ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Section 1SECTION 4
(price per SC in 4-6 years)
2
MonthMined SC
% of M1 Yield
Cumulative Revenue
Monthly Income
Accounting for Price Increase (yield * price)
SC Mined per Day
3
1#REF!X#REF!#REF!Current PriceTotal Value in $Profit in $#REF!
4
2#REF!#REF!#REF!#REF!$0.0037#REF!#REF!#REF!
5
3#REF!#REF!#REF!#REF!#REF!
6
4#REF!#REF!#REF!#REF!Tier 1#REF!
7
5#REF!#REF!#REF!#REF!$0.01#REF!#REF!#REF!
8
6#REF!#REF!#REF!#REF!#REF!
9
7#REF!#REF!#REF!#REF!Tier 1#REF!
10
8#REF!#REF!#REF!#REF!$0.02#REF!#REF!#REF!
11
9#REF!#REF!#REF!#REF!#REF!
12
10#REF!#REF!#REF!#REF!Tier 1#REF!
13
11#REF!#REF!#REF!#REF!$0.03#REF!#REF!#REF!
14
12#REF!#REF!#REF!#REF!#REF!
15
Total Siacoin Mined in Year 1#REF!Tier 1
16
$0.04#REF!#REF!
17
Section 2SECTION 3
18
Number of Obelisks*5<-------Step A
# of Obelisks Sold*
M1 Yield per Obelisk
Tier 2
19
SC Mined in M1 per Obelisk*262,500<-------Step B1,500337,500$0.05#REF!#REF!
20
Month-Over-Month Yield*10<-------Step C1,750318,750
21
kWh/$*$0.0600<-------Step D2,000300,000Tier 2
22
Electricity (per month, per Obelisk)$222,250281,250$0.06#REF!#REF!
23
Monthly Electricity Cost#REF!2,500262,500
24
Yearly Electricity Cost#REF!2,750243,750Tier 2
25
Upfront Cost ($2500 per Obelisk)#REF!3,000225,000$0.07#REF!#REF!
26
Total Cost Per Year#REF!3,250206,250
27
3,500187,500Tier 2
28
3,750168,750$0.08#REF!#REF!
29
SC Price Need for $1M in 1 Year Mining Revenues
#REF!4,000150,000
30
SC Market Cap for $1M in Annual Mining Rev.*
#REF!
*According to obelisk.tech
Tier 3
31
*based on a 48,000,000,000 coin supply (2022 supply)$0.09#REF!#REF!
32
33
Tier 3
34
$0.10#REF!#REF!
35
36
Tier 3
37
$0.11#REF!#REF!
38
39
Tier 3
40
$0.12#REF!#REF!
41
42
Tier 4
43
$0.13#REF!#REF!
44
45
Tier 4
46
$0.14#REF!#REF!
47
48
Tier 4
49
$0.15#REF!#REF!
50
51
Tier 5
52
$0.20#REF!#REF!
53
54
Tier 5
55
$0.30#REF!#REF!
56
57
M- rm m/fTier 5
58
$0.40#REF!#REF!
59
60
Tier 5
61
$0.50#REF!#REF!
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