KingScorpio (OP)
|
|
June 08, 2017, 01:40:42 PM Last edit: June 08, 2017, 02:27:18 PM by KingScorpio |
|
I have here a calculated estimation with miner rewards and the Currency Backing yields to give an understanding how the Currency Backing will sustain Mining costs and generate Income for the Holding of it this example is for an issuance of 475000 token sold for the fixed price of 5€ backed by 95%
Priority Distribution pow masternode Faktor 0,090909091 Portfolio riskaverse Yield 3% Token Price 5 € year Total Miner Reward Masternode POW Faktor Change Production Total Mining Costs in Percent Portfolio Backing Asset Value Portfolio Yield Miner Share Value of Miner Acumulated Share 0 per year per Block Per Block per Block 475000 475000 2.375.000 € 0 € 1 4750 0,019266338 0,001751485 0,017514853 1 4750 479750 1% 2.446.250 € 71.250 € 24.463 € 24.463 € 2 4750 0,019266338 0,001751485 0,017514853 1 4750 484500 1% 2.519.638 € 73.388 € 25.196 € 49.659 € 3 4750 0,019266338 0,003502971 0,015763367 2 4750 489250 1% 2.595.227 € 75.589 € 25.952 € 75.611 € 4 4750 0,019266338 0,003502971 0,015763367 2 4750 494000 1% 2.673.083 € 77.857 € 26.731 € 102.342 € 5 4750 0,019266338 0,005254456 0,014011882 3 4750 498750 1% 2.753.276 € 80.193 € 27.533 € 129.875 € 6 4750 0,019266338 0,005254456 0,014011882 3 4750 503500 1% 2.835.874 € 82.598 € 28.359 € 158.233 € 7 4750 0,019266338 0,007005941 0,012260397 4 4750 508250 1% 2.920.950 € 85.076 € 29.210 € 187.443 € 8 4750 0,019266338 0,007005941 0,012260397 4 4750 513000 1% 3.008.579 € 87.629 € 30.086 € 217.529 € 9 4750 0,019266338 0,008757426 0,010508912 5 4750 517750 1% 3.098.836 € 90.257 € 30.988 € 248.517 € 10 4750 0,019266338 0,008757426 0,010508912 5 4750 522500 1% 3.191.801 € 92.965 € 31.918 € 280.435 € 11 4750 0,019266338 0,010508912 0,008757426 6 4750 527250 1% 3.287.555 € 95.754 € 32.876 € 313.311 € 12 4750 0,019266338 0,010508912 0,008757426 6 4750 532000 1% 3.386.182 € 98.627 € 33.862 € 347.173 € 13 4750 0,019266338 0,012260397 0,007005941 7 4750 536750 1% 3.487.768 € 101.585 € 34.878 € 382.050 € 14 4750 0,019266338 0,012260397 0,007005941 7 4750 541500 1% 3.592.401 € 104.633 € 35.924 € 417.974 € 15 4750 0,019266338 0,014011882 0,005254456 8 4750 546250 1% 3.700.173 € 107.772 € 37.002 € 454.976 € 16 4750 0,019266338 0,014011882 0,005254456 8 4750 551000 1% 3.811.178 € 111.005 € 38.112 € 493.088 € 17 4750 0,019266338 0,015763367 0,003502971 9 4750 555750 1% 3.925.513 € 114.335 € 39.255 € 532.343 € 18 4750 0,019266338 0,015763367 0,003502971 9 4750 560500 1% 4.043.279 € 117.765 € 40.433 € 572.776 € 19 4750 0,019266338 0,017514853 0,001751485 10 4750 565250 1% 4.164.577 € 121.298 € 41.646 € 614.421 € 20 4750 0,019266338 0,017514853 0,001751485 10 4750 570000 1% 4.289.514 € 124.937 € 42.895 € 657.317 € 21 4750 0,019266338 0,017514853 0,001751485 10 4750 574750 1% 4.418.200 € 128.685 € 44.182 € 701.499 € 22 4750 0,019266338 0,017514853 0,001751485 10 4750 584250 1% 4.687.268 € 136.522 € 46.873 € 793.879 € 24 4750 0,019266338 0,017514853 0,001751485 10 4750 589000 1% 4.827.886 € 140.618 € 48.279 € 842.158 € 25 4750 0,019266338 0,017514853 0,001751485 10 4750 593750 1% 4.972.723 € 144.837 € 49.727 € 891.885 € 26 4750 0,019266338 0,017514853 0,001751485 10 4750 598500 1% 5.121.904 € 149.182 € 51.219 € 943.104 € 27 4750 0,019266338 0,017514853 0,001751485 10 4750 603250 1% 5.275.561 € 153.657 € 52.756 € 995.859 € 28 4750 0,019266338 0,017514853 0,001751485 10 4750 608000 1% 5.433.828 € 158.267 € 54.338 € 1.050.198 € 29 4750 0,019266338 0,017514853 0,001751485 10 4750 612750 1% 5.596.843 € 163.015 € 55.968 € 1.106.166 € 30 4750 0,019266338 0,017514853 0,001751485 10 4750 617500 1% 5.764.748 € 167.905 € 57.647 € 1.163.814 € 31 4750 0,019266338 0,017514853 0,001751485 10 4750 622250 1% 5.937.691 € 172.942 € 59.377 € 1.223.191 € 32 4750 0,019266338 0,017514853 0,001751485 10 4750 627000 1% 6.115.822 € 178.131 € 61.158 € 1.284.349 € 33 4750 0,019266338 0,017514853 0,001751485 10 4750 631750 1% 6.299.296 € 183.475 € 62.993 € 1.347.342 € 34 4750 0,019266338 0,017514853 0,001751485 10 4750 636500 1% 6.488.275 € 188.979 € 64.883 € 1.412.224 € 35 4750 0,019266338 0,017514853 0,001751485 10 4750 641250 1% 6.682.923 € 194.648 € 66.829 € 1.479.054 €
The Currency Backing Portfolio would grow with a risk averse yield of 3% from 2.4 Million to 6.682 Million but even this is not much because the Inflation and Money Printing excesses of the Banking elite might even grow it more, furthermore the miners will own basically 35% of the Currency Backup after 35 years. Since Duality has already issued a second Backed Coin i offer hereby a more longterm and less speculative form to invest and to design into Blockchain tech. and its possible products.
furthermore potential owners of this cryptocurrency will know that this is a Backed token that has nothing to do with fractional reserve Banking that is Basically ruling the World today mixed with oil Currency wars of the united states. Which would make a system like this more reliable in the Future of a multipolar world.
regards
|