My Miner One Projections

	A	B	C	D
1	BTC/USD Today	$6,785.00	$6,785.00	$6,785.00
2	BTC/USD In 3 years	$6,785.00	$11,000.00	$50,000.00
3
4	My projections
5	Estimated raised total in ICO	$6,000,000.00	$6,000,000.00	$6,000,000.00
6	My contribution	$10,000.00	$10,000.00	$10,000.00
7	Share of tokens	0.001366666667	0.001366666667	0.001366666667
8	Cost of build out not related to miners (35%)	$2,100,000.00	$2,100,000.00	$2,100,000.00
9	Available for miners (65%)	$3,900,000.00	$3,900,000.00	$3,900,000.00
10	Number of Halong 16T (@$2429)	1,605	1,605	1,605
11	Hashrate (Th/s)	25680	25680	25680
12	Difficulty	3462542391191.56	3462542391191.56	3462542391191.56
13	Power per month (kWh)	1733400	1733400	1733400
14	BTC/Day	1.864935494	1.864935494	1.864935494
15	BTC/Month	55.94806481	55.94806481	55.94806481
16	BTC in Power costs	20.43802506	12.60654545	2.77344000
17	5% operating costs	2.79740324	2.79740324	2.79740324
18	Net profit in BTC	32.71263651	40.54411611	50.37722157
19	23% Reinvestment	7.523906398	9.325146706	11.58676096
20	77% to token holders	25.18873011	31.21896941	38.79046061
21
22	My BTC/mo	0.03442459782	0.04266592486	0.0530136295
23	My BTC/yr	0.4130951739	0.5119910983	0.6361635539
24	My BTC/3yr	1.239285522	1.535973295	1.908490662
25
26	My BTC if I bought $10k today	1.473839352	1.473839352	1.473839352
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