Author

Topic: [ANN] SuperNET NXT asset 12071612744977229797, SUPERNET KMD assetchain in summer - page 165. (Read 736806 times)

sr. member
Activity: 299
Merit: 250
Assuming the Bonus plan is passed, a total of 816061 SuperNET (UNITY)

Where did you get 816061? Shouldn't it be the TOKEN sold (571243) + 10%?

Yeah, a more detailed explanation is needed.  I was not expecting that much total UNITY even after the bonus conditions are met.  That's way more than the 20% max dilution previously proposed.
20% is held by SuperNET itself so it is not dilutive. 10% of that is for the bonus and 10% for working capital
This is why it is called NAV (net asset value), for adjustments like this.

just think of it this way. if UNITY value goes up, SuperNET holds 20% of UNITY, so the 20% dilution caused by this is offset by the 20% gain.

James

Can your or someone explain why SuperNET is going to be holding 10%?  You say this amount is not dilutive and should not be considered when calculating value per UNITY, but that only makes sense if it will always be held by SuperNET - and if that is the case, I don't understand the purpose for it to exist in the first place.  You say working capital as if it will be sold when needed.
legendary
Activity: 1428
Merit: 1000
10% in addition to the 10% he would get anyway.
sr. member
Activity: 391
Merit: 250
It is confusing, but it does appear correct (not having independently verified the underlying numbers regarding BTC-equivalent raised and BTC value of the included assets).  But taking those numbers at face value, TOKEN holders should directly own 70% of UNITY.  So you divide the tokens purchased (571k) by 70% and get 816k total UNITY issuance.

I think the distinction between that and multiplying by 130% was the first big confusion.  The second is the non-dilutive nature of the 20% (10% working capital and 10% held in reserve for potential bonus to James).  This is UNITY that UNITY itself owns.  The working capital portion will become dilutive only as it gets spent (if it gets spent) as currency, in lieu of spending out of the cash raised.  It's somewhat like authorized, but not issued, stock.  The James bonus only becomes dilutive if/when it is awarded, which is a nice problem to have.

Also, regarding the buywall - people should view this both as a courtesy backstop (it shouldn't need to be there if the market is anywhere close to efficient, but it gives peace of mind, and a guaranteed opportunity to cash out if someone really needs liquidity) and as an additional opportunity for those who plan to hold long-term.  Just as companies will buy back their own stock when they feel it is undervalued, you don't want your "company" to always be trying to buy back shares at the fair market price.  If there are temporary market disruptions, or occasional panic sells, UNITY buying back its own shares at a discount is accretive to you the UNITY holder.  It increases your percentage ownership at a favorable price.

Yes, confusing indeed.  But I got it now.  I was just calculating under the wrong assumptions.  Good explanation, btw.

10% for me
10% for SuperNET
10% for bonus in reserve
70% for TOKEN owners

TOKEN owners currently own 7/8'th of SuperNET as the 20% for SuperNET and bonus reserve are not dilutive

keep in mind the TOKEN owners put in ~5700 BTC and I put in ~3000 BTC of assets, so on a prorata basis I would have 34%

So to put it differently, you contributed 34% to the total UNITY and will only get a maximum of 10% of the total UNITY back if bonus conditions are met.  That sound right?
newbie
Activity: 37
Merit: 0

If that's the case, 571243.1402 + 30% = 742616.08226

Sorry, just not adding up.  Not sure what I'm missing here.

You divide by 0.7, you don't multiply by 1.3

+1

The numbers seem correct to me.
thanks. can you please explain to people. I know it is confusing with all the non-dilutive 20%.

James

It is confusing, but it does appear correct (not having independently verified the underlying numbers regarding BTC-equivalent raised and BTC value of the included assets).  But taking those numbers at face value, TOKEN holders should directly own 70% of UNITY.  So you divide the tokens purchased (571k) by 70% and get 816k total UNITY issuance.

I think the distinction between that and multiplying by 130% was the first big confusion.  The second is the non-dilutive nature of the 20% (10% working capital and 10% held in reserve for potential bonus to James).  This is UNITY that UNITY itself owns.  The working capital portion will become dilutive only as it gets spent (if it gets spent) as currency, in lieu of spending out of the cash raised.  It's somewhat like authorized, but not issued, stock.  The James bonus only becomes dilutive if/when it is awarded, which is a nice problem to have.

Also, regarding the buywall - people should view this both as a courtesy backstop (it shouldn't need to be there if the market is anywhere close to efficient, but it gives peace of mind, and a guaranteed opportunity to cash out if someone really needs liquidity) and as an additional opportunity for those who plan to hold long-term.  Just as companies will buy back their own stock when they feel it is undervalued, you don't want your "company" to always be trying to buy back shares at the fair market price.  If there are temporary market disruptions, or occasional panic sells, UNITY buying back its own shares at a discount is accretive to you the UNITY holder.  It increases your percentage ownership at a favorable price.
legendary
Activity: 1237
Merit: 1010
Assuming the Bonus plan is passed, a total of 816061 SuperNET (UNITY)

Where did you get 816061? Shouldn't it be the TOKEN sold (571243) + 10%?

Yeah, a more detailed explanation is needed.  I was not expecting that much total UNITY even after the bonus conditions are met.  That's way more than the 20% max dilution previously proposed.

652849.2402 TOKEN sold.
Of the total UNITY issued, SuperNET gets 10% and another 5+5% are held as James' bonus. So:
652849.2402 = 80% UNITY
652849.2402 / 80 * 100 = 816061.

I just missed out on 0.1%

Edit: 10% for SuperNET, not James!

Ok, now I'm a bit more confused.  I thought the total TOKEN sold was 571243.1402.  Where did the 652849.2402 come from?  And why is the 20% added to this number instead of the 571243.1402?



816061 seems to be 571243.1402 + 30%, right? 10% is put inside itself as working capital? 10% (5% +5%) is kept in reserve for bonus conditions. And the other 10%? Not questioning this, just can't remember the original conditions so just looking for clarity.


10% for me
10% for SuperNET
10% for bonus in reserve
70% for TOKEN owners

TOKEN owners currently own 7/8'th of SuperNET as the 20% for SuperNET and bonus reserve are not dilutive

keep in mind the TOKEN owners put in ~5700 BTC and I put in ~3000 BTC of assets, so on a prorata basis I would have 34%


Thanks for explaining this again. I think most of the Stakeholders got it by now.  Cool
sr. member
Activity: 391
Merit: 250


Okay, dividing by 0.7 does give roughly 816061.

But 816061 (minus) 571243.1402 = 244817.8598

244817.8598 (divided by) 571243.1402 = 0.42857 or about 42.857% of TOKEN sold (not 30%)

Sorry, I'm no math whiz, so I guess I'm having trouble grasping this.

Also, still doesn't explain where the 652849.2402 came from.

Divide 244817.8598 by 816061 (the full final amount) and you'll get 30%

(ignore  652849.2402 figure, that was a mistake.)

Ah, okay.  I guess I was under the impression that the bonuses would be based on the total TOKEN sold, not the total UNITY at the end of all this.  That's what threw me off.
full member
Activity: 237
Merit: 100


Okay, dividing by 0.7 does give roughly 816061.

But 816061 (minus) 571243.1402 = 244817.8598

244817.8598 (divided by) 571243.1402 = 0.42857 or about 42.857% of TOKEN sold (not 30%)

Sorry, I'm no math whiz, so I guess I'm having trouble grasping this.

Also, still doesn't explain where the 652849.2402 came from.

Divide 244817.8598 by 816061 (the full final amount) and you'll get 30%

(ignore  652849.2402 figure, that was a mistake.)
full member
Activity: 237
Merit: 100
10% for me
10% for SuperNET
10% for bonus in reserve
70% for TOKEN owners

TOKEN owners currently own 7/8'th of SuperNET as the 20% for SuperNET and bonus reserve are not dilutive

keep in mind the TOKEN owners put in ~5700 BTC and I put in ~3000 BTC of assets, so on a prorata basis I would have 34%


Thanks. Got it now. Just making sure I understood everything (and that others did too).
legendary
Activity: 1120
Merit: 1003
 James, It is pretty easy to understand. You are protecting holders of Unity by removing the assets from the NAV. The Market should price in the Assets + a premium.
sr. member
Activity: 391
Merit: 250

If that's the case, 571243.1402 + 30% = 742616.08226

Sorry, just not adding up.  Not sure what I'm missing here.

You divide by 0.7, you don't multiply by 1.3

Okay, dividing by 0.7 does give roughly 816061.

But 816061 (minus) 571243.1402 = 244817.8598

244817.8598 (divided by) 571243.1402 = 0.42857 or about 42.857% of TOKEN sold (not 30%)

Sorry, I'm no math whiz, so I guess I'm having trouble grasping this.

Also, still doesn't explain where the 652849.2402 came from.
newbie
Activity: 19
Merit: 0
Assuming the Bonus plan is passed, a total of 816061 SuperNET (UNITY)

Where did you get 816061? Shouldn't it be the TOKEN sold (571243) + 10%?

Yeah, a more detailed explanation is needed.  I was not expecting that much total UNITY even after the bonus conditions are met.  That's way more than the 20% max dilution previously proposed.

652849.2402 TOKEN sold.
Of the total UNITY issued, SuperNET gets 10% and another 5+5% are held as James' bonus. So:
652849.2402 = 80% UNITY
652849.2402 / 80 * 100 = 816061.

I just missed out on 0.1%

Edit: 10% for SuperNET, not James!

Ok, now I'm a bit more confused.  I thought the total TOKEN sold was 571243.1402.  Where did the 652849.2402 come from?  And why is the 20% added to this number instead of the 571243.1402?



816061 seems to be 571243.1402 + 30%, right? 10% is put inside itself as working capital? 10% (5% +5%) is kept in reserve for bonus conditions. And the other 10%? Not questioning this, just can't remember the original conditions so just looking for clarity.


10% for me
10% for SuperNET
10% for bonus in reserve
70% for TOKEN owners

TOKEN owners currently own 7/8'th of SuperNET as the 20% for SuperNET and bonus reserve are not dilutive

keep in mind the TOKEN owners put in ~5700 BTC and I put in ~3000 BTC of assets, so on a prorata basis I would have 34%


Long live James
legendary
Activity: 1176
Merit: 1134

If that's the case, 571243.1402 + 30% = 742616.08226

Sorry, just not adding up.  Not sure what I'm missing here.

You divide by 0.7, you don't multiply by 1.3

+1

The numbers seem correct to me.
thanks. can you please explain to people. I know it is confusing with all the non-dilutive 20%.

James
legendary
Activity: 1176
Merit: 1134
Assuming the Bonus plan is passed, a total of 816061 SuperNET (UNITY)

Where did you get 816061? Shouldn't it be the TOKEN sold (571243) + 10%?
These numbers are assuming the Bonus plan is passed and since you can never issue any extra assets, I need to issue them all at once.

10% (5% + 5%) needs to be in reserve and there is also 10% for working capital. As long as these assets are held by SuperNET, then whatever its dilution is balanced by its value, so the extra 20% is not counted in NAV calculations

Also, the NAV buy wall is excluding the assets. It is one thing for me to personally put in 3000 BTC for 570 BTC worth of SuperNET, but then to base the buywall using the asset value is not reasonable. The asset NAV is posted for reference, the buywall will be calculated without the value of assets. This has been described before in detail.

if NXT value goes up to .000085 then the buy wall should be close to .01

James

What are you saying here? If the NAV is excluding the assets, who owns them? Supernet, or you?
The assets are in SuperNET

The buywall is based on non-asset NAV as I have been saying all along. There is about 2500 BTC of marketcap from the assets that I essentially donated, so to allow people to cashout and weaken SuperNET to tap into this amount is not right. The buywall NAV is to provide liquidity in case the market isnt.

James
legendary
Activity: 1176
Merit: 1134
Assuming the Bonus plan is passed, a total of 816061 SuperNET (UNITY)

Where did you get 816061? Shouldn't it be the TOKEN sold (571243) + 10%?

Yeah, a more detailed explanation is needed.  I was not expecting that much total UNITY even after the bonus conditions are met.  That's way more than the 20% max dilution previously proposed.

652849.2402 TOKEN sold.
Of the total UNITY issued, SuperNET gets 10% and another 5+5% are held as James' bonus. So:
652849.2402 = 80% UNITY
652849.2402 / 80 * 100 = 816061.

I just missed out on 0.1%

Edit: 10% for SuperNET, not James!

Ok, now I'm a bit more confused.  I thought the total TOKEN sold was 571243.1402.  Where did the 652849.2402 come from?  And why is the 20% added to this number instead of the 571243.1402?



816061 seems to be 571243.1402 + 30%, right? 10% is put inside itself as working capital? 10% (5% +5%) is kept in reserve for bonus conditions. And the other 10%? Not questioning this, just can't remember the original conditions so just looking for clarity.


10% for me
10% for SuperNET
10% for bonus in reserve
70% for TOKEN owners

TOKEN owners currently own 7/8'th of SuperNET as the 20% for SuperNET and bonus reserve are not dilutive

keep in mind the TOKEN owners put in ~5700 BTC and I put in ~3000 BTC of assets, so on a prorata basis I would have 34%
legendary
Activity: 1279
Merit: 1018
Do we need to convert TOKEN to UNITY after the ico is over? How is that going to work?
newbie
Activity: 37
Merit: 0

If that's the case, 571243.1402 + 30% = 742616.08226

Sorry, just not adding up.  Not sure what I'm missing here.

You divide by 0.7, you don't multiply by 1.3

+1

The numbers seem correct to me.
newbie
Activity: 19
Merit: 0
Assuming the Bonus plan is passed, a total of 816061 SuperNET (UNITY)

Where did you get 816061? Shouldn't it be the TOKEN sold (571243) + 10%?
These numbers are assuming the Bonus plan is passed and since you can never issue any extra assets, I need to issue them all at once.

10% (5% + 5%) needs to be in reserve and there is also 10% for working capital. As long as these assets are held by SuperNET, then whatever its dilution is balanced by its value, so the extra 20% is not counted in NAV calculations

Also, the NAV buy wall is excluding the assets. It is one thing for me to personally put in 3000 BTC for 570 BTC worth of SuperNET, but then to base the buywall using the asset value is not reasonable. The asset NAV is posted for reference, the buywall will be calculated without the value of assets. This has been described before in detail.

if NXT value goes up to .000085 then the buy wall should be close to .01

James

What are you saying here? If the NAV is excluding the assets, who owns them? Supernet, or you?
full member
Activity: 237
Merit: 100

If that's the case, 571243.1402 + 30% = 742616.08226

Sorry, just not adding up.  Not sure what I'm missing here.

You divide by 0.7, you don't multiply by 1.3
legendary
Activity: 1764
Merit: 1031
Assuming the Bonus plan is passed, a total of 816061 SuperNET (UNITY)

Where did you get 816061? Shouldn't it be the TOKEN sold (571243) + 10%?

Yeah, a more detailed explanation is needed.  I was not expecting that much total UNITY even after the bonus conditions are met.  That's way more than the 20% max dilution previously proposed.

652849.2402 TOKEN sold.
Of the total UNITY issued, SuperNET gets 10% and another 5+5% are held as James' bonus. So:
652849.2402 = 80% UNITY
652849.2402 / 80 * 100 = 816061.

I just missed out on 0.1%

Edit: 10% for SuperNET, not James!

Ok, now I'm a bit more confused.  I thought the total TOKEN sold was 571243.1402.  Where did the 652849.2402 come from?  And why is the 20% added to this number instead of the 571243.1402?



816061 seems to be 571243.1402 + 30%, right? 10% is put inside itself as working capital? 10% (5% +5%) is kept in reserve for bonus conditions. And the other 10%? Not questioning this, just can't remember the original conditions so just looking for clarity.



Oops, you're right! I was looking at the wrong figure. Sorry for my mistake. I do have 2 masters degrees but never bothered to collect them. That's probably why.
James will have to explain.
sr. member
Activity: 391
Merit: 250
Assuming the Bonus plan is passed, a total of 816061 SuperNET (UNITY)

Where did you get 816061? Shouldn't it be the TOKEN sold (571243) + 10%?

Yeah, a more detailed explanation is needed.  I was not expecting that much total UNITY even after the bonus conditions are met.  That's way more than the 20% max dilution previously proposed.

652849.2402 TOKEN sold.
Of the total UNITY issued, SuperNET gets 10% and another 5+5% are held as James' bonus. So:
652849.2402 = 80% UNITY
652849.2402 / 80 * 100 = 816061.

I just missed out on 0.1%

Edit: 10% for SuperNET, not James!

Ok, now I'm a bit more confused.  I thought the total TOKEN sold was 571243.1402.  Where did the 652849.2402 come from?  And why is the 20% added to this number instead of the 571243.1402?



816061 seems to be 571243.1402 + 30%, right? 10% is put inside itself as working capital? 10% (5% +5%) is kept in reserve for bonus conditions. And the other 10%? Not questioning this, just can't remember the original conditions so just looking for clarity.



If that's the case, 571243.1402 + 30% = 742616.08226

Sorry, just not adding up.  Not sure what I'm missing here.
Jump to: