Scenario 1: Difficulty, daily earnings and cumulative earnings per day

"","Date of retarget
/deployment","Network hashrate
Thps","Difficulty","BTC earnings
per day per Ghps","Cumulative BTC earnings
per Ghps, until 2013-12-30"
"111","2013-05-23",84,11187257.4613608,0.04495,3.64
"112","2013-05-24",85,11187257.4613608,0.04495,3.595
"113","2013-05-25",86,11187257.4613608,0.04495,3.55
"114","2013-05-26",86,11906794.0445547,0.04224,3.505
"115","2013-05-27",87,11906794.0445547,0.04224,3.463
"116","2013-05-28",88,11906794.0445547,0.04224,3.421
"117","2013-05-29",88,11906794.0445547,0.04224,3.378
"118","2013-05-30",89,11906794.0445547,0.04224,3.336
"119","2013-05-31",89,11906794.0445547,0.04224,3.294
"120","2013-06-01",91,11906794.0445547,0.04224,3.252
"121","2013-06-02",93,11906794.0445547,0.04224,3.209
"122","2013-06-03",95,11906794.0445547,0.04224,3.167
"123","2013-06-04",97,11906794.0445547,0.04224,3.125
"124","2013-06-05",99,11906794.0445547,0.04224,3.083
"125","2013-06-06",101,11906794.0445547,0.04224,3.04
"126","2013-06-07",103,11906794.0445547,0.04224,2.998
"127","2013-06-08",105,12996182.8989455,0.0387,2.956
"128","2013-06-09",107,12996182.8989455,0.0387,2.917
"129","2013-06-10",109,12996182.8989455,0.0387,2.879
"130","2013-06-11",111,12996182.8989455,0.0387,2.84
"131","2013-06-12",113,12996182.8989455,0.0387,2.801
"132","2013-06-13",115,12996182.8989455,0.0387,2.763
"133","2013-06-14",117,12996182.8989455,0.0387,2.724
"134","2013-06-15",120,12996182.8989455,0.0387,2.685
"135","2013-06-16",123,12996182.8989455,0.0387,2.646
"136","2013-06-17",126,12996182.8989455,0.0387,2.608
"137","2013-06-18",129,12996182.8989455,0.0387,2.569
"138","2013-06-19",132,16265063.8805554,0.03092,2.53
"139","2013-06-20",135,16265063.8805554,0.03092,2.499
"140","2013-06-21",138,16265063.8805554,0.03092,2.469
"141","2013-06-22",141,16265063.8805554,0.03092,2.438
"142","2013-06-23",144,16265063.8805554,0.03092,2.407
"143","2013-06-24",147,16265063.8805554,0.03092,2.376
"144","2013-06-25",150,16265063.8805554,0.03092,2.345
"145","2013-06-26",153,16265063.8805554,0.03092,2.314
"146","2013-06-27",156,16265063.8805554,0.03092,2.283
"147","2013-06-28",159,16265063.8805554,0.03092,2.252
"148","2013-06-29",162,16265063.8805554,0.03092,2.221
"149","2013-06-30",164,20660322.1617693,0.02434,2.19
"150","2013-07-01",167,20660322.1617693,0.02434,2.166
"151","2013-07-02",169,20660322.1617693,0.02434,2.142
"152","2013-07-03",172,20660322.1617693,0.02434,2.117
"153","2013-07-04",175,20660322.1617693,0.02434,2.093
"154","2013-07-05",178,20660322.1617693,0.02434,2.069
"155","2013-07-06",181,20660322.1617693,0.02434,2.044
"156","2013-07-07",184,20660322.1617693,0.02434,2.02
"157","2013-07-08",187,20660322.1617693,0.02434,1.995
"158","2013-07-09",190,20660322.1617693,0.02434,1.971
"159","2013-07-10",193,20660322.1617693,0.02434,1.947
"160","2013-07-11",196,20660322.1617693,0.02434,1.922
"161","2013-07-12",198,25147196.7291467,0.02,1.898
"162","2013-07-13",201,25147196.7291467,0.02,1.878
"163","2013-07-14",204,25147196.7291467,0.02,1.858
"164","2013-07-15",207,25147196.7291467,0.02,1.838
"165","2013-07-16",210,25147196.7291467,0.02,1.818
"166","2013-07-17",213,25147196.7291467,0.02,1.798
"167","2013-07-18",216,25147196.7291467,0.02,1.778
"168","2013-07-19",219,25147196.7291467,0.02,1.758
"169","2013-07-20",222,25147196.7291467,0.02,1.738
"170","2013-07-21",225,25147196.7291467,0.02,1.718
"171","2013-07-22",227,25147196.7291467,0.02,1.698
"172","2013-07-23",230,25147196.7291467,0.02,1.678
"173","2013-07-24",233,29865798.8963144,0.01684,1.658
"174","2013-07-25",236,29865798.8963144,0.01684,1.641
"175","2013-07-26",239,29865798.8963144,0.01684,1.624
"176","2013-07-27",242,29865798.8963144,0.01684,1.608
"177","2013-07-28",245,29865798.8963144,0.01684,1.591
"178","2013-07-29",248,29865798.8963144,0.01684,1.574
"179","2013-07-30",251,29865798.8963144,0.01684,1.557
"180","2013-07-31",253,29865798.8963144,0.01684,1.54
"181","2013-08-01",255,29865798.8963144,0.01684,1.523
"182","2013-08-02",257,29865798.8963144,0.01684,1.507
"183","2013-08-03",260,29865798.8963144,0.01684,1.49
"184","2013-08-04",262,29865798.8963144,0.01684,1.473
"185","2013-08-05",264,34597180.4424627,0.01454,1.456
"186","2013-08-06",266,34597180.4424627,0.01454,1.442
"187","2013-08-07",269,34597180.4424627,0.01454,1.427
"188","2013-08-08",271,34597180.4424627,0.01454,1.412
"189","2013-08-09",273,34597180.4424627,0.01454,1.398
"190","2013-08-10",276,34597180.4424627,0.01454,1.383
"191","2013-08-11",278,34597180.4424627,0.01454,1.369
"192","2013-08-12",280,34597180.4424627,0.01454,1.354
"193","2013-08-13",283,34597180.4424627,0.01454,1.34
"194","2013-08-14",285,34597180.4424627,0.01454,1.325
"195","2013-08-15",287,34597180.4424627,0.01454,1.311
"196","2013-08-16",289,34597180.4424627,0.01454,1.296
"197","2013-08-17",292,38688619.1560298,0.013,1.282
"198","2013-08-18",294,38688619.1560298,0.013,1.269
"199","2013-08-19",296,38688619.1560298,0.013,1.256
"200","2013-08-20",299,38688619.1560298,0.013,1.243
"201","2013-08-21",301,38688619.1560298,0.013,1.23
"202","2013-08-22",303,38688619.1560298,0.013,1.217
"203","2013-08-23",306,38688619.1560298,0.013,1.204
"204","2013-08-24",308,38688619.1560298,0.013,1.191
"205","2013-08-25",310,38688619.1560298,0.013,1.178
"206","2013-08-26",313,38688619.1560298,0.013,1.165
"207","2013-08-27",315,38688619.1560298,0.013,1.152
"208","2013-08-28",317,38688619.1560298,0.013,1.139
"209","2013-08-29",319,38688619.1560298,0.013,1.126
"210","2013-08-30",322,42746599.3825347,0.01177,1.113
"211","2013-08-31",324,42746599.3825347,0.01177,1.101
"212","2013-09-01",326,42746599.3825347,0.01177,1.089
"213","2013-09-02",328,42746599.3825347,0.01177,1.077
"214","2013-09-03",329,42746599.3825347,0.01177,1.066
"215","2013-09-04",331,42746599.3825347,0.01177,1.054
"216","2013-09-05",333,42746599.3825347,0.01177,1.042
"217","2013-09-06",335,42746599.3825347,0.01177,1.03
"218","2013-09-07",337,42746599.3825347,0.01177,1.019
"219","2013-09-08",339,42746599.3825347,0.01177,1.007
"220","2013-09-09",341,42746599.3825347,0.01177,0.995
"221","2013-09-10",342,42746599.3825347,0.01177,0.983
"222","2013-09-11",344,42746599.3825347,0.01177,0.971
"223","2013-09-12",346,46522105.622378,0.01081,0.96
"224","2013-09-13",348,46522105.622378,0.01081,0.949
"225","2013-09-14",350,46522105.622378,0.01081,0.938
"226","2013-09-15",352,46522105.622378,0.01081,0.927
"227","2013-09-16",354,46522105.622378,0.01081,0.916
"228","2013-09-17",355,46522105.622378,0.01081,0.906
"229","2013-09-18",357,46522105.622378,0.01081,0.895
"230","2013-09-19",359,46522105.622378,0.01081,0.884
"231","2013-09-20",361,46522105.622378,0.01081,0.873
"232","2013-09-21",363,46522105.622378,0.01081,0.862
"233","2013-09-22",365,46522105.622378,0.01081,0.852
"234","2013-09-23",367,46522105.622378,0.01081,0.841
"235","2013-09-24",368,46522105.622378,0.01081,0.83
"236","2013-09-25",370,49886348.8459506,0.01008,0.819
"237","2013-09-26",372,49886348.8459506,0.01008,0.809
"238","2013-09-27",374,49886348.8459506,0.01008,0.799
"239","2013-09-28",376,49886348.8459506,0.01008,0.789
"240","2013-09-29",378,49886348.8459506,0.01008,0.779
"241","2013-09-30",380,49886348.8459506,0.01008,0.769
"242","2013-10-01",381,49886348.8459506,0.01008,0.759
"243","2013-10-02",383,49886348.8459506,0.01008,0.749
"244","2013-10-03",385,49886348.8459506,0.01008,0.739
"245","2013-10-04",387,49886348.8459506,0.01008,0.728
"246","2013-10-05",389,49886348.8459506,0.01008,0.718
"247","2013-10-06",391,49886348.8459506,0.01008,0.708
"248","2013-10-07",393,49886348.8459506,0.01008,0.698
"249","2013-10-08",394,53279581.6529202,0.00944,0.688
"250","2013-10-09",396,53279581.6529202,0.00944,0.679
"251","2013-10-10",398,53279581.6529202,0.00944,0.669
"252","2013-10-11",400,53279581.6529202,0.00944,0.66
"253","2013-10-12",402,53279581.6529202,0.00944,0.65
"254","2013-10-13",404,53279581.6529202,0.00944,0.641
"255","2013-10-14",405,53279581.6529202,0.00944,0.631
"256","2013-10-15",407,53279581.6529202,0.00944,0.622
"257","2013-10-16",409,53279581.6529202,0.00944,0.613
"258","2013-10-17",411,53279581.6529202,0.00944,0.603
"259","2013-10-18",413,53279581.6529202,0.00944,0.594
"260","2013-10-19",415,53279581.6529202,0.00944,0.584
"261","2013-10-20",417,53279581.6529202,0.00944,0.575
"262","2013-10-21",418,56686136.521126,0.00887,0.565
"263","2013-10-22",420,56686136.521126,0.00887,0.557
"264","2013-10-23",422,56686136.521126,0.00887,0.548
"265","2013-10-24",424,56686136.521126,0.00887,0.539
"266","2013-10-25",426,56686136.521126,0.00887,0.53
"267","2013-10-26",428,56686136.521126,0.00887,0.521
"268","2013-10-27",430,56686136.521126,0.00887,0.512
"269","2013-10-28",431,56686136.521126,0.00887,0.503
"270","2013-10-29",433,56686136.521126,0.00887,0.494
"271","2013-10-30",435,56686136.521126,0.00887,0.486
"272","2013-10-31",437,56686136.521126,0.00887,0.477
"273","2013-11-01",439,56686136.521126,0.00887,0.468
"274","2013-11-02",440,56686136.521126,0.00887,0.459
"275","2013-11-03",442,60092729.8876802,0.00837,0.45
"276","2013-11-04",443,60092729.8876802,0.00837,0.442
"277","2013-11-05",445,60092729.8876802,0.00837,0.433
"278","2013-11-06",447,60092729.8876802,0.00837,0.425
"279","2013-11-07",448,60092729.8876802,0.00837,0.417
"280","2013-11-08",450,60092729.8876802,0.00837,0.408
"281","2013-11-09",452,60092729.8876802,0.00837,0.4
"282","2013-11-10",453,60092729.8876802,0.00837,0.391
"283","2013-11-11",455,60092729.8876802,0.00837,0.383
"284","2013-11-12",457,60092729.8876802,0.00837,0.375
"285","2013-11-13",458,60092729.8876802,0.00837,0.366
"286","2013-11-14",460,60092729.8876802,0.00837,0.358
"287","2013-11-15",461,60092729.8876802,0.00837,0.35
"288","2013-11-16",463,60092729.8876802,0.00837,0.341
"289","2013-11-17",465,63237704.837237,0.00795,0.333
"290","2013-11-18",466,63237704.837237,0.00795,0.325
"291","2013-11-19",468,63237704.837237,0.00795,0.317
"292","2013-11-20",470,63237704.837237,0.00795,0.309
"293","2013-11-21",471,63237704.837237,0.00795,0.301
"294","2013-11-22",473,63237704.837237,0.00795,0.293
"295","2013-11-23",475,63237704.837237,0.00795,0.285
"296","2013-11-24",476,63237704.837237,0.00795,0.277
"297","2013-11-25",478,63237704.837237,0.00795,0.269
"298","2013-11-26",479,63237704.837237,0.00795,0.261
"299","2013-11-27",481,63237704.837237,0.00795,0.253
"300","2013-11-28",483,63237704.837237,0.00795,0.245
"301","2013-11-29",484,63237704.837237,0.00795,0.237
"302","2013-11-30",486,66285686.4225242,0.00759,0.23
"303","2013-12-01",487,66285686.4225242,0.00759,0.222
"304","2013-12-02",488,66285686.4225242,0.00759,0.214
"305","2013-12-03",489,66285686.4225242,0.00759,0.207
"306","2013-12-04",490,66285686.4225242,0.00759,0.199
"307","2013-12-05",491,66285686.4225242,0.00759,0.192
"308","2013-12-06",492,66285686.4225242,0.00759,0.184
"309","2013-12-07",493,66285686.4225242,0.00759,0.176
"310","2013-12-08",494,66285686.4225242,0.00759,0.169
"311","2013-12-09",495,66285686.4225242,0.00759,0.161
"312","2013-12-10",496,66285686.4225242,0.00759,0.154
"313","2013-12-11",497,66285686.4225242,0.00759,0.146
"314","2013-12-12",498,66285686.4225242,0.00759,0.138
"315","2013-12-13",499,68754779.2169886,0.00731,0.131
"316","2013-12-14",500,68754779.2169886,0.00731,0.124
"317","2013-12-15",501,68754779.2169886,0.00731,0.116
"318","2013-12-16",502,68754779.2169886,0.00731,0.109
"319","2013-12-17",503,68754779.2169886,0.00731,0.102
"320","2013-12-18",504,68754779.2169886,0.00731,0.094
"321","2013-12-19",505,68754779.2169886,0.00731,0.087
"322","2013-12-20",506,68754779.2169886,0.00731,0.08
"323","2013-12-21",507,68754779.2169886,0.00731,0.072
"324","2013-12-22",508,68754779.2169886,0.00731,0.065
"325","2013-12-23",509,68754779.2169886,0.00731,0.058
"326","2013-12-24",510,68754779.2169886,0.00731,0.05
"327","2013-12-25",511,68754779.2169886,0.00731,0.043
"328","2013-12-26",512,68754779.2169886,0.00731,0.036
"329","2013-12-27",513,70649844.2185553,0.00712,0.028
"330","2013-12-28",514,70649844.2185553,0.00712,0.021
"331","2013-12-29",515,70649844.2185553,0.00712,0.014
"332","2013-12-30",516,70649844.2185553,0.00712,0.007