ABCDEFGHIJKLMNOPQRSTUVWX
1
2
Machine:Quantity:Unit price ($):Total ($):
3
Antminer S19KJ XP Pro 151TH1$4,100$4,100
4
Includes:
5
- Shipping China to Ethiopia.Historical price$14,000
6
- Shipping insurrance.Jan 2022-70.71%
7
8
Energy usage
9
Energy consumption (kW)3.247
10
11
12
HostingPrice ($ per kWh):Price per miner($):Total ($):
13
Monthly fee $0.055$129$129
14
Includes:
15
- Hosting.
16
- Energy.
17
- Onsite technical staff.
18
- Onsite security.
19
- Highspeed internet.
20
- Management fee.
21
Setup fee$25$25
22
23
Machine lifetime
24
Expected economic lifetime of this model is:
4years
25
Minimal electricity contract price3years
26
Revenue
27
Monthly revenue based on current market conditions
0.01BTC
28
Total revenue0.25BTC
29
30
The halving
Consultation with Mitchell Weijerman or team: https://form.typeform.com/to/SVlMbLK5
31
Months untill the next halving2Months
Want to buy miners? Fill in the form: https://form.typeform.com/to/PQ7EMFH4
32
33
Bitcoin
34
Current Bitcoin price$85,740
35
36
Scnatrio #1: Current situation with Bitcoin live price
37
BTC live price$85,740
38
39
40
No of machinesUsage per miner (kW)Cost per minerElectricity BillTotal electricity ($):Total rev (BTC)Total rev ($)Net income ($):
41
1 month13.247$128.58$128.58$128.580.01$857.40$728.82
44
48 months13.247$128.58$128.58$6,171.900.25$21,435.04$15,263.14
45
46
Total profit:$11,163.14
47
(Income - Investment)272.27%
48
````
In case of a lower prices
49
Scenario #2: $30k Bitcoin
50
BTC Reference price$30,000
51
52
53
No of machinesUsage per miner (kW)Cost per minerElectricity BillTotal electricity ($):Total rev (BTC)Total rev ($)Net income ($):
54
1 month13.247$128.58$128.58$128.580.01$300.00$171.42
55
48 months13.247$128.58$128.58$6,171.900.25$7,500.00$1,328.10
56
57
Total profit:-$2,771.90
58
(Income - Investment)-67.61%
59
60
Scenario #2: $50K Bitcoin
61
BTC Reference price$50,000
62
63
64
No of machinesUsage per miner (kW)Cost per minerElectricity BillTotal electricity ($):Total rev (BTC)Total rev ($)Net income ($):
65
1 month13.247$128.58$128.58$128.580.01$500.00$371.42
66
48 months13.247$128.58$128.58$6,171.900.25$12,500.00$6,328.10
67
68
Total profit:$2,228.10
69
In case of a higher prices
(Income - Investment)54.34%
70
Scenario #3: $75K Bitcoin
71
BTC Reference price$75,000
72
73
74
No of machinesUsage per miner (kW)Cost per minerElectricity BillTotal electricity ($):Total rev (BTC)Total rev ($)Net income ($):
75
1 month13.247$128.58$128.58$128.580.01$750.00$621.42
76
48 months13.247$128.58$128.58$6,171.900.25$18,750.00$12,578.10
77
78
Total profit:$8,478.10
79
(Income - Investment)206.78%
80
Scenario #4: $100K Bitcoin
81
BTC Reference price$100,000
82
83
84
No of machinesUsage per miner (kW)Cost per minerElectricity BillTotal electricity ($):Total rev (BTC)Total rev ($)Net income ($):
85
1 month13.247$128.58$128.58$128.580.01$1,000.00$871.42
86
48 months13.247$128.58$128.58$6,171.900.25$25,000.00$18,828.10
87
88
Total profit:$14,728.10
89
(Income - Investment)359.22%
90
91
Scenario #5: $120K Bitcoin
92
BTC Reference price$120,000
93
94
95
No of machinesUsage per miner (kW)Cost per minerElectricity BillTotal electricity ($):Total rev (BTC)Total rev ($)Net income ($):
96
1 month13.247$128.58$128.58$128.580.01$1,200.00$1,071.42
97
48 months13.247$128.58$128.58$6,171.900.25$30,000.00$23,828.10
98
99
Total profit:$19,728.10
100
(Income - Investment)481.17%
101
Scenario #6: $150K Bitcoin
102
BTC Reference price$150,000