ABCDEFGHIJKLMNOPQRSTUVWXYZ
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 Rake1200.00%
8
1st Rake $$130,000.00
9
1st Rake %: 20.00%
10
Multiplier rakes1.50
11
MultiplierRakes%:20.00%
12
13
14
15
16
17
18
# BTCFiat RateTotal ValueRake BTCRake USD
Rake USD Total
19
10.00000$130,000.00$1,300,000.002.00000$260,000.00$260,000.00
20
8.00400$195,000.00$1,560,780.001.60080$312,156.00$572,156.00
21
6.40640$292,500.00$1,873,872.001.28128$374,774.40$946,930.40
22
5.12768$438,750.00$2,249,769.601.02554$449,953.92$1,396,884.32
23
4.10420$658,125.00$2,701,076.630.82084$540,215.33$1,937,099.65
24
3.28500$987,187.50$3,242,910.940.65700$648,582.19$2,585,681.83
25
2.62931$1,480,781.25$3,893,432.950.52586$778,686.59$3,364,368.42
26
2.10450$2,221,171.88$4,674,456.210.42090$934,891.24$4,299,259.66
27
1.68444$3,331,757.81$5,612,146.130.33689$1,122,429.23$5,421,688.89
28
1.34823$4,997,636.72$6,737,963.750.26965$1,347,592.75$6,769,281.64
29
1.07912$7,496,455.08$8,089,574.600.21582$1,617,914.92$8,387,196.56
30
0.86373$11,244,682.62$9,712,369.720.17275$1,942,473.94$10,329,670.51
31
0.69133$16,867,023.93$11,660,679.650.13827$2,332,135.93$12,661,806.44
32
0.55334$25,300,535.89$13,999,798.530.11067$2,799,959.71$15,461,766.14
33
0.44289$37,950,803.83$16,808,031.510.08858$3,361,606.30$18,823,372.44
34
Total Rake$18,823,372.44
35
Rake + BTC$35,631,403.95
36
37
38
39
40
HypoMyth's BTC sell ladder Plan
41
42
Sell Parameters:
43
# Bitcoins:10
44
Total Invested$100,000.00
45
Avg $ per BTC$10,000.00
46
Gain 1st Rake1200.00%
Reinvest Parameters:
47
1st Rake $$130,000.00# reinvest/rake3.000
48
1st Rake %: 20.00%% reinvested80.00%
Reinvest Parameters:
49
Multiplier rakes1.51st reinvest10.00%1st reinvest70.00%
50
MultiplierRakes%:20.00%2nd reinvest20.00%2nd reinvest40.00%
51
3rd reinvest30.00%3rd reinvest15.00%
52
Total41.67%
53
54
55
56
REINVEST RESERVES1st reinvestment Trigger2nd reinvestment Trigger3rd reinvestment Trigger
57
# BTCFiat RateTotal ValueRake BTCRake USD
Rake USD Total
Price# BTC$ AmtPrice# BTC$ AmtPrice# BTC$ Amt
58
10.00000$130,000.00$1,300,000.002.00000$260,000.00$260,000.00$208,000.00$117,000.000.5925925926$69,333.33$93,600.000.7407407407$69,333.33$65,520.001.058201058$69,333.33
59
8.86984$195,000.00$1,729,619.051.77397$345,923.81$605,923.81$276,739.05$175,500.000.5256202234$92,246.35$140,400.000.6570252792$92,246.35$98,280.000.9386075418$92,246.35
60
7.86741$292,500.00$2,301,216.961.57348$460,243.39$1,066,167.20$368,194.71$263,250.000.466216795$122,731.57$210,600.000.5827709937$122,731.57$147,420.000.832529991$122,731.57
61
6.97827$438,750.00$3,061,714.381.39565$612,342.88$1,678,510.08$489,874.30$394,875.000.4135268969$163,291.43$315,900.000.5169086211$163,291.43$221,130.000.7384408873$163,291.43
62
6.18961$658,125.00$4,073,538.081.23792$814,707.62$2,493,217.69$651,766.09$592,312.500.3667917936$217,255.36$473,850.000.458489742$217,255.36$331,695.000.6549853457$217,255.36
63
5.49009$987,187.50$5,419,745.431.09802$1,083,949.09$3,577,166.78$867,159.27$888,468.750.3253384988$289,053.09$710,775.000.4066731236$289,053.09$497,542.500.5809616051$289,053.09
64
4.86962$1,480,781.25$7,210,842.250.97392$1,442,168.45$5,019,335.23$1,153,734.76$1,332,703.130.2885700844$384,578.25$1,066,162.500.3607126055$384,578.25$746,313.750.5153037221$384,578.25
65
4.31928$2,221,171.88$9,593,853.920.86386$1,918,770.78$6,938,106.01$1,535,016.63$1,999,054.690.2559570844$511,672.21$1,599,243.750.3199463554$511,672.21$1,119,470.630.4570662221$511,672.21
66
3.83113$3,331,757.81$12,764,394.220.76623$2,552,878.84$9,490,984.86$2,042,303.08$2,998,582.030.227029871$680,767.69$2,398,865.630.2837873388$680,767.69$1,679,205.940.405410484$680,767.69
67
3.39815$4,997,636.72$16,982,722.600.67963$3,396,544.52$12,887,529.38$2,717,235.62$4,497,873.050.2013718919$905,745.21$3,598,298.440.2517148649$905,745.21$2,518,808.910.3595926642$905,745.21
68
3.01411$7,496,455.08$22,595,108.060.60282$4,519,021.61$17,406,550.99$3,615,217.29$6,746,809.570.1786136718$1,205,072.43$5,397,447.660.2232670897$1,205,072.43$3,778,213.360.3189529853$1,205,072.43
69
2.67346$11,244,682.62$30,062,253.300.53469$6,012,450.66$23,419,001.65$4,809,960.53$10,120,214.360.1584274917$1,603,320.18$8,096,171.480.1980343647$1,603,320.18$5,667,320.040.2829062352$1,603,320.18
70
2.37132$16,867,023.93$39,997,112.250.47426$7,999,422.45$31,418,424.10$6,399,537.96$15,180,321.530.1405226704$2,133,179.32$12,144,257.230.175653338$2,133,179.32$8,500,980.060.2509333401$2,133,179.32
71
2.10332$25,300,535.89$53,215,205.540.42066$10,643,041.11$42,061,465.21$8,514,432.89$22,770,482.300.1246413782$2,838,144.30$18,216,385.840.1558017227$2,838,144.30$12,751,470.090.2225738896$2,838,144.30
72
1.86561$37,950,803.83$70,801,563.940.37312$14,160,312.79$56,221,777.99$11,328,250.23$34,155,723.450.110554924$3,776,083.41$27,324,578.760.138193655$3,776,083.41$19,127,205.130.1974195071$3,776,083.41
73
Total Rake$56,221,777.99
74
Rake + BTC$127,023,341.93
75
76
Total Rake$44,977,422.39Total Reinvest Reserves
77
78
Total RakeRake - Reinvest Reserves
79
80