80kW ASIC MINING PROFITS FLEX LEASE (4.5 - 5.5 cents per kWh available)
Bitmain S9 Bitcoin (BTC) Mining
• 80kW container = 58 Bitmain S9 units
• Production: 0.016 BTC/month
• (58 * 0.016 BTC) x BTC @ $5,000 = $4,640.00 per month
• 0.051 cents/kwh x 56,376 kWh/mo = $2,875.18 electricity
• Electric delivery = 78.3kW * $10/kW * 0.8 = $626.40
• PROFIT = Production – (Electricity + Delivery + Sales Tax) – Rental
• $4,640.00 – $3799.01 – $600.00
Profit per month: $240.99
Profit per year ≈ $2,891.88
• 80kW container = 58 Bitmain S9 units
• Production: 0.016 BTC/month
• (58 * 0.016 BTC) x BTC @ $8,000 = $7,424.00 per month
• 0.051 cents/kwh x 56,376 kWh/mo = $2,875.18 electricity
• Electric delivery = 78.3kW * $10/kW * 0.8 = $626.40
• PROFIT = Production – (Electricity + Delivery + Sales Tax) – Rental
• $7,424.00 – $3799.01 – $1,100.00
Profit per month: $2,524.99
Profit per year ≈ $30,299.88
• 80kW container = 58 Bitmain S9 units
• Production: 0.016 BTC / month
• (58 * 0.016 BTC) x BTC @ $12,000 = $11,136.00 per month
• 0.051 cents/kwh x 56,376 kWh/mo = $2,875.18 electricity
• Electric delivery = 78.3kW * $10/kW * 0.8 = $626.40
• Profit = Production – (Electricity + Delivery + Sales Tax) – Rental
• $11,136.00 – $3,799.01 – $1,500.00
Profit per month: $5,836.99
Profit per year ≈ $70,043.88
• 80kW container = 58 Bitmain S9 units
• Production: 0.016 BTC / month
• (58 * 0.016 BTC) x BTC @ $20,000 = $18,560.00 per month
• 0.051 cents/kwh x 56,376 kWh/mo = $2,875.18 electricity
• Electric delivery = 78.3kW * $10/kW * 0.8 = $626.40
• Profit = Production – (Electricity + Delivery + Sales Tax) – Rental
• $18,560.00 – $3,799.01 – $3,000.00
Profit per month: $11,760.99
Profit per year ≈ $141,131.88
• 80kW container = 58 Bitmain S9 units
• Production per unit: 0.016 BTC / month
• (58 * 0.016 BTC) x BTC @ $30,000 = $27,840.00 per month
• 0.051 cents/kwh x 56,376 kWh/mo = $2,875.18 electricity
• Electric delivery = 78.3kW * $10/kW * 0.8 = $626.40
• Profit = Production – (Electricity + Delivery + Sales Tax) – Rental
• $27,840.00 – $3,799.01 – $3,500.00
Profit per month: $20,540.99
Profit per year ≈ $246,491.88
Bitmain S17 Bitcoin (BTC) Mining
• 80kW container = 30 Bitmain S17 units
• Production: 0.0661 BTC / month
• (30 * 0.0661 BTC) x BTC @ $5,000 = $9,915.00 per month
• 0.051 cents/kwh x 54,432 kWh/mo = $2,776.03 electricity
• Electric delivery = 62.8kW * $10/kW * 0.8 = $502.40
• Profit = Production – (Electricity + Delivery + Sales Tax) – Rental
• $9,915.00 – $3,557.45 – $600.00
Profit per month: $5,757.55
Profit per year ≈ $69,090.60
• 80kW container = 30 Bitmain S17 units
• Production: 0.0661 BTC / month
• (30 * 0.0661 BTC) x BTC @ $8,000 = $15,864.00 per month
• 0.051 cents/kwh x 54,432 kWh/mo = $2,776.03 electricity
• Electric delivery = 62.8kW * $10/kW * 0.8 = $502.40
• Profit = Production – (Electricity + Delivery + Sales Tax) – Rental
• $15,864.00 – $3,557.45 – $1,100.00
Profit per month: $11,206.55
Profit per year ≈ $134,478.60
• 80kW container = 30 Bitmain S17 units
• Production: 0.0661 BTC / month
• (30 * 0.0661 BTC) x BTC @ $12,000 = $23,796.00 per month
• 0.051 cents/kwh x 54,432 kWh/mo = $2,776.03 electricity
• Electric delivery = 62.8kW * $10/kW * 0.8 = $502.40
• Profit = Production – (Electricity + Delivery + Sales Tax) – Rental
• $23,796.00 – $3,557.45 – $600.00
Profit per month: $19,638.55
Profit per year ≈ $235,662.60
• 80kW container = 30 Bitmain S17 units
• Production unit: 0.0661 BTC / month
• (30 * 0.0661 BTC) x BTC @ $20,000 = $39,660.00 per month
• 0.051 cents/kwh x 54,432 kWh/mo = $2,776.03 electricity
• Electric delivery = 62.8kW * $10/kW * 0.8 = $502.40
• Profit = Production – (Electricity + Delivery + Sales Tax) – Rental
• $39,660.00 – $3,557.45 – $3,000.00
Profit per month: $33,102.55
Profit per year ≈ $397,230.60
• 80kW container = 30 Bitmain S17 units
• Production unit: 0.0661 BTC / month
• (30 * 0.0661 BTC) x BTC @ $30,000 = $59,490.00 per month
• 0.051 cents/kwh x 54,432 kWh/mo = $2,776.03 electricity
• Electric delivery = 62.8kW * $10/kW * 0.8 = $502.40
• Profit = Production – (Electricity + Delivery + Sales Tax) – Rental
• $59,490.00 – $3,557.45 – $3500.00
Profit per month: $52,432.55
Profit per year ≈ $629,190.60
CRYPTO MINING COSTS
INVESTOR ANALYSIS
• 60 Bitmain S17 miners ≈ $142,000.00
• 150kW mining container ≈ $30,000.00
• Management expenses ≈ $20,000.00
• Total investment ≈ $192,000.00
When Bitcoin (BTC) reaches $30,000.00 and stabilizes for several months revenues will be $1.26 million dollars annually. Starting with a $192,000 investment an investor’s take home profit for the year will be $1.07 million dollars. Approximately 560% return on an investor’s initial mining investment. These profits would continue to grow if Bitcoin continued to rise and the investor could sell off equipment at a premium to exit the market adding even more profit and a clean exit strategy. We are only considering Bitcoin hits $30,000. If it goes beyond this then profits will be a lot higher than 560% and Bitcoin will be very difficult to purchase during this time. Mining will be the only way to realize gains and obtain Bitcoin.