Hello @teamsteem

Thank you for your kind words. The p.a. stands for per annum. This area of my analysis assume many constants that don't exists in the Steem ecosystem, however is designed to illustrate rough rewards moving forward.

On you second point, I am going to double check my spreadsheet. It's doesn't seem right based on other results I had from this week.

I will get back to you in the next hour