| A | B | C | D | E | F | G | H | I | J | K | L | M | N | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | HNW REFINERY Wallet Calculator (V1.5) | |||||||||||||
2 | This spreadsheet is read-only. >> Please make your own copy << Original Source Code from Kelly Snook - Thank you very much <3 | |||||||||||||
3 | Use this calculator to experiment with HFUEL refinery strategies to figure out: | |||||||||||||
4 | ||||||||||||||
5 | * | How much HFUEL should I deposit? | ||||||||||||
6 | * | How often and when should I compound/claim? | ||||||||||||
7 | * | By when can I earn back my initial deposit? | ||||||||||||
8 | * | How can I maximize the total return on my initial investment? | ||||||||||||
9 | * | When will this wallet stop working / blow out / reach its max payout? | ||||||||||||
10 | * | How many wallets should I use? | ||||||||||||
11 | * | What happens to my investment if the price of HFUEL rises/falls? | ||||||||||||
12 | ||||||||||||||
13 | Instructions: Enter values into the white fields in this "Calculator" tab, then choose your compound/claim schedule according to your preferences using the "calc1 calc2 calc3" and "Compounding Template" tabs. Number of wallets must be > 0. This calculator provides some autotuned compounding schedule templates you can use to help you know when you need to stop compounding. Note: All automated hydration formulas are tuned so wallet stops compounding after the max token payout is reached to optimise return from the wallet. | |||||||||||||
14 | ||||||||||||||
15 | Compounding Template | #2 | #6 | #7 | Ratio | 1.95 | Cost per HNW | $6.39 | ||||||
16 | NET INCOME | MAX PAYOUT | xHNW | HNW needed | needed / post tax | $ needed pre tax | ||||||||
17 | Total invested | $3,885.00 | $3,885.00 | $3,885.00 | 255.5% | 0 | 0 | $ - | $ - | |||||
18 | Enter starting values in white fields below: | Total 6 yr Net before selling | 2,096,584.66 | 2,090,643.03 | 2,091,653.05 | 277.4% | 50 | 98 | $ 623.03 | $ 655.82 | ||||
19 | Wallets (equal sizes) | Total 6 yr Net ($) after selling | $656,012.03 | $654,139.16 | $654,454.94 | 299.3% | 100 | 195 | $ 1,246.05 | $ 1,311.63 | ||||
20 | Number of wallets | 1 | 321.2% | 150 | 293 | $ 1,869.08 | $ 1,967.45 | |||||||
21 | Total starting deposit to be split (HFUEL) | 10000 | 343.1% | 200 | 390 | $ 2,492.10 | $ 2,623.26 | |||||||
22 | HFUEL per wallet | 10000 | Earnings after 3 months | $0.00 | $811.99 | $690.43 | 365.0% | 250 | 488 | $ 3,115.13 | $ 3,279.08 | |||
23 | Ave Daily Draw end Y1 | $397.51 | $181.40 | $496.40 | ||||||||||
24 | Price of | hfuel-launchpad | Ave Daily Draw end Y2 | $4,677.30 | $1,220.79 | $4,399.06 | ||||||||
25 | Starting Price Day 1 | $0.37000 | Ave Daily Draw end Y3 | $0.00 | $3,596.31 | $3,211.30 | Ratio | 1.251 | Cost per SK | $0.2087 | ||||
26 | % change per day | 0.00% | Ave Daily Draw end Y4 | $0.00 | $0.00 | $0.00 | DAILY INTEREST | xSK | SK needed | needed / post tax | $ needed pre tax | |||
27 | Today's Date | 6 May 2022 | Ave Daily Draw end Y5 | $0.00 | $0.00 | $0.00 | 0.8% | 0 | 0 | $ - | $ - | |||
28 | Ave Daily Draw end Y6 | $0.00 | $0.00 | $0.00 | 0.9% | 400 | 500 | $ 104.43 | $ 109.93 | |||||
29 | Monthly Income end Q1 | $0.00 | $326.91 | $267.55 | 1.0% | 2,000 | 2,502 | $ 522.17 | $ 549.65 | |||||
30 | Amount of xHNW | 0.00 | Monthly Income end Y1 | $0.00 | $1,576.91 | $2,431.01 | 1.1% | 10,000 | 12,510 | $ 2,610.84 | $ 2,748.25 | |||
31 | Amount of xSK | 0.00 | Monthly Income end Y2 | $17,842.15 | $10,013.88 | $18,077.64 | 1.2% | 50,000 | 62,550 | $ 13,054.19 | $ 13,741.25 | |||
32 | Monthly Income end Y3 | $0.00 | $105,911.26 | $94,572.83 | ||||||||||
33 | My max payout in % | 255.5 | Monthly Income end Y4 | $0.00 | $0.00 | $0.00 | ||||||||
34 | My daily % | 0.8 | Monthly Income end Y5 | $0.00 | $0.00 | $0.00 | REFERRAL BONUS | Ratio | 1.95 | Cost per HNW | $6.39 | |||
35 | Monthly Income end Y6 | $0.00 | $0.00 | $0.00 | Referral Level | xHNW | HNW needed | needed / post tax | $ needed pre tax | |||||
36 | My max hfuel deposit size | 2,191,780.82 | Yearly Income end Y1 | $0.00 | $7,867.24 | $7,795.07 | 1 | 15 | 29 | $ 187 | $ 196.74 | |||
37 | Yearly Income end Y2 | $17,842.15 | $56,098.73 | $60,457.62 | 2 | 30 | 59 | $ 374 | $ 393.49 | |||||
38 | If the calculator is helpful, then I would be happy if you use my wingman address in the Refinery: | Yearly Income end Y3 | $642,054.88 | $447,832.32 | $571,782.83 | 3 | 62 | 121 | $ 773 | $ 813.21 | ||||
39 | Yearly Income end Y4 | $0.00 | $146,225.87 | $18,304.42 | 4 | 125 | 244 | $ 1,558 | $ 1,639.54 | |||||
40 | Wingman: DEFINATOR 0x428a10825e3529D95dF8C5b841694318Ca95446f | Yearly Income end Y5 | $0.00 | $0.00 | $0.00 | 5 | 250 | 488 | $ 3,115 | $ 3,279.08 | ||||
41 | Yearly Income end Y6 | $0.00 | $0.00 | $0.00 | 6 | 396 | 772 | $ 4,934 | $ 5,194.06 | |||||
42 | 6 yr Total Gas Fee Estimate total | 7 | 588 | 1,147 | $ 7,327 | $ 7,712.39 | ||||||||
43 | $1,357.50 | $1,714.50 | $1,338.00 | 8 | 832 | 1,622 | $ 10,367 | $ 10,912.77 | ||||||
44 | 9 | 1,134 | 2,211 | $ 14,130 | $ 14,873.90 | |||||||||
45 | IMPORTANT ASSUMPTIONS: | 10 | 1,500 | 2,925 | $ 18,691 | $ 19,674.47 | ||||||||
46 | * | This calculator assumes you have one or more refinery wallets and that if you have multiple wallets, they are of the same size and have no downlines and that you compound and claim on all of them according to the same schedule | 11 | 1,936 | 3,775 | $ 24,124 | $ 25,393.19 | |||||||
47 | * | These calculations include whale taxes, compound/claim taxes, and selling taxes | 12 | 2,448 | 4,774 | $ 30,503 | $ 32,108.74 | |||||||
48 | * | This calculator includes checks for Net Positive NDV, Whale tax tier, max % payout reached and max hfuel token payout reached and returns zero available if either max payout is reached | 13 | 3,042 | 5,932 | $ 37,905 | $ 39,899.83 | |||||||
49 | * | These calculations neglect referral reward bonuses | 14 | 3,724 | 7,262 | $ 46,403 | $ 48,845.16 | |||||||
50 | * | These calculations neglect ANY OTHER downline or team effects, and show what happens if it's just you with your individual wallets | 15 | 4,500 | 8,775 | $ 56,072 | $ 59,023.42 | |||||||
51 | * | These calculations neglect airdrops | ||||||||||||
52 | * | This calculator is for educational and entertainment purposes only and should not be considered financial advice. It is an individual initiative for learning and experimentation | ||||||||||||