B2TM economics calculator
Public lead calculator with conservative defaults. Final figures require project data review.
Advanced assumptions
Full worked example from the business plan
Validated against the GreenHash calculator PDF. The example uses a 1 MW flexible-load installation with used hardware and 35% utilisation.
Assumptions
Mining / flexible-load capacity1.000 kW
Utilisation window35%
Hardware efficiency21.5 J/TH
Hashprice$0.034/TH/d
BTC market price$72.150
EUR/USD1.12
Power cost1.5 ct/kWh
Used-hardware investment650.000 €
Calculation
Used energy3.066 MWh/year
Revenue per kWh0,0588 EUR/kWh
Mining revenue180.378 €
BTC equivalent2,8 BTC/year
Cash cost per BTC34.856 €
Discount vs market46%
Annual cash and accounting view
Cash costs97.598 €
EBITDA82.780 €
Depreciation-162.500 €
Profit before tax-79.720 €
Four-year BTC value scenarios
flat
721.512 €
11,2 BTC
+50%
1.082.267 €
11,2 BTC
2x
1.443.023 €
11,2 BTC
The accounting loss is driven by depreciation, not by annual cash burn. This is not tax, legal, subsidy or investment advice.
No tax, legal, investment or subsidy advice. All values are indicative planning figures.