Cloud-Mining-example-model.xlsx
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ABCDEFGHIJKLMNOP
1
Profit Calculator
2
Invest. IDInvest. Value (USD)Month-YearSharesValue per Share (USD)Dividends per Share (BTC)Nb. Distribution / MonthDistributed Dividends (BTC)Cumulative Dividents (BTC)Profit ValueTotal Return (USD)NotesBTC/USD Rate
3
1$100.00Feb-18200$3,200.000.00029359120.003523080.704616$4,464.43$4,464.43PROFIT$6,477.90
4
2$322.00Feb-181$3,200.000.0002935920.000587180.70520318$4,246.24$4,568.24PROFIT$6,477.90
5
3$322.00Feb-18$1.000.0002935920.000587180.70520318$4,246.24$4,568.24PROFIT$6,477.90
6
4$322.00Feb-18$1.000.0002935920.000587180.70520318$4,246.24$4,568.24PROFIT$6,477.90
7
5$322.00Feb-18$3,200.000.0002935920.000587180.70520318$4,246.24$4,568.24PROFIT$6,477.90
8
6$322.00Feb-18$3,200.000.0002935920.000587180.70520318$4,246.24$4,568.24PROFIT$6,477.90
9
7$322.00Feb-18$3,200.000.0002935920.000587180.70520318$4,246.24$4,568.24PROFIT$6,477.90
10
8$322.00Feb-180.0002935920.000587180.70520318$4,246.24$4,568.24PROFIT$6,477.90
11
9$322.00Feb-180.0002935920.000587180.70520318$4,246.24$4,568.24PROFIT$6,477.90
12
10$322.00Feb-180.0002935920.000587180.70520318$4,246.24$4,568.24PROFIT$6,477.90
13
11$322.00Feb-180.0002935920.000587180.70520318$4,246.24$4,568.24PROFIT$6,477.90
14
12$322.00Feb-1810.0002935920.000587180.70579036$4,250.04$4,572.04PROFIT$6,477.90
15
13$322.00Feb-160.0002935920.000587180.70579036$4,250.04$4,572.04PROFIT$6,477.90
16
14$322.00Mar-160.0002935920.000587180.70579036$4,250.04$4,572.04PROFIT$6,477.90
17
15$322.00Apr-160.0002935920.000587180.70579036$4,250.04$4,572.04PROFIT$6,477.90
18
16$322.00May-160.0002935920.000587180.70579036$4,250.04$4,572.04PROFIT$6,477.90
19
17$322.00Jun-16$3,200.000.0002935920.000587180.70579036$4,250.04$4,572.04PROFIT$6,477.90
20
18$322.00Jul-16$3,200.000.0002935920.000587180.70579036$4,250.04$4,572.04PROFIT$6,477.90
21
19$322.00Aug-16$3,200.000.0002935920.000587180.70579036$4,250.04$4,572.04PROFIT$6,477.90
22
20$322.00Sep-16$3,200.000.0002935920.000587180.70579036$4,250.04$4,572.04PROFIT$6,477.90
23
21$322.00Oct-16$3,200.000.0002935920.000587180.70579036$4,250.04$4,572.04PROFIT$6,477.90
24
22$322.00Nov-16$3,200.000.0002935920.000587180.70579036$4,250.04$4,572.04PROFIT$6,477.90
25
23$322.00Dec-16$3,200.000.0002935910.000293590.70579036$4,250.04$4,572.04PROFIT$6,477.90
26
Dec-16
27
Dec-16
28
Dec-16
29
Dec-16
30
31
32
33
34
35
36
37
38
0.01556027
39
40
41
$38,434.32#N/A#N/A
42
$93,681.03
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
Loading...
 
 
 
Mining-Calculator
Sheet2
Sheet1
 
 
Main menu