> 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/zh/di-wu-bu-fen-jing-ji-mo-xing/05-tokenomics/worked-examples.md).

# 完整演算案例

四个完整演算案例——释放价值、质押 10,000 U 的单利与复投、提取销毁、团队奖励——每个数字都能从现行参数复算出来。

四个案例，全部按现行参数演算；用到价格假设的地方，假设写在句子里。

## 案例 A —— 认购 30,000 U 的释放价值 <a href="#example-a-the-release-value-of-a-30-000-u-subscription" id="example-a-the-release-value-of-a-30-000-u-subscription"></a>

私募认购 `30,000 U`，按 `0.1 U` 获得 `300,000 EXON`。

```
D = 300,000 ÷ 1,095 = 273.97 EXON / 天
R_epoch = 273.97 ÷ 2 = 136.99 EXON / 次
ROI_month = (D × P_market × 30) ÷ P_in × 100%
```

释放速度是固定的：**每天 273.97 枚，每 12 小时 136.99 枚。** 每一天都在到账，到账即可在 NEX 卖出。

|        市场价 |      每月释放价值 | 月度 ROI |   收回认购款 |
| ---------: | ----------: | -----: | ------: |
| 1.0 U（上线价） |  8,219.18 U | 27.40% | 3.65 个月 |
|      2.0 U | 16,438.36 U | 54.79% | 1.83 个月 |

释放表固定，价格每涨一倍，每月到账翻一倍。认购 30,000 U 同时配置 XO 质押 10,000 U，两条收益线同时开跑——质押那条线见案例 B。

## 案例 B —— 质押 10,000 U <a href="#example-b-staking-10-000-u" id="example-b-staking-10-000-u"></a>

入金 `P = 10,000 U`，开单即分成两份：燃料 `2,800 U` 按 1 U 等值买入 `2,800 EXON` 存入燃料钱包；其余兑换 XO 进入质押，每 12 小时结算一次，单次 0.1% – 1.0%，一天 20 – 200 U。

**只算原订单**，期满拿多少：

| 期限    | 期限加成 |    加成后每天产出 |             期满累计收益 |          期满本金 + 收益 |       为本金的倍数 |
| ----- | ---: | ---------: | -----------------: | -----------------: | -----------: |
| 30 天  |    无 | 20 – 200 U |      600 – 6,000 U |  10,600 – 16,000 U |  1.1 – 1.6 倍 |
| 90 天  | +10% | 22 – 220 U |   1,980 – 19,800 U |  11,980 – 29,800 U |  1.2 – 3.0 倍 |
| 360 天 | +30% | 26 – 260 U |   9,360 – 93,600 U | 19,360 – 103,600 U | 1.9 – 10.4 倍 |
| 540 天 | +50% | 30 – 300 U | 16,200 – 162,000 U | 26,200 – 172,000 U | 2.6 – 17.2 倍 |

**收益满 100 U，再开一单。** 收益累计满 100 U，就用这笔收益开一张新订单；新订单沿用原订单的期限加成，同样每 12 小时结算，收益再满 100 U 再开一单，一直算到原订单期满。期满总额 = 本金 + 原订单收益 + 所有新订单收益。按单次 0.1% 计：

| 期限    |    原订单收益 |    新订单收益 |   期满本金 + 总收益 |    为本金的倍数 | 对比：只算原订单 |
| ----- | -------: | -------: | -----------: | --------: | -------: |
| 30 天  |    600 U |   15.2 U | **10,615 U** | **1.1 倍** |    1.1 倍 |
| 90 天  |  1,980 U |    198 U | **12,178 U** | **1.2 倍** |    1.2 倍 |
| 360 天 |  9,360 U |  6,052 U | **25,412 U** | **2.5 倍** |    1.9 倍 |
| 540 天 | 16,200 U | 24,098 U | **50,298 U** | **5.0 倍** |    2.6 倍 |

期限越长，滚得越多：540 天档期满 **50,298 U，是本金的 5.0 倍**；只算原订单是 2.6 倍。时间站在质押者这一边。

## 案例 C —— 提取 10,000 U 收益 <a href="#example-c-withdrawing-10-000-u-of-rewards" id="example-c-withdrawing-10-000-u-of-rewards"></a>

| 到账方式     | 销毁比例 | 销毁的 EXON（按 1.0 U 计） | 燃料钱包 2,800 枚可支持的提取额 |
| -------- | ---: | ------------------: | ------------------: |
| 立即到账     |  30% |             3,000 枚 |             9,333 U |
| 30 天线性到账 |  20% |             2,000 枚 |            14,000 U |
| 60 天线性到账 |  10% |             1,000 枚 |            28,000 U |

`Burn = W × b ÷ P_EXON`。销毁的是燃料钱包里的 EXON，永久退出流通；三档之间唯一变化的变量是**等待时间**。燃料不够时，选更慢的到账方式，或去私募补燃料。

## 案例 D —— 团队三代 <a href="#example-d-a-three-generation-team" id="example-d-a-three-generation-team"></a>

直推 5 人各质押 10,000 U，每人再直推 5 人，三代下来 5 / 25 / 125 人。推广奖励按下级每日静态产出计算：

| 代数     | 人数 · 质押总额           |  比例 |                    每天 |
| ------ | ------------------- | --: | --------------------: |
| 第 1 代  | 5 人 · 50,000 U      | 15% |            15 – 150 U |
| 第 2 代  | 25 人 · 250,000 U    | 10% |            50 – 500 U |
| 第 3 代  | 125 人 · 1,250,000 U | 10% |         250 – 2,500 U |
| **合计** |                     |     | **315 – 3,150 U / 天** |

本人质押 100 U、直推满 4 人，1 – 4 代即已解锁。团队再往下铺，第 4 代 5%，一路排到第 20 代；本人质押与直推人数达到对应档位，代数逐级打开。

*上一节：*[*质押与收益*](/nexon-docs/zh/di-wu-bu-fen-jing-ji-mo-xing/05-tokenomics/staking-and-returns.md) *· 下一节：*[*价值流转*](/nexon-docs/zh/di-wu-bu-fen-jing-ji-mo-xing/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/zh/di-wu-bu-fen-jing-ji-mo-xing/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.