ABCDEFGHIJKLMNOPQRSTUVWXYZAAAB
1
2
Assumptions
3
Minimum Collateral Ratio150%
4
Collateral Auction Discount0%
5
Initial Shares of Asset1.00
6
Initial Asset Price$90
7
Initial Collateral$150
8
9
TimeShares of AssetAsset Price
Collateral Value
Collateral Ratio
10
01.000$90$150167%
11
11.000$100$150150%
12
21.000$101$150149%
13
2.010.970$101$147150%
14
30.970$110$147137%
15
3.010.727$110$120150%
16
40.727$100$120165%
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
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