> 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, 10,000 USDT staked with and without restaking, withdrawal burn, team rewards — all 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 <a href="#example-a-the-release-value-of-a-30-000-usdt-subscription" id="example-a-the-release-value-of-a-30-000-usdt-subscription"></a>

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 10,000 USDT <a href="#example-b-staking-10-000-usdt" id="example-b-staking-10-000-usdt"></a>

Deposit `P = 10,000 USDT`. The order splits on opening: `2,800 USDT` of fuel buys `2,800 EXON` at 1 USDT each into the fuel wallet; the rest is swapped into XO and staked, settling every 12 hours at 0.1% – 1.0% — 20 – 200 USDT a day.

**Rewards on the original order only**, at maturity:

| Term     | Term bonus | Daily output with bonus |   Rewards at maturity | Principal + rewards at maturity | Multiple of principal |
| -------- | ---------: | ----------------------: | --------------------: | ------------------------------: | --------------------: |
| 30 days  |       none |           20 – 200 USDT |      600 – 6,000 USDT |            10,600 – 16,000 USDT |           1.1× – 1.6× |
| 90 days  |       +10% |           22 – 220 USDT |   1,980 – 19,800 USDT |            11,980 – 29,800 USDT |           1.2× – 3.0× |
| 360 days |       +30% |           26 – 260 USDT |   9,360 – 93,600 USDT |           19,360 – 103,600 USDT |          1.9× – 10.4× |
| 540 days |       +50% |           30 – 300 USDT | 16,200 – 162,000 USDT |           26,200 – 172,000 USDT |          2.6× – 17.2× |

**Restake every 100 USDT of rewards.** Once rewards reach 100 USDT, they open a new order. The new order carries the same term bonus as the original, settles every 12 hours, and its own rewards open another order at 100 USDT — all the way to the original order's maturity. Total at maturity = principal + original order rewards + rewards from every new order. At 0.1% per settlement:

| Term     | Original order rewards | New order rewards | Principal + all rewards at maturity | Multiple of principal | Original order only |
| -------- | ---------------------: | ----------------: | ----------------------------------: | --------------------: | ------------------: |
| 30 days  |               600 USDT |         15.2 USDT |                     **10,615 USDT** |              **1.1×** |                1.1× |
| 90 days  |             1,980 USDT |          198 USDT |                     **12,178 USDT** |              **1.2×** |                1.2× |
| 360 days |             9,360 USDT |        6,052 USDT |                     **25,412 USDT** |              **2.5×** |                1.9× |
| 540 days |            16,200 USDT |       24,098 USDT |                     **50,298 USDT** |              **5.0×** |                2.6× |

The longer the term, the more it compounds: the 540-day term ends at **50,298 USDT, 5.0× the principal**, against 2.6× on the original order alone. Time works for the staker.

## Example C — withdrawing 10,000 USDT of rewards <a href="#example-c-withdrawing-10-000-usdt-of-rewards" id="example-c-withdrawing-10-000-usdt-of-rewards"></a>

| Settlement    | Burned | EXON burned (at 1.0 USDT) | Withdrawals a fuel wallet of 2,800 EXON supports |
| ------------- | -----: | ------------------------: | -----------------------------------------------: |
| Immediate     |    30% |                     3,000 |                                       9,333 USDT |
| 30-day linear |    20% |                     2,000 |                                      14,000 USDT |
| 60-day linear |    10% |                     1,000 |                                      28,000 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 <a href="#example-d-a-three-generation-team" id="example-d-a-three-generation-team"></a>

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% |              15 – 150 USDT |
| Gen 2      | 25 · 250,000 USDT     |  10% |              50 – 500 USDT |
| Gen 3      | 125 · 1,250,000 USDT  |  10% |           250 – 2,500 USDT |
| **Total**  |                       |      | **315 – 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=<question>&goal=<endgoal>
```

`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.