| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | This does not caclculate in an increase in hashrate over time! | |||||||||||||||||||||||||
2 | To use this yourself, go to file -> "make a copy" so you can edit your own values! | |||||||||||||||||||||||||
3 | Cash invested | 3500 | Value of BTC if Bought | Amt of BTC bought | BTC mined | Mined Value | Electricity cost | Total Profit Mining | Profit if Mining | Buy or Mine? | ||||||||||||||||
4 | Bitcoin price | 19000 | 1 | November 2022 | $3,500.00 | 0.1842105263 | 0.004748743719 | $90.23 | $0.00 | $90.23 | -$3,409.77 | BUY | ||||||||||||||
5 | 2 | December 2022 | $3,500.00 | 0.1842105263 | 0.009497487437 | $180.45 | $0.00 | $180.45 | -$3,319.55 | BUY | ||||||||||||||||
6 | Miner Name | S19j Pro | 3 | January 2023 | $3,500.00 | 0.1842105263 | 0.01424623116 | $270.68 | $0.00 | $270.68 | -$3,229.32 | BUY | ||||||||||||||
7 | Miner Watts | 3300 | 4 | February 2023 | $3,500.00 | 0.1842105263 | 0.01899497487 | $360.90 | $0.00 | $360.90 | -$3,139.10 | BUY | ||||||||||||||
8 | Miner Hashrate (TH/s) | 105 | 5 | March 2023 | $3,500.00 | 0.1842105263 | 0.02374371859 | $451.13 | $0.00 | $451.13 | -$3,048.87 | BUY | ||||||||||||||
9 | 6 | April 2023 | $3,500.00 | 0.1842105263 | 0.02849246231 | $541.36 | $0.00 | $541.36 | -$2,958.64 | BUY | ||||||||||||||||
10 | KWH price | 0 | 7 | May 2023 | $3,500.00 | 0.1842105263 | 0.03324120603 | $631.58 | $0.00 | $631.58 | -$2,868.42 | BUY | ||||||||||||||
11 | 8 | June 2023 | $3,500.00 | 0.1842105263 | 0.03798994975 | $721.81 | $0.00 | $721.81 | -$2,778.19 | BUY | ||||||||||||||||
12 | Tax deduction | 0.3 | 9 | July 2023 | $3,500.00 | 0.1842105263 | 0.04273869347 | $812.04 | $0.00 | $812.04 | -$2,687.96 | BUY | ||||||||||||||
13 | 10 | August 2023 | $3,500.00 | 0.1842105263 | 0.04748743719 | $902.26 | $0.00 | $902.26 | -$2,597.74 | BUY | ||||||||||||||||
14 | 11 | September 2023 | $3,500.00 | 0.1842105263 | 0.0522361809 | $992.49 | $0.00 | $992.49 | -$2,507.51 | BUY | ||||||||||||||||
15 | hashrate | 597000000 | 12 | October 2023 | $3,500.00 | 0.1842105263 | 0.05698492462 | $1,082.71 | $0.00 | $1,082.71 | -$2,417.29 | BUY | ||||||||||||||
16 | 13 | November 2023 | $3,500.00 | 0.1842105263 | 0.06173366834 | $1,172.94 | $0.00 | $1,172.94 | -$2,327.06 | BUY | ||||||||||||||||
17 | 14 | December 2023 | $3,500.00 | 0.1842105263 | 0.06648241206 | $1,263.17 | $0.00 | $1,263.17 | -$2,236.83 | BUY | ||||||||||||||||
18 | 15 | January 2024 | $3,500.00 | 0.1842105263 | 0.07123115578 | $1,353.39 | $0.00 | $1,353.39 | -$2,146.61 | BUY | ||||||||||||||||
19 | Crypto per day | 0.000158291 | 16 | February 2024 | $3,500.00 | 0.1842105263 | 0.0759798995 | $1,443.62 | $0.00 | $1,443.62 | -$2,056.38 | BUY | ||||||||||||||
20 | Cost per day | 0 | 17 | March 2024 | $3,500.00 | 0.1842105263 | 0.08072864322 | $1,533.84 | $0.00 | $1,533.84 | -$1,966.16 | BUY | ||||||||||||||
21 | Crypto value | 3.007537688 | 18 | April 2024 | $3,500.00 | 0.1842105263 | 0.08547738693 | $1,624.07 | $0.00 | $1,624.07 | -$1,875.93 | BUY | ||||||||||||||
22 | crypto profit | 3.007537688 | 19 | May 2024 | $3,500.00 | 0.1842105263 | 0.09022613065 | $1,714.30 | $0.00 | $1,714.30 | -$1,785.70 | BUY | ||||||||||||||
23 | 20 | June 2024 | $3,500.00 | 0.1842105263 | 0.09497487437 | $1,804.52 | $0.00 | $1,804.52 | -$1,695.48 | BUY | ||||||||||||||||
24 | 21 | July 2024 | $3,500.00 | 0.1842105263 | 0.09734924623 | $1,849.64 | $0.00 | $1,849.64 | -$1,650.36 | BUY | ||||||||||||||||
25 | Monthly | 90.22613065 | 22 | August 2024 | $3,500.00 | 0.1842105263 | 0.09972361809 | $1,894.75 | $0.00 | $1,894.75 | -$1,605.25 | BUY | ||||||||||||||
26 | 23 | September 2024 | $3,500.00 | 0.1842105263 | 0.1020979899 | $1,939.86 | $0.00 | $1,939.86 | -$1,560.14 | BUY | ||||||||||||||||
27 | 24 | October 2024 | $3,500.00 | 0.1842105263 | 0.1044723618 | $1,984.97 | $0.00 | $1,984.97 | -$1,515.03 | BUY | ||||||||||||||||
28 | 25 | November 2024 | $3,500.00 | 0.1842105263 | 0.1068467337 | $2,030.09 | $0.00 | $2,030.09 | -$1,469.91 | BUY | ||||||||||||||||
29 | Price Target | 19000 | 26 | December 2024 | $3,500.00 | 0.1842105263 | 0.1092211055 | $2,075.20 | $0.00 | $2,075.20 | -$1,424.80 | BUY | ||||||||||||||
30 | Multiplier | 1 | 27 | January 2025 | $3,500.00 | 0.1842105263 | 0.1115954774 | $2,120.31 | $0.00 | $2,120.31 | -$1,379.69 | BUY | ||||||||||||||
31 | 28 | February 2025 | $3,500.00 | 0.1842105263 | 0.1139698492 | $2,165.43 | $0.00 | $2,165.43 | -$1,334.57 | BUY | ||||||||||||||||
32 | 29 | March 2025 | $3,500.00 | 0.1842105263 | 0.1163442211 | $2,210.54 | $0.00 | $2,210.54 | -$1,289.46 | BUY | ||||||||||||||||
33 | 30 | April 2025 | $3,500.00 | 0.1842105263 | 0.118718593 | $2,255.65 | $0.00 | $2,255.65 | -$1,244.35 | BUY | ||||||||||||||||
34 | 31 | May 2025 | $3,500.00 | 0.1842105263 | 0.1210929648 | $2,300.77 | $0.00 | $2,300.77 | -$1,199.23 | BUY | ||||||||||||||||
35 | 32 | June 2025 | $3,500.00 | 0.1842105263 | 0.1234673367 | $2,345.88 | $0.00 | $2,345.88 | -$1,154.12 | BUY | ||||||||||||||||
36 | 33 | July 2025 | $3,500.00 | 0.1842105263 | 0.1258417085 | $2,390.99 | $0.00 | $2,390.99 | -$1,109.01 | BUY | ||||||||||||||||
37 | 34 | August 2025 | $3,500.00 | 0.1842105263 | 0.1282160804 | $2,436.11 | $0.00 | $2,436.11 | -$1,063.89 | BUY | ||||||||||||||||
38 | 35 | September 2025 | $3,500.00 | 0.1842105263 | 0.1305904523 | $2,481.22 | $0.00 | $2,481.22 | -$1,018.78 | BUY | ||||||||||||||||
39 | 36 | October 2025 | $3,500.00 | 0.1842105263 | 0.1329648241 | $2,526.33 | $0.00 | $2,526.33 | -$973.67 | BUY | ||||||||||||||||
40 | 37 | November 2025 | $3,500.00 | 0.1842105263 | 0.135339196 | $2,571.44 | $0.00 | $2,571.44 | -$928.56 | BUY | ||||||||||||||||
41 | 38 | December 2025 | $3,500.00 | 0.1842105263 | 0.1377135678 | $2,616.56 | $0.00 | $2,616.56 | -$883.44 | BUY | ||||||||||||||||
42 | 39 | January 2026 | $3,500.00 | 0.1842105263 | 0.1400879397 | $2,661.67 | $0.00 | $2,661.67 | -$838.33 | BUY | ||||||||||||||||
43 | 40 | February 2026 | $3,500.00 | 0.1842105263 | 0.1424623116 | $2,706.78 | $0.00 | $2,706.78 | -$793.22 | BUY | ||||||||||||||||
44 | 41 | March 2026 | $3,500.00 | 0.1842105263 | 0.1448366834 | $2,751.90 | $0.00 | $2,751.90 | -$748.10 | BUY | ||||||||||||||||
45 | 42 | April 2026 | $3,500.00 | 0.1842105263 | 0.1472110553 | $2,797.01 | $0.00 | $2,797.01 | -$702.99 | BUY | ||||||||||||||||
46 | 43 | May 2026 | $3,500.00 | 0.1842105263 | 0.1495854271 | $2,842.12 | $0.00 | $2,842.12 | -$657.88 | BUY | ||||||||||||||||
47 | 44 | June 2026 | $3,500.00 | 0.1842105263 | 0.151959799 | $2,887.24 | $0.00 | $2,887.24 | -$612.76 | BUY | ||||||||||||||||
48 | 45 | July 2026 | $3,500.00 | 0.1842105263 | 0.1543341709 | $2,932.35 | $0.00 | $2,932.35 | -$567.65 | BUY | ||||||||||||||||
49 | 46 | August 2026 | $3,500.00 | 0.1842105263 | 0.1567085427 | $2,977.46 | $0.00 | $2,977.46 | -$522.54 | BUY | ||||||||||||||||
50 | 47 | September 2026 | $3,500.00 | 0.1842105263 | 0.1590829146 | $3,022.58 | $0.00 | $3,022.58 | -$477.42 | BUY | ||||||||||||||||
51 | 48 | October 2026 | $3,500.00 | 0.1842105263 | 0.1614572864 | $3,067.69 | $0.00 | $3,067.69 | -$432.31 | BUY | ||||||||||||||||
52 | 49 | November 2026 | $3,500.00 | 0.1842105263 | 0.1638316583 | $3,112.80 | $0.00 | $3,112.80 | -$387.20 | BUY | ||||||||||||||||
53 | 50 | December 2026 | $3,500.00 | 0.1842105263 | 0.1662060302 | $3,157.91 | $0.00 | $3,157.91 | -$342.09 | BUY | ||||||||||||||||
54 | 51 | January 2027 | $3,500.00 | 0.1842105263 | 0.168580402 | $3,203.03 | $0.00 | $3,203.03 | -$296.97 | BUY | ||||||||||||||||
55 | 52 | February 2027 | $3,500.00 | 0.1842105263 | 0.1709547739 | $3,248.14 | $0.00 | $3,248.14 | -$251.86 | BUY | ||||||||||||||||
56 | 53 | March 2027 | $3,500.00 | 0.1842105263 | 0.1733291457 | $3,293.25 | $0.00 | $3,293.25 | -$206.75 | BUY | ||||||||||||||||
57 | 54 | April 2027 | $3,500.00 | 0.1842105263 | 0.1757035176 | $3,338.37 | $0.00 | $3,338.37 | -$161.63 | BUY | ||||||||||||||||
58 | 55 | May 2027 | $3,500.00 | 0.1842105263 | 0.1780778894 | $3,383.48 | $0.00 | $3,383.48 | -$116.52 | BUY | ||||||||||||||||
59 | 56 | June 2027 | $3,500.00 | 0.1842105263 | 0.1804522613 | $3,428.59 | $0.00 | $3,428.59 | -$71.41 | BUY | ||||||||||||||||
60 | 57 | July 2027 | $3,500.00 | 0.1842105263 | 0.1828266332 | $3,473.71 | $0.00 | $3,473.71 | -$26.29 | BUY | ||||||||||||||||
61 | 58 | August 2027 | $3,500.00 | 0.1842105263 | 0.185201005 | $3,518.82 | $0.00 | $3,518.82 | $18.82 | MINE | ||||||||||||||||
62 | 59 | September 2027 | $3,500.00 | 0.1842105263 | 0.1875753769 | $3,563.93 | $0.00 | $3,563.93 | $63.93 | MINE | ||||||||||||||||
63 | 60 | October 2027 | $3,500.00 | 0.1842105263 | 0.1899497487 | $3,609.05 | $0.00 | $3,609.05 | $109.05 | MINE | ||||||||||||||||
64 | 61 | November 2027 | $3,500.00 | 0.1842105263 | 0.1923241206 | $3,654.16 | $0.00 | $3,654.16 | $154.16 | MINE | ||||||||||||||||
65 | 62 | December 2027 | $3,500.00 | 0.1842105263 | 0.1946984925 | $3,699.27 | $0.00 | $3,699.27 | $199.27 | MINE | ||||||||||||||||
66 | 63 | January 2028 | $3,500.00 | 0.1842105263 | 0.1970728643 | $3,744.38 | $0.00 | $3,744.38 | $244.38 | MINE | ||||||||||||||||
67 | 64 | February 2028 | $3,500.00 | 0.1842105263 | 0.1994472362 | $3,789.50 | $0.00 | $3,789.50 | $289.50 | MINE | ||||||||||||||||
68 | 65 | March 2028 | $3,500.00 | 0.1842105263 | 0.201821608 | $3,834.61 | $0.00 | $3,834.61 | $334.61 | MINE | ||||||||||||||||
69 | 66 | April 2028 | $3,500.00 | 0.1842105263 | 0.2041959799 | $3,879.72 | $0.00 | $3,879.72 | $379.72 | MINE | ||||||||||||||||
70 | 67 | May 2028 | $3,500.00 | 0.1842105263 | 0.2053831658 | $3,902.28 | $0.00 | $3,902.28 | $402.28 | MINE | ||||||||||||||||
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 |