HERO Breakeven & Annual Return.xlsx
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
3
4
Initial BTSAmount of HEROSSell HEROS/Buy BTSTotal Amount of BTSHERO - Annualized 5% BTS GuaranteeBREAKEVEN % Of TOTAL BTSFuture Market Value In 1 YearUnwind HEROS by Buying HEROS In 1 Year Profit or Loss/Buying HEROSTrade Balance BitSharesTrade Return
5
BTSHERO LOAN AMOUNT (0-50%)Market Growth Percentage %Increasing +%/ Decreasing -% (*see note)-3998.00%
6
1 Initial BTS1000500100010002%5%1000
7
2 Borrow HEROS500000500000501000500000500000501000
8
3 Sell HEROS/Buy BTS500000500000500000
9
4 Total BTS and 5% HERO Guarantee50100025000-25000-25000-25000
10
5 Breakeven in BTS/1 Year9.98%
11
6 Future Value BTS/1 Year511020.010020.0 10020.00
12
7 Market Value Unwind/Buy HEROS500000-25000-525000-525000-525000
13
8 Trade Balance BTS & Annual Return10020.0-39980-38980-38980
14
15
*Note the HERO price feed is pegged to appreciate 1USD at 5% per annum since December 23, 1913 to perpetuity. Depending on market forces it may be selling at a premium or discount.
16
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
Loading...
Main menu