Best case scenario 33k shares sold during IPO 0 weeks to pay back debt after IPO is finished.
Difficulty Network Hash Peta hashrate Estimated BTC Hosting Fee Peta BTC Reinvestment Dividends
10092894592 72248.856 1500.000 523.192 130.798 392.394 353.155 39.2394
11606828781 83086.185 1500.000 454.949 113.737 341.212 296.854 44.3575
11606828781 83086.185 1595.000 483.77 119.064 364.706 302.706 62.000
13347853098 95549.112 1674.000 441.505 107.561 333.944 263.816 70.128
13347853098 95549.112 1755.000 462.869 111.778 351.091 263.318 87.773
15350031063 109881.479 1825.000 418.548 100.510 318.38 226.050 92.330
17652535722 126363.701 1895.000 377.915 90.393 287.522 195.515 92.007
17652535722 126363.701 1955.000 389.880 93.084 296.796 192.918 103.879
20300416080 145318.256 2007.000 348.044 83.048 264.996 161.648 103.349
20300416080 145318.256 2058.000 356.888 85.215 271.673 157.570 114.103
and i expect it will go even better as btc value goes up and hardware cost/Gh goes down, which is not factored in here
So this is your prediction? Okay it looks like you copy pasted mine but changed a few numbers around. But something you cannot deny is the fact that the estimated BTC keeps on decreasing the longer the mine runs. By your own numbers posted you will see the estimated BTC approach 0 and once reinvestment falls too far behind difficulty increase dividends will suffer shortly after. In this case you have a 10 week projection with less than a 50% apy.
By your own prediction the average decrease in Estimated BTC is 16.7 every week the mine operates. After just over 21 weeks of this the estimated BTC will be near 0. Again these are your numbers that you posted in this thread.