Can someone confirm if my calculations are correct regarding the potential PFR Trust Node (TN) yield, based on the assumptions below?

Daily Volume (V): $18,000,000; Trans. Fee (F): 1%; % Dist. To TNs (B): 80%; Total TNs (TN): 3,393; Daily Yield (D): $42.44; Monthly Yield (M): $1,273.21; Annual Yield (A): $15,490.72

*The daily volume figure ($18M) reflects a conservative daily average volume exchanged on Localbitcoins, which other PFR fanatics have used as a comparable exchange.

**The total TN figure (3,393) assumes 38% of the total PFR supply is being used as an TN. I used 38% because this is the percentage of PIVX being used as an PIVX Masternode. PIVX also requires a 10k minimum to host a MN, so it seemed reasonable to use as a benchmark.

Daily Yield Formula: D = ((VxF)xB)/TN; $42.44 = (($18,000,000x.01)x.8))/3,393

Monthly Yield Formula: M = Dx30; $1,273.21 = $42.44x30

Annual Yield Formula: A = Dx365; $15,490.72 = $42.44x365

(http://www.autoadmit.com/thread.php?thread_id=3896639&forum_id=7#35430506)