ABCDEFGHIJKLMNOPQRSTUVWXYZAAABAC
1
Start Mining Bitcoins with Hashflare Cloud Mining (referral link)Donate BTC:1UeSg1FPQhQtj1WfsvfGSEn2JDjt3wPaG
2
Donate ETH:0x18e9bc07b984dc1618a0AbCFA7c966CD5a7c8a3C
3
4
PLEASE MAKE A COPY OF THIS SPREADSHEET TO YOUR ACCOUNT - SO THAT NO-ONE WILL CHANGE YOUR ESTIMATIONS
5
months (1-12)
12
6
TH/s price$25.00120.0000TH/sNet Revenue forcast when reinvesting from ballance (after the months of reinvestment have passed. Ex: 3 months reinvestment - starting with day 91)
7
Fee / 10GH / day$0.0035Net Revenue forecastEvery dayEvery weekEvery month
8
Bitcoin price10,000.00BTCUSDBTC priceBTCUSDBTCUSDBTCUSDBTC priceDate
9
Reward/TH/Day0.00110000BTC0.12780000$1,278.001d$10,0001030778872.24814000$147,759,219,899,390.001d156088215.27415500$22,374,801,759,465.201d168537.44576609$24,159,363,546.051d$129,3942024-04-12
10
1.02240000$10,224.001w$10,0004638504924.96824000$664,916,489,525,985.001w292452249.86193900$41,922,198,311,238.901w436383.71949457$62,554,365,155.621w$143,3472024-04-19
11
Investment3,000.003.78699769$46,478.071m$12,27315713331704.45680000$2,764,460,354,073,060.001m711056112.35884000$125,096,731,177,628.001m1258605.54062831$221,427,586,709.491m$158,8062024-05-12
12
0.30000000BTC15.62408440$533,964.786m$34,17663075129743.49660000$30,900,483,245,425,400.006m2501226067.49583000$1,225,349,745,707,740.006m4774779.84174945$2,339,162,917,311.106m$489,9002024-10-09
13
21.87657705$3,135,945.111y$143,34786802426437.38140000$178,365,160,095,214,000.001y3382572612.50242000$6,950,647,929,155,770.001y6526072.74031292$13,410,039,982,680.001y$1,854,8202025-04-12
14
Discount
BTC HOLD value
$43,004.15
BTC HOLD value
$616,452.21
BTC HOLD value
$616,452.21
BTC HOLD value
$616,452.21
15
Final Investment3,000
16
Adjustments based on previous year (2017)
17
Every 14 days diff. adjustment
7%7.19%
(that means that starting from 317,688,400,354 adding every 14 days +7.19%, by the end of the year we come to 1,931,136,454,487)
18
BTC price increase0%10.78%
(that means that starting from $976.65 adding every 14 days +10.78%, by the end of the year we come to ~$14,000)
19
20
2018 starting difficulty
2018 BTC starting price
21
1,931,136,454,487$14,000.00
22
Youtube Tutorial :
23
2018 ending difficulty estimation
2018 BTC ending price
Day to estimate your forecast ? (Ex. day 1, day 31, ... day 365)
24
11,214,790,937,407$200,686365
25
Instant Revenue forecast (no reinvestment)
26
How many times, difficulty increased over every year
How many times, BTC price increased over every year
BTCUSD
27
2011-01-0316,3072011-01-01$0.30
<- WOW, this was early adopting
0.02000463$2,825.611d
28
2012-01-081,250,75776.702012-01-01$5.1017.000.14003243$19,779.251w
29
2013-01-083,249,5492.602013-01-01$132.610.60013900$84,768.221m
30
2014-01-021,418,481,395436.52*2014-01-01$77358.043.60083398$508,609.316m
31
2014-12-3040,640,955,01628.652015-01-01$3170.417.30169113$1,031,346.661y
32
2015-12-31103,880,340,8152.562016-01-01$4331.37$43,004.15
BTC HOLD value
33
2016-12-28317,688,400,3543.062017-01-01$9772.25
34
2018-01-011,931,136,454,4876.082018-01-01$14,00014.33
35
2018-12-3115,449,091,635,8968.002019-01-01$4,6200.33
36
37
*
If we look at the multiplicator from 2013 to 2014 (436 times) - we should note that this was the time when ASICs got into the market
38
We will never know what happens but obviously more and more efficient miners are going to be produced so the increase in difficulty is obvious
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