BitQuota - Business Plan

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q
1	BitQuota - Due Diligence
2
3		9/30/2013	10/31/2013	11/30/2013	12/31/2013	1/30/2014	2/28/2014	3/31/2014	4/30/2014	5/31/2014	6/30/2014	7/30/2014	8/30/2014	9/30/2014
4	Incomes
5	capital	43.65	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
6	mining	0.00	15.70	20.25	8.80	5.96	2.00	1.70	0.85	0.73
7	other	36.04	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
8	subtotal	79.69	15.70	20.25	8.80	5.96	2.00	1.70	0.85	0.73
9
10	Outcomes
11	hardware	38.32	0.94015	0.00	0.00	0.00	0.00	0.00	0.00	0.00
12	utilities	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
13	other	36.04	0.00	0.00	0.00	0.00	0.00	0.00	0.00
14	subtotal	74.36	0.94	0.00	0.00	0.00	0.00	0.00	0.00	0.00
15
16	Operating Margin	5.33	14.76	20.25	8.80	5.96	2.00	1.70	0.85	0.73
17	Cash	5.33	20.09	40.34	49.14	55.09	57.10	58.79	59.64	60.38
18
19	Asic Depreciation	6.20	6.20	6.20	6.20	6.20	6.20	6.20	6.20	6.20	6.20	6.20	6.20	6.20	6.20	6.20	6.20
20	TOTAL	(0.86)	8.57	14.05	2.60	(0.24)	(4.19)	(4.50)	(5.34)	(5.47)
21	Cumulative	(0.86)	7.70	21.75	24.35	24.11	19.92	15.42	10.07	4.61
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100