| A | B | C | D | E | F | |
|---|---|---|---|---|---|---|
1 | All estimations are based on the assumption that the electricity fee is 0.1$/KWh and BTC/USD is 12 | |||||
2 | 1st Batch (12T in total) | |||||
3 | Network Total Hashrate Including Ours (T) | Monthly Return Rate | Minus Electricity Fee | After Block Halving | Minus Electricity Fee After Block Halving | |
4 | 30 | 219.60% | 218.37% | 109.80% | 108.57% | |
5 | 50 | 131.76% | 130.53% | 65.88% | 64.65% | |
6 | 100 | 65.88% | 64.65% | 32.94% | 31.71% | |
7 | 200 | 32.94% | 31.71% | 16.47% | 15.24% | |
8 | 500 | 13.18% | 11.95% | 6.59% | 5.36% | |
9 | 1000 | 6.59% | 5.36% | 3.29% | 2.06% | |
10 | 2000 | 3.29% | 2.06% | 1.65% | 0.42% | |
11 | 5000 | 1.32% | 0.09% | 0.66% | -0.57% | |
12 | ||||||
13 | Board Selling | |||||
14 | Hashing Power Sold (T) | Net Profit Rate | ||||
15 | 1 | 1.04% | ||||
16 | 2 | 2.08% | ||||
17 | 5 | 5.21% | ||||
18 | 10 | 10.42% | ||||
19 | 20 | 20.83% | ||||
20 | 50 | 52.08% | ||||
21 | 100 | 104.17% | ||||
22 | 200 | 208.33% | ||||
23 | 500 | 520.83% | ||||
24 | ||||||
25 | Mass Production (50T in total) | |||||
26 | Network Total Hashrate Including Ours (T) | Monthly Return Rate | ||||
27 | 100 | 274.50% | 269.38% | 137.25% | 132.13% | |
28 | 200 | 137.25% | 132.13% | 68.63% | 63.50% | |
29 | 500 | 54.90% | 49.78% | 27.45% | 22.33% | |
30 | 1000 | 27.45% | 22.33% | 13.73% | 8.60% | |
31 | 2000 | 13.73% | 8.60% | 6.86% | 1.74% | |
32 | 5000 | 5.49% | 0.37% | 2.75% | -2.38% |