The problem with that is this:
1. Rises in difficuly early on have a much larger impact than ones later.
2. Your bond doesn't start mining for months - i.e. AFTER the most important rises.
3. 10% rise per month (NOT per change) seems rather unlikely - given the rise when your miner and others from same manufacturer wil ship will far exceed that just on its own.
Your bond pays 20% extra for first 6 months after starting, supposedly to make up for not mining already. But a 20% bonus for 6 months in the future is at best 1.25 months at current difficulty IF difficulty didn't rise at all. As you can't mine without difficulty rising (as your miner can't even exist without increasing difficluty) that means it's actually far worse than 1.25 bonus at current difficulty. So if comparing yours to ones already mining investors need to be aware that even with the bonus it represents significantly less payout than 1 MH/S mining already.
None of which says it'll never make a profit - it just looks exceedingly unlikely to do so in the sort of time-frames you quoted.
Mining is marginally profitable - any markup of more than 10-25% on cost of hardware is rarely going to make a profit (often selling at cost will make a loss).
Your math is fine - your assumptions aren't. With avalons arriving, their chips due soon, BFL starting to ship, ASICMINER aorund and (if yours is ever to do anything) KNC (or whatever they're called) also shipping expecting rises of only 10% per month (i.e. under 5% per change) in the short-term is pure fantasy. And that's without the scammier other manufacturers where one or more might turn out to be real.
I missed that part. This is hilarious.
He buys hashpower from KNC at $20 / GH/s, and then he tries to sell it to the public for $400 / GH/s.
As the title says: Mining Bonds, Stocks For People Who Can't Do Basic Maths
Anyone who supported creation of this stock on BTCT should be ashamed of themselves.
+1 Ashamed of themselves , Those issuers are devils....