I went ahead and did some estimations based off of an average difficulty rise being around 14-15%, 14 day target difficulty adjustment period, 35% reinvestment, 2 week delivery time of new Bitfury miners from reinvestment funds used every week. This is of course reliant upon if we reinvest 35% into Bitfury BF3500 miners every week and each runs at a consistent 3.5th/s. My other predictions earlier were too optimistic and didn't account for difficulty adjustment or reinvestment which I now added in to the calculation.
Worst case scenario 0 shares sold during IPO over 9 weeks to pay back debt after IPO is finished. 10 week dividend total 61.61714213 BTC
Difficulty Network Hash Peta hashrate Estimated BTC Hosting Fee Peta BTC Reinvestment Dividends BTC to pay back
10092894592 72248.856 1500.000 523.192 130.798 392.394 137.338 255.056 1701.944
11606828781 83086.185 1500.000 454.949 113.737 341.212 119.424 221.788 1480.156
11606828781 83086.185 1570.248 476.255 119.064 357.192 125.017 232.175 1247.982
13347853098 95549.112 1631.333 430.246 107.561 322.684 112.939 209.745 1038.237
13347853098 95549.112 1695.279 447.111 111.778 335.333 117.367 217.966 820.271
15350031063 109881.479 1753.047 402.040 100.510 301.530 105.536 195.995 624.276
17652535722 126363.701 1813.080 361.572 90.393 271.179 94.913 176.266 448.009
17652535722 126363.701 1867.061 372.337 93.084 279.253 97.739 181.514 266.495
20300416080 145318.256 1915.609 332.190 83.048 249.143 87.200 161.943 104.552
20300416080 145318.256 1965.602 340.860 85.215 255.645 89.476 166.169 -61.617
Best case scenario 33k shares sold during IPO 0 weeks to pay back debt after IPO is finished. 10 week dividends total 2018.617 ~ .02 BTC per share
Difficulty Network Hash Peta hashrate Estimated BTC Hosting Fee Peta BTC Reinvestment Dividends BTC to pay back
10092894592 72248.856 1500.000 523.192 130.798 392.394 137.338 255.056 -255.056
11606828781 83086.185 1500.000 454.949 113.737 341.212 119.424 221.788 -476.844
11606828781 83086.185 1570.248 476.255 119.064 357.192 125.017 232.175 -709.018
13347853098 95549.112 1631.333 430.246 107.561 322.684 112.939 209.745 -918.763
13347853098 95549.112 1695.279 447.111 111.778 335.333 117.367 217.966 -1136.729
15350031063 109881.479 1753.047 402.040 100.510 301.530 105.536 195.995 -1332.724
17652535722 126363.701 1813.080 361.572 90.393 271.179 94.913 176.266 -1508.991
17652535722 126363.701 1867.061 372.337 93.084 279.253 97.739 181.514 -1690.505
20300416080 145318.256 1915.609 332.190 83.048 249.143 87.200 161.943 -1852.448
20300416080 145318.256 1965.602 340.860 85.215 255.645 89.476 166.169 -2018.617
1 batch sold realistic projection 4-5 weeks to pay back debt after IPO finished. 10 week dividend total 1011.617 ~ .013 BTC per share total
Difficulty Network Hash Peta hashrate Estimated BTC Hosting Fee Peta BTC Reinvestment Dividends BTC to pay back
10092894592 72248.856 1500.000 523.192 130.798 392.394 137.338 255.056 751.944
11606828781 83086.185 1500.000 454.949 113.737 341.212 119.424 221.788 530.156
11606828781 83086.185 1570.248 476.255 119.064 357.192 125.017 232.175 297.982
13347853098 95549.112 1631.333 430.246 107.561 322.684 112.939 209.745 88.237
13347853098 95549.112 1695.279 447.111 111.778 335.333 117.367 217.966 -129.729
15350031063 109881.479 1753.047 402.040 100.510 301.530 105.536 195.995 -325.724
17652535722 126363.701 1813.080 361.572 90.393 271.179 94.913 176.266 -501.991
17652535722 126363.701 1867.061 372.337 93.084 279.253 97.739 181.514 -683.505
20300416080 145318.256 1915.609 332.190 83.048 249.143 87.200 161.943 -845.448
20300416080 145318.256 1965.602 340.860 85.215 255.645 89.476 166.169 -1011.617
My 1 year estimate on total coins mined is just under 10,000 BTC unless CryptX can get better miners than the Bitfury BF3500 or some that are cheaper btc/ghs. Or if the Bitcoin price jumps up considerably the reinvestment will be able to purchase many more miners. There are way too many variables for an accurate prediction and as the time frame goes on the less accurate predictions are. That's why I capped out my charts at 10 weeks after IPO even though I've made calculations up to a year out for this mine. This mine is entirely dependent on this upcoming IPO and that is too much of a risk factor for me to take, so I'm out. If the best case scenario happens then I missed out on a good thing but the risk is just too high for me since it's entirely dependent on reinvestment every week.