💯Doubling the Investment

Scenario Overview

This scenario is based on the user making an investment and treating the borrowed amount as an investment as well.

If the invested X coins increase in value by certain percentages over the course of one year and double in value after one year:

1. Invested Coin Amount: 20,000 X Coin

2. Initial Coin Value: 1 X Coin = 1 USD = 20,000 USD

3. Borrowed Amount in Coins: 18,000 X Coin = 18,000 USD

4. X Coin increases in value at specific intervals and doubles in value after one year

5. Term: 12 months

---

Payment Plan and Remaining Debt Table

Month	Coin Price (USD)	Coins Paid (X Coin)	Paid Amount (USD)	Remaining Debt (X Coin)
1	1.00	1,500	1,500	16,500
2	1.05946	1,500	1,589	15,000
3	1.12327	1,500	1,685	13,500
4	1.19153	1,500	1,787	12,000
5	1.26429	1,500	1,896	10,500
6	1.34173	1,500	2,013	9,000
7	1.42399	1,500	2,136	7,500
8	1.51124	1,500	2,267	6,000
9	1.60367	1,500	2,405	4,500
10	1.70146	1,500	2,552	3,000
11	1.80480	1,500	2,707	1,500
12	1.91387	1,500	2,871	0

---

Results

1. Coins Paid: Each month, 1,500 X Coin is paid, totaling 18,000 X Coin over 12 months.

2. Remaining Coin Amount: The debt in coins decreases each month, and by the 12th month, the remaining debt reaches zero.

---

Results After 12 Months

Initial Situation (Initial Investment and Debt)

1. Invested Coin Amount (Coins in the System): 20,000 X Coin (Initially worth 20,000 USD).

2. Borrowed Amount in Coins: 18,000 X Coin (Borrowed amount worth 18,000 USD).

3. Total Paid Amount: 18,000 X Coin / 26,408 USD (Total amount paid over 12 months).

After 12 Months (Coin Value Increases)

1. Coins in the System (Remaining 20,000 X Coin): When the value of X Coin increases to 2 USD:

   20,000×2=40,000 USD

2. Value of Borrowed 18,000 X Coins: These coins were not used and have also appreciated in value, so they are now valued at 2 USD each:

   18,000×2=36,000 USD

3. Total Coin Value (Remaining and Borrowed Coins): The combined value of the coins in the system and the borrowed coins is:

   40,000+36,000=76,000 USD

---

Net Profit Calculation

Considering both the amount you paid and the increase in the value of the coins, your net profit is calculated as follows:

• Total Coin Value (Coins in the System and Borrowed Coins): 76,000 USD

• Total Amount Paid: 26,408 USD

Net Profit:

Net Profit=76,000 USD−26,408 USD=49,592 USD

---

Additional Earnings

The initial investment of 20,000 USD becomes 40,000 USD after one year, as the value of X Coin doubles. However, you also make an additional profit of 9,592 USD because your total return on investment is 49,592 USD.

• The initial 20,000 USD investment in X Coin becomes 40,000 USD after 12 months.

• The additional profit you make is 9,592 USD.

---

Conclusion:

In this scenario, after one year, your net profit is 49,592 USD. The value of your initial 20,000 USD investment in X Coin has increased due to the coin's price doubling. The profit of 9,592 USD is a result of this price increase. If the coin appreciates more than 2x, your profit will be even higher.