hive-hbd.xlsx

	A	B	C	D	E
1	Today
2
3	Price HIVE	$1.00		Price HBD	$1.00
4	Outstanding HIVE	100,000,000		Outstanding HBD	30,000,000
5
6	HIVE Market Cap	$100,000,000		HBD Market Cap	$30,000,000
7
8
9	Market Goes South
10
11	Price HIVE	$0.50		Price HBD	$1.00
12	Outstanding HIVE	100,000,000		Outstanding HBD	30,000,000
13
14	Market Cap	$50,000,000		2/3 HBD sold	20,000,000
15
16	NEW HIVE from HBD conversion	40,000,000
17	NEW Outstanding HIVE	140,000,000
18
19	NEW HIVE Market Cap	$70,000,000
20
21	NEW market cap/supply	$0.50
22	NEW price	$0.50	This is here just because the thought exercise said the price is $0.50
23			In reality, the price could be where ever the market takes it.
24	Original HBD value	$20,000,000
25	HBD cash out	?
26
27	Loss (%)	?
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