ 2,562.80
$ 5,640.71 $ 3,053.45 $ 2,587.26
$ 5,667.83 $ 3,056.11 $ 2,611.72
$ 5,694.95 $ 3,058.77 $ 2,636.18
$ 5,722.07 $ 3,061.43 $ 2,660.63
$ 5,749.19 $ 3,064.09 $ 2,685.09
$ 5,776.30 $ 3,066.75 $ 2,709.55
$ 5,803.42 $ 3,069.41 $ 2,734.01
$ 5,830.54 $ 3,072.08 $ 2,758.47
$ 5,857.66 $ 3,074.74 $ 2,782.92
$ 5,884.78 $ 3,077.40 $ 2,807.38
$ 5,911.90 $ 3,080.06 $ 2,831.84
$ 5,939.02 $ 3,082.72 $ 2,856.30
$ 5,966.14 $ 3,085.38 $ 2,880.76
$ 5,993.25 $ 3,088.04 $ 2,905.21
$ 6,020.37 $ 3,090.70 $ 2,929.67
$ 6,047.49 $ 3,093.36 $ 2,954.13
$ 6,074.61 $ 3,096.02 $ 2,978.59
$ 6,101.73 $ 3,098.68 $ 3,003.05
$ 6,128.85 $ 3,101.34 $ 3,027.50
$ 6,155.97 $ 3,104.01 $ 3,051.96
$ 6,183.09 $ 3,106.67 $ 3,076.42
$ 6,210.21 $ 3,109.33 $ 3,100.88
$ 6,237.32 $ 3,111.99 $ 3,125.34
$ 6,264.44 $ 3,114.65 $ 3,149.79
$ 6,291.56 $ 3,117.31 $ 3,174.25
$ 6,318.68 $ 3,119.97 $ 3,198.71
$ 6,345.80 $ 3,122.63 $ 3,223.17
$ 6,372.92 $ 3,125.29 $ 3,247.63
$ 6,400.04 $ 3,127.95 $ 3,272.08
$ 6,427.16 $ 3,130.61 $ 3,296.54
$ 6,454.27 $ 3,133.27 $ 3,321.00
$ 6,481.39 $ 3,135.94 $ 3,345.46
$ 6,508.51 $ 3,138.60 $ 3,369.92
$ 6,535.63 $ 3,141.26 $ 3,394.37
$ 6,562.75 $ 3,143.92 $ 3,418.83
$ 6,589.87 $ 3,146.58 $ 3,443.29
$ 6,616.99 $ 3,149.24 $ 3,467.75
$ 6,644.11 $ 3,151.90 $ 3,492.21
$ 6,671.22 $ 3,154.56 $ 3,516.66
$ 6,698.34 $ 3,157.22 $ 3,541.12
$ 6,725.46 $ 3,159.88 $ 3,565.58
$ 6,752.58 $ 3,162.54 $ 3,590.04
$ 6,779.70 $ 3,165.20 $ 3,614.50
$ 6,806.82 $ 3,167.87 $ 3,638.95
$ 6,833.94 $ 3,170.53 $ 3,663.41
$ 6,861.06 $ 3,173.19 $ 3,687.87
$ 6,888.18 $ 3,175.85 $ 3,712.33
$ 6,915.29 $ 3,178.51 $ 3,736.79
$ 6,942.41 $ 3,181.17 $ 3,761.24
$ 6,969.53 $ 3,183.83 $ 3,785.70
$ 6,996.65 $ 3,186.49 $ 3,810.16
$ 7,023.77 $ 3,189.15 $ 3,834.62
$ 7,050.89 $ 3,191.81 $ 3,859.08
$ 7,078.01 $ 3,194.47 $ 3,883.53
$ 7,105.13 $ 3,197.13 $ 3,907.99
$ 7,132.24 $ 3,199.80 $ 3,932.45
$ 7,159.36 $ 3,202.46 $ 3,956.91
$ 7,186.48 $ 3,205.12 $ 3,981.37
$ 7,213.60 $ 3,207.78 $ 4,005.82
$ 7,240.72 $ 3,210.44 $ 4,030.28
$ 7,267.84 $ 3,213.10 $ 4,054.74
$ 7,294.96 $ 3,215.76 $ 4,079.20
$ 7,322.08 $ 3,218.42 $ 4,103.66
$ 7,349.19 $ 3,221.08 $ 4,128.11
$ 7,376.31 $ 3,223.74 $ 4,152.57
$ 7,403.43 $ 3,226.40 $ 4,177.03
$ 7,430.55 $ 3,229.06 $ 4,201.49
$ 7,457.67 $ 3,231.72 $ 4,225.95
$ 7,484.79 $ 3,234.39 $ 4,250.40
$ 7,511.91 $ 3,237.05 $ 4,274.86
$ 7,539.03 $ 3,239.71 $ 4,299.32
$ 7,566.15 $ 3,242.37 $ 4,323.78
$ 7,593.26 $ 3,245.03 $ 4,348.24
$ 7,620.38 $ 3,247.69 $ 4,372.69
$ 7,647.50 $ 3,250.35 $ 4,397.15
$ 7,674.62 $ 3,253.01 $ 4,421.61
$ 7,701.74 $ 3,255.67 $ 4,446.07
$ 7,728.86 $ 3,258.33 $ 4,470.52
$ 7,755.98 $ 3,260.99 $ 4,494.98
$ 7,783.10 $ 3,263.65 $ 4,519.44
$ 7,810.21 $ 3,266.32 $ 4,543.90
$ 7,837.33 $ 3,268.98 $ 4,568.36
$ 7,864.45 $ 3,271.64 $ 4,592.81
$ 7,891.57 $ 3,274.30 $ 4,617.27
$ 7,918.69 $ 3,276.96 $ 4,641.73
$ 7,945.81 $ 3,279.62 $ 4,666.19
$ 7,972.93 $ 3,282.28 $ 4,690.65
$ 8,000.05 $ 3,284.94 $ 4,715.10
$ 8,027.16 $ 3,287.60 $ 4,739.56
$ 8,054.28 $ 3,290.26 $ 4,764.02
$ 8,081.40 $ 3,292.92 $ 4,788.48
$ 8,108.52 $ 3,295.58 $ 4,812.94
$ 8,135.64 $ 3,298.25 $ 4,837.39
$ 8,162.76 $ 3,300.91 $ 4,861.85
$ 8,189.88 $ 3,303.57 $ 4,886.31
$ 8,217.00 $ 3,306.23 $ 4,910.77
$ 8,244.12 $ 3,308.89 $ 4,935.23
$ 8,271.23 $ 3,311.55 $ 4,959.68
$ 8,298.35 $ 3,314.21 $ 4,984.14
$ 8,325.47 $ 3,316.87 $ 5,008.60
$ 8,352.59 $ 3,319.53 $ 5,033.06
$ 8,379.71 $ 3,322.19 $ 5,057.52
$ 8,406.83 $ 3,324.85 $ 5,081.97
$ 8,433.95 $ 3,327.51 $ 5,106.43
$ 8,461.07 $ 3,330.18 $ 5,130.89
$ 8,488.18 $ 3,332.84 $ 5,155.35
$ 8,515.30 $ 3,335.50 $ 5,179.81
$ 8,542.42 $ 3,338.16 $ 5,204.26
$ 8,569.54 $ 3,340.82 $ 5,228.72
$ 8,596.66 $ 3,343.48 $ 5,253.18
$ 8,623.78 $ 3,346.14 $ 5,277.64
$ 8,650.90 $ 3,348.80 $ 5,302.10
$ 8,678.02 $ 3,351.46 $ 5,326.55
$ 8,705.13 $ 3,354.12 $ 5,351.01
$ 8,732.25 $ 3,356.78 $ 5,375.47
$ 8,759.37 $ 3,359.44 $ 5,399.93
$ 8,786.49 $ 3,362.10 $ 5,424.39
$ 8,813.61 $ 3,364.77 $ 5,448.84
$ 8,840.73 $ 3,367.43 $ 5,473.30
$ 8,867.85 $ 3,370.09 $ 5,497.76
$ 8,894.97 $ 3,372.75 $ 5,522.22
$ 8,922.09 $ 3,375.41 $ 5,546.68
$ 8,949.20 $ 3,378.07 $ 5,571.13
$ 8,976.32 $ 3,380.73 $ 5,595.59
$ 9,003.44 $ 3,383.39 $ 5,620.05
$ 9,030.56 $ 3,386.05 $ 5,644.51
$ 9,057.68 $ 3,388.71 $ 5,668.97
$ 9,084.80 $ 3,391.37 $ 5,693.42
$ 9,111.92 $ 3,394.03 $ 5,717.88
$ 9,139.04 $ 3,396.70 $ 5,742.34
$ 9,166.15 $ 3,399.36 $ 5,766.80
$ 9,193.27 $ 3,402.02 $ 5,791.26
$ 9,220.39 $ 3,404.68 $ 5,815.71
$ 9,247.51 $ 3,407.34 $ 5,840.17
$ 9,274.63 $ 3,410.00 $ 5,864.63
$ 9,301.75 $ 3,412.66 $ 5,889.09
$ 9,328.87 $ 3,415.32 $ 5,913.55
$ 9,355.99 $ 3,417.98 $ 5,938.00
$ 9,383.10 $ 3,420.64 $ 5,962.46
$ 9,410.22 $ 3,423.30 $ 5,986.92
$ 9,437.34 $ 3,425.96 $ 6,011.38
$ 9,464.46 $ 3,428.63 $ 6,035.84
$ 9,491.58 $ 3,431.29 $ 6,060.29
$ 9,518.70 $ 3,433.95 $ 6,084.75
$ 9,545.82 $ 3,436.61 $ 6,109.21
$ 9,572.94 $ 3,439.27 $ 6,133.67
$ 9,600.06 $ 3,441.93 $ 6,158.13
$ 9,627.17 $ 3,444.59 $ 6,182.58
$ 9,654.29 $ 3,447.25 $ 6,207.04
$ 9,681.41 $ 3,449.91 $ 6,231.50
$ 9,708.53 $ 3,452.57 $ 6,255.96
$ 9,735.65 $ 3,455.23 $ 6,280.42
$ 9,762.77 $ 3,457.89 $ 6,304.87
$ 9,789.89 $ 3,460.56 $ 6,329.33
$ 9,817.01 $ 3,463.22 $ 6,353.79
$ 9,844.12 $ 3,465.88 $ 6,378.25
$ 9,871.24 $ 3,468.54 $ 6,402.71
$ 9,898.36 $ 3,471.20 $ 6,427.16
$ 9,925.48 $ 3,473.86 $ 6,451.62
$ 9,952.60 $ 3,476.52 $ 6,476.08
$ 9,979.72 $ 3,479.18 $ 6,500.54
$ 10,006.84 $ 3,481.84 $ 6,525.00
$ 10,033.96 $ 3,484.50 $ 6,549.45
$ 10,061.07 $ 3,487.16 $ 6,573.91
$ 10,088.19 $ 3,489.82 $ 6,598.37
$ 10,115.31 $ 3,492.48 $ 6,622.83
$ 10,142.43 $ 3,495.15 $ 6,647.29
$ 10,169.55 $ 3,497.81 $ 6,671.74
$ 10,196.67 $ 3,500.47 $ 6,696.20
$ 10,223.79 $ 3,503.13 $ 6,720.66
$ 10,250.91 $ 3,505.79 $ 6,745.12
$ 10,278.03 $ 3,508.45 $ 6,769.58
$ 10,305.14 $ 3,511.11 $ 6,794.03
$ 10,332.26 $ 3,513.77 $ 6,818.49
$ 10,359.38 $ 3,516.43 $ 6,842.95
$ 10,386.50 $ 3,519.09 $ 6,867.41
$ 10,413.62 $ 3,521.75 $ 6,891.87
$ 10,440.74 $ 3,524.41 $ 6,916.32
$ 10,467.86 $ 3,527.08 $ 6,940.78
$ 10,494.98 $ 3,529.74 $ 6,965.24
$ 10,522.09 $ 3,532.40 $ 6,989.70
$ 10,549.21 $ 3,535.06 $ 7,014.16
$ 10,576.33 $ 3,537.72 $ 7,038.61
$ 10,603.45 $ 3,540.38 $ 7,063.07
$ 10,630.57 $ 3,543.04 $ 7,087.53
$ 10,657.69 $ 3,545.70 $ 7,111.99
$ 10,684.81 $ 3,548.36 $ 7,136.45
$ 10,711.93 $ 3,551.02 $ 7,160.90
$ 10,739.04 $ 3,553.68 $ 7,185.36
$ 10,766.16 $ 3,556.34 $ 7,209.82
$ 10,793.28 $ 3,559.01 $ 7,234.28
$ 10,820.40 $ 3,561.67 $ 7,258.73
$ 10,847.52 $ 3,564.33 $ 7,283.19
$ 10,874.64 $ 3,566.99 $ 7,307.65
$ 10,901.76 $ 3,569.65 $ 7,332.11
$ 10,928.88 $ 3,572.31 $ 7,356.57
$ 10,956.00 $ 3,574.97 $ 7,381.02
$ 10,983.11 $ 3,577.63 $ 7,405.48
$ 11,010.23 $ 3,580.29 $ 7,429.94
$ 11,037.35 $ 3,582.95 $ 7,454.40
$ 11,064.47 $ 3,585.61 $ 7,478.86
$ 11,091.59 $ 3,588.27 $ 7,503.31
$ 11,118.71 $ 3,590.94 $ 7,527.77
$ 11,145.83 $ 3,593.60 $ 7,552.23
$ 11,172.95 $ 3,596.26 $ 7,576.69
$ 11,200.06 $ 3,598.92 $ 7,601.15
$ 11,227.18 $ 3,601.58 $ 7,625.60
$ 11,254.30 $ 3,604.24 $ 7,650.06
$ 11,281.42 $ 3,606.90 $ 7,674.52
$ 11,308.54 $ 3,609.56 $ 7,698.98
$ 11,335.66 $ 3,612.22 $ 7,723.44
$ 11,362.78 $ 3,614.88 $ 7,747.89
$ 11,389.90 $ 3,617.54 $ 7,772.35
$ 11,417.01 $ 3,620.20 $ 7,796.81
$ 11,444.13 $ 3,622.87 $ 7,821.27
$ 11,471.25 $ 3,625.53 $ 7,845.73
$ 11,498.37 $ 3,628.19 $ 7,870.18
$ 11,525.49 $ 3,630.85 $ 7,894.64
$ 11,552.61 $ 3,633.51 $ 7,919.10
$ 11,579.73 $ 3,636.17 $ 7,943.56
$ 11,606.85 $ 3,638.83 $ 7,968.02
$ 11,633.97 $ 3,641.49 $ 7,992.47
$ 11,661.08 $ 3,644.15 $ 8,016.93
$ 11,688.20 $ 3,646.81 $ 8,041.39
$ 11,715.32 $ 3,649.47 $ 8,065.85
$ 11,742.44 $ 3,652.13 $ 8,090.31
$ 11,769.56 $ 3,654.79 $ 8,114.76
$ 11,796.68 $ 3,657.46 $ 8,139.22
$ 11,823.80 $ 3,660.12 $ 8,163.68
$ 11,850.92 $ 3,662.78 $ 8,188.14
$ 11,878.03 $ 3,665.44 $ 8,212.60
$ 11,905.15 $ 3,668.10 $ 8,237.05
$ 11,932.27 $ 3,670.76 $ 8,261.51
$ 11,959.39 $ 3,673.42 $ 8,285.97
$ 11,986.51 $ 3,676.08 $ 8,310.43
$ 12,013.63 $ 3,678.74 $ 8,334.89
$ 12,040.75 $ 3,681.40 $ 8,359.34
$ 12,067.87 $ 3,684.06 $ 8,383.80
$ 12,094.98 $ 3,686.72 $ 8,408.26
$ 12,122.10 $ 3,689.39 $ 8,432.72
$ 12,149.22 $ 3,692.05 $ 8,457.18
$ 12,176.34 $ 3,694.71 $ 8,481.63
$ 12,203.46 $ 3,697.37 $ 8,506.09
$ 12,230.58 $ 3,700.03 $ 8,530.55
$ 12,257.70 $ 3,702.69 $ 8,555.01
$ 12,284.82 $ 3,705.35 $ 8,579.47
$ 12,311.94 $ 3,708.01 $ 8,603.92
$ 12,339.05 $ 3,710.67 $ 8,628.38
$ 12,366.17 $ 3,713.33 $ 8,652.84
$ 12,393.29 $ 3,715.99 $ 8,677.30
$ 12,420.41 $ 3,718.65 $ 8,701.76
$ 12,447.53 $ 3,721.32 $ 8,726.21
$ 12,474.65 $ 3,723.98 $ 8,750.67
$ 12,501.77 $ 3,726.64 $ 8,775.13
$ 12,528.89 $ 3,729.30 $ 8,799.59
$ 12,556.00 $ 3,731.96 $ 8,824.05
$ 12,583.12 $ 3,734.62 $ 8,848.50
$ 12,610.24 $ 3,737.28 $ 8,872.96
$ 12,637.36 $ 3,739.94 $ 8,897.42
$ 12,664.48 $ 3,742.60 $ 8,921.88
$ 12,691.60 $ 3,745.26 $ 8,946.34
$ 12,718.72 $ 3,747.92 $ 8,970.79
$ 12,745.84 $ 3,750.58 $ 8,995.25
$ 12,772.95 $ 3,753.25 $ 9,019.71
$ 12,800.07 $ 3,755.91 $ 9,044.17
$ 12,827.19 $ 3,758.57 $ 9,068.63
$ 12,854.31 $ 3,761.23 $ 9,093.08
$ 12,881.43 $ 3,763.89 $ 9,117.54
$ 12,908.55 $ 3,766.55 $ 9,142.00
$ 12,935.67 $ 3,769.21 $ 9,166.46
$ 12,962.79 $ 3,771.87 $ 9,190.92
$ 12,989.91 $ 3,774.53 $ 9,215.37
$ 13,017.02 $ 3,777.19 $ 9,239.83
$ 13,044.14 $ 3,779.85 $ 9,264.29
$ 13,071.26 $ 3,782.51 $ 9,288.75
$ 13,098.38 $ 3,785.17 $ 9,313.21
$ 13,125.50 $ 3,787.84 $ 9,337.66
$ 13,152.62 $ 3,790.50 $ 9,362.12
$ 13,179.74 $ 3,793.16 $ 9,386.58
$ 13,206.86 $ 3,795.82 $ 9,411.04
$ 13,233.97 $ 3,798.48 $ 9,435.50
$ 13,261.09 $ 3,801.14 $ 9,459.95
$ 13,288.21 $ 3,803.80 $ 9,484.41
$ 13,315.33 $ 3,806.46 $ 9,508.87
$ 13,342.45 $ 3,809.12 $ 9,533.33
$ 13,369.57 $ 3,811.78 $ 9,557.79
$ 13,396.69 $ 3,814.44 $ 9,582.24
$ 13,423.81 $ 3,817.10 $ 9,606.70
$ 13,450.92 $ 3,819.77 $ 9,631.16
$ 13,478.04 $ 3,822.43 $ 9,655.62
$ 13,505.16 $ 3,825.09 $ 9,680.08
$ 13,532.28 $ 3,827.75 $ 9,704.53
$ 13,559.40 $ 3,830.41 $ 9,728.99
$ 13,586.52 $ 3,833.07 $ 9,753.45
$ 13,613.64 $ 3,835.73 $ 9,777.91
$ 13,640.76 $ 3,838.39 $ 9,802.37
$ 13,667.88 $ 3,841.05 $ 9,826.82
$ 13,694.99 $ 3,843.71 $ 9,851.28
$ 13,722.11 $ 3,846.37 $ 9,875.74
$ 13,749.23 $ 3,849.03 $ 9,900.20
$ 13,776.35 $ 3,851.70 $ 9,924.66
$ 13,803.47 $ 3,854.36 $ 9,949.11
$ 13,830.59 $ 3,857.02 $ 9,973.57
$ 13,857.71 $ 3,859.68 $ 9,998.03
$ 13,884.83 $ 3,862.34 $ 10,022.49
$ 13,911.94 $ 3,865.00 $ 10,046.94
$ 13,939.06 $ 3,867.66 $ 10,071.40
$ 13,966.18 $ 3,870.32 $ 10,095.86
$ 13,993.30 $ 3,872.98 $ 10,120.32
$ 14,020.42 $ 3,875.64 $ 10,144.78
$ 14,047.54 $ 3,878.30 $ 10,169.23
$ 14,074.66 $ 3,880.96 $ 10,193.69
$ 14,101.78 $ 3,883.63 $ 10,218.15
$ 14,128.89 $ 3,886.29 $ 10,242.61
$ 14,156.01 $ 3,888.95 $ 10,267.07
$ 14,183.13 $ 3,891.61 $ 10,291.52
$ 14,210.25 $ 3,894.27 $ 10,315.98
$ 14,237.37 $ 3,896.93 $ 10,340.44
$ 14,264.49 $ 3,899.59 $ 10,364.90
$ 14,291.61 $ 3,902.25 $ 10,389.36
$ 14,318.73 $ 3,904.91 $ 10,413.81
$ 14,345.85 $ 3,907.57 $ 10,438.27
$ 14,372.96 $ 3,910.23 $ 10,462.73
$ 14,400.08 $ 3,912.89 $ 10,487.19
$ 14,427.20 $ 3,915.55 $ 10,511.65
$ 14,454.32 $ 3,918.22 $ 10,536.10
$ 14,481.44 $ 3,920.88 $ 10,560.56
$ 14,508.56 $ 3,923.54 $ 10,585.02
$ 14,535.68 $ 3,926.20 $ 10,609.48
$ 14,562.80 $ 3,928.86 $ 10,633.94
$ 14,589.91 $ 3,931.52 $ 10,658.39
$ 14,617.03 $ 3,934.18 $ 10,682.85
$ 14,644.15 $ 3,936.84 $ 10,707.31
$ 14,671.27 $ 3,939.50 $ 10,731.77
$ 14,698.39 $ 3,942.16 $ 10,756.23
$ 14,725.51 $ 3,944.82 $ 10,780.68
$ 14,752.63 $ 3,947.48 $ 10,805.14
$ 14,779.75 $ 3,950.15 $ 10,829.60
$ 14,806.86 $ 3,952.81 $ 10,854.06
$ 14,833.98 $ 3,955.47 $ 10,878.52
$ 14,861.10 $ 3,958.13 $ 10,902.97
$ 14,888.22 $ 3,960.79 $ 10,927.43
$ 14,915.34 $ 3,963.45 $ 10,951.89
$ 14,942.46 $ 3,966.11 $ 10,976.35
$ 14,969.58 $ 3,968.77 $ 11,000.81
$ 14,996.70 $ 3,971.43 $ 11,025.26
$ 15,023.82 $ 3,974.09 $ 11,049.72
$ 15,050.93 $ 3,976.75 $ 11,074.18
$ 15,078.05 $ 3,979.41 $ 11,098.64
$ 15,105.17 $ 3,982.08 $ 11,123.10
$ 15,132.29 $ 3,984.74 $ 11,147.55
$ 15,159.41 $ 3,987.40 $ 11,172.01
$ 15,186.53 $ 3,990.06 $ 11,196.47
$ 15,213.65 $ 3,992.72 $ 11,220.93
$ 15,240.77 $ 3,995.38 $ 11,245.39
$ 15,267.88 $ 3,998.04 $ 11,269.84
$ 15,295.00 $ 4,000.70 $ 11,294.30
$ 15,322.12 $ 4,003.36 $ 11,318.76
$ 15,349.24 $ 4,006.02 $ 11,343.22
$ 15,376.36 $ 4,008.68 $ 11,367.68
$ 15,403.48 $ 4,011.34 $ 11,392.13
$ 15,430.60 $ 4,014.01 $ 11,416.59
$ 15,457.72 $ 4,016.67 $ 11,441.05
$ 15,484.83 $ 4,019.33 $ 11,465.51
$ 15,511.95 $ 4,021.99 $ 11,489.97
$ 15,539.07 $ 4,024.65 $ 11,514.42
$ 15,566.19 $ 4,027.31 $ 11,538.88
$ 15,593.31 $ 4,029.97 $ 11,563.34
$ 15,620.43 $ 4,032.63 $ 11,587.80
$ 15,647.55 $ 4,035.29 $ 11,612.26
$ 15,674.67 $ 4,037.95 $ 11,636.71
$ 15,701.79 $ 4,040.61 $ 11,661.17
$ 15,728.90 $ 4,043.27 $ 11,685.63
$ 15,756.02 $ 4,045.94 $ 11,710.09
$ 15,783.14 $ 4,048.60 $ 11,734.55
$ 15,810.26 $ 4,051.26 $ 11,759.00
$ 15,837.38 $ 4,053.92 $ 11,783.46
$ 15,864.50 $ 4,056.58 $ 11,807.92
$ 15,891.62 $ 4,059.24 $ 11,832.38
$ 15,918.74 $ 4,061.90 $ 11,856.84
$ 15,945.85 $ 4,064.56 $ 11,881.29
$ 15,972.97 $ 4,067.22 $ 11,905.75
$ 16,000.09 $ 4,069.88 $ 11,930.21
$ 16,027.21 $ 4,072.54 $ 11,954.67
$ 16,054.33 $ 4,075.20 $ 11,979.13
$ 16,081.45 $ 4,077.86 $ 12,003.58
$ 16,108.57 $ 4,080.53 $ 12,028.04
$ 16,135.69 $ 4,083.19 $ 12,052.50
$ 16,162.80 $ 4,085.85 $ 12,076.96
$ 16,189.92 $ 4,088.51 $ 12,101.42
$ 16,217.04 $ 4,091.17 $ 12,125.87
$ 16,244.16 $ 4,093.83 $ 12,150.33
$ 16,271.28 $ 4,096.49 $ 12,174.79
$ 16,298.40 $ 4,099.15 $ 12,199.25
$ 16,325.52 $ 4,101.81 $ 12,223.71
$ 16,352.64 $ 4,104.47 $ 12,248.16
$ 16,379.76 $ 4,107.13 $ 12,272.62
$ 16,406.87 $ 4,109.79 $ 12,297.08
$ 16,433.99 $ 4,112.46 $ 12,321.54
$ 16,461.11 $ 4,115.12 $ 12,346.00
$ 16,488.23 $ 4,117.78 $ 12,370.45
$ 16,515.35 $ 4,120.44 $ 12,394.91
$ 16,542.47 $ 4,123.10 $ 12,419.37
$ 16,569.59 $ 4,125.76 $ 12,443.83
$ 16,596.71 $ 4,128.42 $ 12,468.29
$ 16,623.82 $ 4,131.08 $ 12,492.74
$ 16,650.94 $ 4,133.74 $ 12,517.20
$ 16,678.06 $ 4,136.40 $ 12,541.66
$ 16,705.18 $ 4,139.06 $ 12,566.12
$ 16,732.30 $ 4,141.72 $ 12,590.58
$ 16,759.42 $ 4,144.39 $ 12,615.03
$ 16,786.54 $ 4,147.05 $ 12,639.49
$ 16,813.66 $ 4,149.71 $ 12,663.95
$ 16,840.77 $ 4,152.37 $ 12,688.41
$ 16,867.89 $ 4,155.03 $ 12,712.87
$ 16,895.01 $ 4,157.69 $ 12,737.32
$ 16,922.13 $ 4,160.35 $ 12,761.78
$ 16,949.25 $ 4,163.01 $ 12,786.24
$ 16,976.37 $ 4,165.67 $ 12,810.70
$ 17,003.49 $ 4,168.33 $ 12,835.15
$ 17,030.61 $ 4,170.99 $ 12,859.61
$ 17,057.73 $ 4,173.65 $ 12,884.07
$ 17,084.84 $ 4,176.32 $ 12,908.53
$ 17,111.96 $ 4,178.98 $ 12,932.99
$ 17,139.08 $ 4,181.64 $ 12,957.44
$ 17,166.20 $ 4,184.30 $ 12,981.90
$ 17,193.32 $ 4,186.96 $ 13,006.36
$ 17,220.44 $ 4,189.62 $ 13,030.82
$ 17,247.56 $ 4,192.28 $ 13,055.28
$ 17,274.68 $ 4,194.94 $ 13,079.73
$ 17,301.79 $ 4,197.60 $ 13,104.19
$ 17,328.91 $ 4,200.26 $ 13,128.65
$ 17,356.03 $ 4,202.92 $ 13,153.11
$ 17,383.15 $ 4,205.58 $ 13,177.57
$ 17,410.27 $ 4,208.24 $ 13,202.02
$ 17,437.39 $ 4,210.91 $ 13,226.48
$ 17,464.51 $ 4,213.57 $ 13,250.94
$ 17,491.63 $ 4,216.23 $ 13,275.40
$ 17,518.74 $ 4,218.89 $ 13,299.86
$ 17,545.86 $ 4,221.55 $ 13,324.31
$ 17,572.98 $ 4,224.21 $ 13,348.77
$ 17,600.10 $ 4,226.87 $ 13,373.23
$ 17,627.22 $ 4,229.53 $ 13,397.69
$ 17,654.34 $ 4,232.19 $ 13,422.15
$ 17,681.46 $ 4,234.85 $ 13,446.60
$ 17,708.58 $ 4,237.51 $ 13,471.06
$ 17,735.70 $ 4,240.17 $ 13,495.52
$ 17,762.81 $ 4,242.84 $ 13,519.98
$ 17,789.93 $ 4,245.50 $ 13,544.44
$ 17,817.05 $ 4,248.16 $ 13,568.89
$ 17,844.17 $ 4,250.82 $ 13,593.35
$ 17,871.29 $ 4,253.48 $ 13,617.81
$ 17,898.41 $ 4,256.14 $ 13,642.27
$ 17,925.53 $ 4,258.80 $ 13,666.73
$ 17,952.65 $ 4,261.46 $ 13,691.18
$ 17,979.76 $ 4,264.12 $ 13,715.64
$ 18,006.88 $ 4,266.78 $ 13,740.10
$ 18,034.00 $ 4,269.44 $ 13,764.56
$ 18,061.12 $ 4,272.10 $ 13,789.02
$ 18,088.24 $ 4,274.77 $ 13,813.47
$ 18,115.36 $ 4,277.43 $ 13,837.93
$ 18,142.48 $ 4,280.09 $ 13,862.39
$ 18,169.60 $ 4,282.75 $ 13,886.85
$ 18,196.71 $ 4,285.41 $ 13,911.31
$ 18,223.83 $ 4,288.07 $ 13,935.76
$ 18,250.95 $ 4,290.73 $ 13,960.22
$ 18,278.07 $ 4,293.39 $ 13,984.68
$ 18,305.19 $ 4,296.05 $ 14,009.14
$ 18,332.31 $ 4,298.71 $ 14,033.60
$ 18,359.43 $ 4,301.37 $ 14,058.05
$ 18,386.55 $ 4,304.03 $ 14,082.51
$ 18,413.67 $ 4,306.70 $ 14,106.97
$ 18,440.78 $ 4,309.36 $ 14,131.43
$ 18,467.90 $ 4,312.02 $ 14,155.89
$ 18,495.02 $ 4,314.68 $ 14,180.34
$ 18,522.14 $ 4,317.34 $ 14,204.80
$ 18,549.26 $ 4,320.00 $ 14,229.26
$ 18,576.38 $ 4,322.66 $ 14,253.72
$ 18,603.50 $ 4,325.32 $ 14,278.18
$ 18,630.62 $ 4,327.98 $ 14,302.63
$ 18,657.73 $ 4,330.64 $ 14,327.09
$ 18,684.85 $ 4,333.30 $ 14,351.55
$ 18,711.97 $ 4,335.96 $ 14,376.01
$ 18,739.09 $ 4,338.62 $ 14,400.47
$ 18,766.21 $ 4,341.29 $ 14,424.92
$ 18,793.33 $ 4,343.95 $ 14,449.38
$ 18,820.45 $ 4,346.61 $ 14,473.84
$ 18,847.57 $ 4,349.27 $ 14,498.30
$ 18,874.68 $ 4,351.93 $ 14,522.76
$ 18,901.80 $ 4,354.59 $ 14,547.21
$ 18,928.92 $ 4,357.25 $ 14,571.67
$ 18,956.04 $ 4,359.91 $ 14,596.13
$ 18,983.16 $ 4,362.57 $ 14,620.59
$ 19,010.28 $ 4,365.23 $ 14,645.05
$ 19,037.40 $ 4,367.89 $ 14,669.50
$ 19,064.52 $ 4,370.55 $ 14,693.96
$ 19,091.64 $ 4,373.22 $ 14,718.42
$ 19,118.75 $ 4,375.88 $ 14,742.88
$ 19,145.87 $ 4,378.54 $ 14,767.34
$ 19,172.99 $ 4,381.20 $ 14,791.79
$ 19,200.11 $ 4,383.86 $ 14,816.25
$ 19,227.23 $ 4,386.52 $ 14,840.71
$ 19,254.35 $ 4,389.18 $ 14,865.17
$ 19,281.47 $ 4,391.84 $ 14,889.63
$ 19,308.59 $ 4,394.50 $ 14,914.08
$ 19,335.70 $ 4,397.16 $ 14,938.54
$ 19,362.82 $ 4,399.82 $ 14,963.00
$ 19,389.94 $ 4,402.48 $ 14,987.46
$ 19,417.06 $ 4,405.15 $ 15,011.92
$ 19,444.18 $ 4,407.81 $ 15,036.37
$ 19,471.30 $ 4,410.47 $ 15,060.83
$ 19,498.42 $ 4,413.13 $ 15,085.29
$ 19,525.54 $ 4,415.79 $ 15,109.75
$ 19,552.65 $ 4,418.45 $ 15,134.21
$ 19,579.77 $ 4,421.11 $ 15,158.66
$ 19,606.89 $ 4,423.77 $ 15,183.12
$ 19,634.01 $ 4,426.43 $ 15,207.58
$ 19,661.13 $ 4,429.09 $ 15,232.04
$ 19,688.25 $ 4,431.75 $ 15,256.50
$ 19,715.37 $ 4,434.41 $ 15,280.95
$ 19,742.49 $ 4,437.08 $ 15,305.41
$ 19,769.61 $ 4,439.74 $ 15,329.87
$ 19,796.72 $ 4,442.40 $ 15,354.33
x x x x x x
Technical (ignore):
0
0
0
0
0
Mining Profitability
0
0
0
0
0
Total Revenue Total Costs
0
0
0
0
0
0
0
0
0
0
97 121 145 169 193 217 241 265 289 3130337 361 385 409 433 457 481 505 529 553 577 601 625 649 673 697 721
0 Start
Days Since
0
0
0
0
0
Mining Profitability
0
0
0
0
Net Profit 0
0
0
0
0
0
0
0
0
97 121 145 169 193 217 241 265 289 3130337 361 385 409 433 457 481 505 529 553 577 601 625 649 673 697 721
0
0
Days Since Start
97 121 145 169 193 217 241 265 289 313 337 361 385 409 433 457 481 505 529 553 577 601 625 649 673 697 721

0 Start
Days Since
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
x x

You might also like