Monaco: Doing the math
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
Still loading...
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Starting point
2
3
MCO issued10,000,000.00
4
MCO:ETH at time of purchase140
5
ETH:USD exchange at time of issue
300
6
Cost of MCO (USD)$2.14
7
8
First yearGyrovague
Monaco whitepaper
9
ConservativeOptimisticConservativeOptimistic
10
Customers200010000165,597281,515
11
Yearly spend (USD)$1,000$2,500$1,318$1,318
12
Cryptocurrency percentage40%40%40%40%
13
Profit margin1%1%1%1%
14
Licensing fees accrued (USD)$8,000$100,000$873,086$1,484,247
15
Profit per MCO (USD)$0.0008$0.0100$0.0873$0.1484
16
Return on investment0.04%0.47%4.07%6.93%
17
18
ETH appreciation per year-50%0%40%100%
19
Value of Asset Contract (USD)$4,000$100,000$1,222,321$2,968,493
20
Value of MCO (USD)$0.0004$0.01$0.12$0.30
21
Profit/loss per MCO-$2.14-$2.13-$2.02-$1.85
22
Value of original ETH$1.07$2.14$3.00$4.29
23
Profit/loss vs. holding ETH-$1.0710-$2.13-$2.88-$3.99
24
25
Second yearGyrovague
Monaco whitepaper
26
ConservativeOptimisticConservativeOptimistic
27
Customers200020000488,030829,651
28
Yearly spend (USD)$1,000$2,500$2,290$2,290
29
Cryptocurrency percentage40%40%50%50%
30
Profit margin1%1%1%1%
31
Licensing fees accrued (USD)$8,000$200,000$5,588,349$9,500,193
32
Profit per MCO (USD)$0.0008$0.0200$0.5588$0.9500
33
Return on investment0.04%0.93%26.08%44.33%
34
35
ETH appreciation per year-50%0%40%100%
36
Value of Asset Contract (USD)$8,000$300,000$9,046,009$21,968,879
37
Value of MCO (USD)$0.0008$0.03$0.90$2.20
38
Profit/loss per MCO-$2.14-$2.11-$1.24$0.05
39
Value of original ETH$0.54$2.14$4.20$8.57
40
Profit/loss vs. holding ETH-$1-$2.11-$3.30-$6.37
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
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
Loading...
 
 
 
Sheet1