ABCDEFGHIJKLMNOPQRSTUVWXY
1
2
DUPLICATE this sheet into your own google drive to edit and change its values
3
4
Subscribe to Axie Pulse newsletter: https://axiepulse.substack.com/
5
Follow Axie Pulse on Twitter: https://twitter.com/AxiePulse
6
7
Do not use this as financial advice.
8
ABCD Method Info:
https://youtu.be/8MOLLIKdGFI?t=322
9
10
Make a copy to be able to tune values.
11
= tune these values to match the state of the market
12
13
14
USD/ETH3154.44
15
16
AXS Value0.021459ETH$67.69USD
17
SLP Value0.000026ETH$0.08USD
18
19
AXS per Breed1AXS Cost per Breed$67.69USD
20
21
SLP per Breed1st600$49.07
22
2nd900$73.60
23
3rd1500$122.66
24
4th2400$196.26
25
5th3900$318.93
26
6th6300$515.19
27
7th10200$834.12
28
29
30
Capital Investment
31
96% Axie CostAxies Needed for ABCD MethodTotal Capital Cost
32
$6004$2,400
33
34
Average Expected Sale Price
35
Parents
[4 Breeds]		$300*Note that due to mutations these may go down over time and you may need to reset. Something to keep in mind!
36
Virgins$400
37
38
Assume:
39
4 Breeds per Pair per Batch
40
1 Virgin child sold per Pair
41
When Odd number of Virgins produced, sell extra
42
43
BatchDaysPairs Being BredBreedsAXS CostSLP CostTotal CostVirgins SoldParents Sold
Extra Virgin Sold
RevenueNet per BatchTotal Net
44
1528$542$883$3,825240$2,000-$1,825-$1,825
45
210312$812$1,325$2,137361$3,300$1,163-$662
46
315416$1,083$1,766$2,849480$4,000$1,151$489
47
420624$1,625$2,650$4,2746120$6,000$1,726$2,215
48
525936$2,437$3,974$6,4119181$9,300$2,889$5,104
49
6301352$3,520$5,741$9,26113261$13,300$4,039$9,143
50
7351976$5,144$8,390$13,53519381$19,300$5,765$14,908
51
84028112$7,581$12,365$19,94628560$28,000$8,054$22,963
52
94542168$11,372$18,547$29,91942840$42,000$12,081$35,044
53
105063252$17,058$27,820$44,878631261$63,300$18,422$53,466
54
115594376$25,451$41,509$66,961941880$94,000$27,039$80,505
55
1260141564$38,177$62,264$100,4411412821$141,300$40,859$121,363
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100