> For the complete documentation index, see [llms.txt](https://nexon-3.gitbook.io/nexon-docs/llms.txt). Markdown versions of documentation pages are available by appending `.md` to page URLs; this page is available as [Markdown](https://nexon-3.gitbook.io/nexon-docs/part-v-economics/05-tokenomics/worked-examples.md).
# Worked Examples
Four worked examples — release value, staking income, withdrawal burn, team rewards — every number reproducible from the current parameters.
Four cases, all computed from the current parameters; wherever a price assumption is used, it is written into the sentence.
## Example A — the release value of a 30,000 USDT subscription
Subscribe `30,000 USDT` in the private sale at `0.1 USDT` and receive `300,000 EXON`.
```
D = 300,000 ÷ 1,095 = 273.97 EXON / day
R_epoch = 273.97 ÷ 2 = 136.99 EXON / payout
ROI_month = (D × P_market × 30) ÷ P_in × 100%
```
The release speed is fixed: **273.97 EXON a day, 136.99 every 12 hours.** Every day pays, and every payout can be sold on NEX.
| Market price | Monthly release value | Monthly ROI | Subscription recovered in |
| -----------------------: | --------------------: | ----------: | ------------------------: |
| 1.0 USDT (listing price) | 8,219.18 USDT | 27.40% | 3.65 months |
| 2.0 USDT | 16,438.36 USDT | 54.79% | 1.83 months |
The release schedule is fixed: every doubling of the price doubles the monthly payout. A 30,000 USDT subscription is paired with a 10,000 USDT XO stake, so both income lines start together — the staking line is Example B.
## Example B — staking 30,000 USDT
Deposit `P = 30,000 USDT`. The order splits on opening: `8,400 USDT` of fuel buys `8,400 EXON` at 1 USDT each into the fuel wallet; the rest is swapped into XO and staked, settling every 12 hours at 0.3% – 1.0%.
| Term | Bonus | Per day | Per settlement | Per month | Term total |
| -------: | ----: | -------------: | -------------: | ------------------: | ---------------------: |
| 30 days | base | 180 – 600 USDT | 90 – 300 USDT | 5,400 – 18,000 USDT | 5,400 – 18,000 USDT |
| 90 days | +10% | 198 – 660 USDT | 99 – 330 USDT | 5,940 – 19,800 USDT | 17,820 – 59,400 USDT |
| 180 days | +20% | 216 – 720 USDT | 108 – 360 USDT | 6,480 – 21,600 USDT | 38,880 – 129,600 USDT |
| 360 days | +30% | 234 – 780 USDT | 117 – 390 USDT | 7,020 – 23,400 USDT | 84,240 – 280,800 USDT |
| 540 days | +50% | 270 – 900 USDT | 135 – 450 USDT | 8,100 – 27,000 USDT | 145,800 – 486,000 USDT |
**Read the per-day column**: 180 to 270 is the 1.5× bonus. The term total runs from 5,400 to 145,800 and beyond — that difference is time, and time works for the staker. Rewards land in XO and can be withdrawn at any time; once 100 USDT has accrued it can be staked as a new order.
## Example C — withdrawing 1,000 USDT of rewards
| Settlement | Burned | EXON burned (at 1.0 USDT) | Withdrawals a fuel wallet of 8,400 EXON supports |
| ------------- | -----: | ------------------------: | -----------------------------------------------: |
| Immediate | 30% | 300 | 28,000 USDT |
| 30-day linear | 20% | 200 | 42,000 USDT |
| 60-day linear | 10% | 100 | 84,000 USDT |
`Burn = W × b ÷ P_EXON`. What burns is EXON from the fuel wallet, gone from circulation for good; the only variable that changes between the three lanes is **how long you wait**. When fuel runs short, pick a slower settlement or top up through the private sale.
## Example D — a three-generation team
Refer 5 people who each stake 10,000 USDT, each of whom refers 5 more — 5 / 25 / 125 people across three generations. Referral rewards are calculated on each downline's daily static output:
| Generation | People · total staked | Rate | Per day |
| ---------- | --------------------- | ---: | -------------------------: |
| Gen 1 | 5 · 50,000 USDT | 15% | 45 – 150 USDT |
| Gen 2 | 25 · 250,000 USDT | 10% | 150 – 500 USDT |
| Gen 3 | 125 · 1,250,000 USDT | 10% | 750 – 2,500 USDT |
| **Total** | | | **945 – 3,150 USDT / day** |
An own stake of 100 USDT and four direct referrals unlock generations 1 – 4. As the team grows deeper, generation 4 pays 5% and the ladder runs to generation 20; each further block of generations opens as own stake and direct referrals reach the corresponding tier.
*Previous:* [*Staking & Returns*](/nexon-docs/part-v-economics/05-tokenomics/staking-and-returns.md) *· Next:* [*Value Flows*](/nexon-docs/part-v-economics/05-tokenomics/value-flows.md)
---
# Agent Instructions
This documentation is published with GitBook. GitBook is the documentation platform designed so that both humans and AI agents can read, navigate, and reason over technical content effectively. Learn more at gitbook.com.
## Querying This Documentation
If you need additional information that is not directly available in this page, you can query the documentation dynamically by asking a question.
Perform an HTTP GET request on the current page URL with the `ask` query parameter, and the optional `goal` query parameter:
```
GET https://nexon-3.gitbook.io/nexon-docs/part-v-economics/05-tokenomics/worked-examples.md?ask=&goal=
```
`ask` is the immediate question: it should be specific, self-contained, and written in natural language.
`goal` is optional and describes the broader end goal you are ultimately trying to accomplish on behalf of the user. GitBook uses it to tailor the answer towards what is most useful for that goal.
The response will contain a direct answer to the question and relevant excerpts and sources from the documentation.
Use this mechanism when the answer is not explicitly present in the current page, you need clarification or additional context, or you want to retrieve related documentation sections.