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 | HypoMyth's BTC sell ladder Plan | |||||||||||||||||||||||||
2 | ||||||||||||||||||||||||||
3 | Sell Parameters: | |||||||||||||||||||||||||
4 | # Bitcoins: | 10.00 | ||||||||||||||||||||||||
5 | Total Invested | $100,000.00 | ||||||||||||||||||||||||
6 | Avg $ per BTC | $10,000.00 | ||||||||||||||||||||||||
7 | Gain 1st Rake | 1200.00% | ||||||||||||||||||||||||
8 | 1st Rake $ | $130,000.00 | ||||||||||||||||||||||||
9 | 1st Rake %: | 20.00% | ||||||||||||||||||||||||
10 | Multiplier rakes | 1.50 | ||||||||||||||||||||||||
11 | MultiplierRakes%: | 20.00% | ||||||||||||||||||||||||
12 | ||||||||||||||||||||||||||
13 | ||||||||||||||||||||||||||
14 | ||||||||||||||||||||||||||
15 | ||||||||||||||||||||||||||
16 | ||||||||||||||||||||||||||
17 | ||||||||||||||||||||||||||
18 | # BTC | Fiat Rate | Total Value | Rake BTC | Rake USD | Rake USD Total | ||||||||||||||||||||
19 | 10.00000 | $130,000.00 | $1,300,000.00 | 2.00000 | $260,000.00 | $260,000.00 | ||||||||||||||||||||
20 | 8.00400 | $195,000.00 | $1,560,780.00 | 1.60080 | $312,156.00 | $572,156.00 | ||||||||||||||||||||
21 | 6.40640 | $292,500.00 | $1,873,872.00 | 1.28128 | $374,774.40 | $946,930.40 | ||||||||||||||||||||
22 | 5.12768 | $438,750.00 | $2,249,769.60 | 1.02554 | $449,953.92 | $1,396,884.32 | ||||||||||||||||||||
23 | 4.10420 | $658,125.00 | $2,701,076.63 | 0.82084 | $540,215.33 | $1,937,099.65 | ||||||||||||||||||||
24 | 3.28500 | $987,187.50 | $3,242,910.94 | 0.65700 | $648,582.19 | $2,585,681.83 | ||||||||||||||||||||
25 | 2.62931 | $1,480,781.25 | $3,893,432.95 | 0.52586 | $778,686.59 | $3,364,368.42 | ||||||||||||||||||||
26 | 2.10450 | $2,221,171.88 | $4,674,456.21 | 0.42090 | $934,891.24 | $4,299,259.66 | ||||||||||||||||||||
27 | 1.68444 | $3,331,757.81 | $5,612,146.13 | 0.33689 | $1,122,429.23 | $5,421,688.89 | ||||||||||||||||||||
28 | 1.34823 | $4,997,636.72 | $6,737,963.75 | 0.26965 | $1,347,592.75 | $6,769,281.64 | ||||||||||||||||||||
29 | 1.07912 | $7,496,455.08 | $8,089,574.60 | 0.21582 | $1,617,914.92 | $8,387,196.56 | ||||||||||||||||||||
30 | 0.86373 | $11,244,682.62 | $9,712,369.72 | 0.17275 | $1,942,473.94 | $10,329,670.51 | ||||||||||||||||||||
31 | 0.69133 | $16,867,023.93 | $11,660,679.65 | 0.13827 | $2,332,135.93 | $12,661,806.44 | ||||||||||||||||||||
32 | 0.55334 | $25,300,535.89 | $13,999,798.53 | 0.11067 | $2,799,959.71 | $15,461,766.14 | ||||||||||||||||||||
33 | 0.44289 | $37,950,803.83 | $16,808,031.51 | 0.08858 | $3,361,606.30 | $18,823,372.44 | ||||||||||||||||||||
34 | Total Rake | $18,823,372.44 | ||||||||||||||||||||||||
35 | Rake + BTC | $35,631,403.95 | ||||||||||||||||||||||||
36 | ||||||||||||||||||||||||||
37 | ||||||||||||||||||||||||||
38 | ||||||||||||||||||||||||||
39 | ||||||||||||||||||||||||||
40 | HypoMyth's BTC sell ladder Plan | |||||||||||||||||||||||||
41 | ||||||||||||||||||||||||||
42 | Sell Parameters: | |||||||||||||||||||||||||
43 | # Bitcoins: | 10 | ||||||||||||||||||||||||
44 | Total Invested | $100,000.00 | ||||||||||||||||||||||||
45 | Avg $ per BTC | $10,000.00 | ||||||||||||||||||||||||
46 | Gain 1st Rake | 1200.00% | Reinvest Parameters: | |||||||||||||||||||||||
47 | 1st Rake $ | $130,000.00 | # reinvest/rake | 3.000 | ||||||||||||||||||||||
48 | 1st Rake %: | 20.00% | % reinvested | 80.00% | Reinvest Parameters: | |||||||||||||||||||||
49 | Multiplier rakes | 1.5 | 1st reinvest | 10.00% | 1st reinvest | 70.00% | ||||||||||||||||||||
50 | MultiplierRakes%: | 20.00% | 2nd reinvest | 20.00% | 2nd reinvest | 40.00% | ||||||||||||||||||||
51 | 3rd reinvest | 30.00% | 3rd reinvest | 15.00% | ||||||||||||||||||||||
52 | Total | 41.67% | ||||||||||||||||||||||||
53 | ||||||||||||||||||||||||||
54 | ||||||||||||||||||||||||||
55 | ||||||||||||||||||||||||||
56 | REINVEST RESERVES | 1st reinvestment Trigger | 2nd reinvestment Trigger | 3rd reinvestment Trigger | ||||||||||||||||||||||
57 | # BTC | Fiat Rate | Total Value | Rake BTC | Rake USD | Rake USD Total | Price | # BTC | $ Amt | Price | # BTC | $ Amt | Price | # BTC | $ Amt | |||||||||||
58 | 10.00000 | $130,000.00 | $1,300,000.00 | 2.00000 | $260,000.00 | $260,000.00 | $208,000.00 | $117,000.00 | 0.5925925926 | $69,333.33 | $93,600.00 | 0.7407407407 | $69,333.33 | $65,520.00 | 1.058201058 | $69,333.33 | ||||||||||
59 | 8.86984 | $195,000.00 | $1,729,619.05 | 1.77397 | $345,923.81 | $605,923.81 | $276,739.05 | $175,500.00 | 0.5256202234 | $92,246.35 | $140,400.00 | 0.6570252792 | $92,246.35 | $98,280.00 | 0.9386075418 | $92,246.35 | ||||||||||
60 | 7.86741 | $292,500.00 | $2,301,216.96 | 1.57348 | $460,243.39 | $1,066,167.20 | $368,194.71 | $263,250.00 | 0.466216795 | $122,731.57 | $210,600.00 | 0.5827709937 | $122,731.57 | $147,420.00 | 0.832529991 | $122,731.57 | ||||||||||
61 | 6.97827 | $438,750.00 | $3,061,714.38 | 1.39565 | $612,342.88 | $1,678,510.08 | $489,874.30 | $394,875.00 | 0.4135268969 | $163,291.43 | $315,900.00 | 0.5169086211 | $163,291.43 | $221,130.00 | 0.7384408873 | $163,291.43 | ||||||||||
62 | 6.18961 | $658,125.00 | $4,073,538.08 | 1.23792 | $814,707.62 | $2,493,217.69 | $651,766.09 | $592,312.50 | 0.3667917936 | $217,255.36 | $473,850.00 | 0.458489742 | $217,255.36 | $331,695.00 | 0.6549853457 | $217,255.36 | ||||||||||
63 | 5.49009 | $987,187.50 | $5,419,745.43 | 1.09802 | $1,083,949.09 | $3,577,166.78 | $867,159.27 | $888,468.75 | 0.3253384988 | $289,053.09 | $710,775.00 | 0.4066731236 | $289,053.09 | $497,542.50 | 0.5809616051 | $289,053.09 | ||||||||||
64 | 4.86962 | $1,480,781.25 | $7,210,842.25 | 0.97392 | $1,442,168.45 | $5,019,335.23 | $1,153,734.76 | $1,332,703.13 | 0.2885700844 | $384,578.25 | $1,066,162.50 | 0.3607126055 | $384,578.25 | $746,313.75 | 0.5153037221 | $384,578.25 | ||||||||||
65 | 4.31928 | $2,221,171.88 | $9,593,853.92 | 0.86386 | $1,918,770.78 | $6,938,106.01 | $1,535,016.63 | $1,999,054.69 | 0.2559570844 | $511,672.21 | $1,599,243.75 | 0.3199463554 | $511,672.21 | $1,119,470.63 | 0.4570662221 | $511,672.21 | ||||||||||
66 | 3.83113 | $3,331,757.81 | $12,764,394.22 | 0.76623 | $2,552,878.84 | $9,490,984.86 | $2,042,303.08 | $2,998,582.03 | 0.227029871 | $680,767.69 | $2,398,865.63 | 0.2837873388 | $680,767.69 | $1,679,205.94 | 0.405410484 | $680,767.69 | ||||||||||
67 | 3.39815 | $4,997,636.72 | $16,982,722.60 | 0.67963 | $3,396,544.52 | $12,887,529.38 | $2,717,235.62 | $4,497,873.05 | 0.2013718919 | $905,745.21 | $3,598,298.44 | 0.2517148649 | $905,745.21 | $2,518,808.91 | 0.3595926642 | $905,745.21 | ||||||||||
68 | 3.01411 | $7,496,455.08 | $22,595,108.06 | 0.60282 | $4,519,021.61 | $17,406,550.99 | $3,615,217.29 | $6,746,809.57 | 0.1786136718 | $1,205,072.43 | $5,397,447.66 | 0.2232670897 | $1,205,072.43 | $3,778,213.36 | 0.3189529853 | $1,205,072.43 | ||||||||||
69 | 2.67346 | $11,244,682.62 | $30,062,253.30 | 0.53469 | $6,012,450.66 | $23,419,001.65 | $4,809,960.53 | $10,120,214.36 | 0.1584274917 | $1,603,320.18 | $8,096,171.48 | 0.1980343647 | $1,603,320.18 | $5,667,320.04 | 0.2829062352 | $1,603,320.18 | ||||||||||
70 | 2.37132 | $16,867,023.93 | $39,997,112.25 | 0.47426 | $7,999,422.45 | $31,418,424.10 | $6,399,537.96 | $15,180,321.53 | 0.1405226704 | $2,133,179.32 | $12,144,257.23 | 0.175653338 | $2,133,179.32 | $8,500,980.06 | 0.2509333401 | $2,133,179.32 | ||||||||||
71 | 2.10332 | $25,300,535.89 | $53,215,205.54 | 0.42066 | $10,643,041.11 | $42,061,465.21 | $8,514,432.89 | $22,770,482.30 | 0.1246413782 | $2,838,144.30 | $18,216,385.84 | 0.1558017227 | $2,838,144.30 | $12,751,470.09 | 0.2225738896 | $2,838,144.30 | ||||||||||
72 | 1.86561 | $37,950,803.83 | $70,801,563.94 | 0.37312 | $14,160,312.79 | $56,221,777.99 | $11,328,250.23 | $34,155,723.45 | 0.110554924 | $3,776,083.41 | $27,324,578.76 | 0.138193655 | $3,776,083.41 | $19,127,205.13 | 0.1974195071 | $3,776,083.41 | ||||||||||
73 | Total Rake | $56,221,777.99 | ||||||||||||||||||||||||
74 | Rake + BTC | $127,023,341.93 | ||||||||||||||||||||||||
75 | ||||||||||||||||||||||||||
76 | Total Rake | $44,977,422.39 | Total Reinvest Reserves | |||||||||||||||||||||||
77 | ||||||||||||||||||||||||||
78 | Total Rake | Rake - Reinvest Reserves | ||||||||||||||||||||||||
79 | ||||||||||||||||||||||||||
80 |