calculations.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	Q	R	S	T	U	W	X	Y
1	TON price (in USDT)			5,5

2
3
4							TOKEN INFO (in USDT)
5							TOKEN INFO (in USDT)
6
7				MC in USDT						holders				NEUR price in USDT (soft)		pool in USDT (soft)			NEUR price IN TON		NEUR vesting
8				norm	max		min (soft)	max (soft)		norm		min		min	norm	min	norm		min	norm	stage	stacks	unlocks
9	Road 1.0	stage
10	stack 1	july	1	8250	16500		7425	14850		300	/+300	210		0,0007425	0,001485	0	0		0,000135	0,00027	1	-	-
11	stack 2	august	2	39325	78650		35392,5	70785		700	/+400	490		0,00353925	0,0070785	0	0		0,0006435	0,001287	2	-	-
12	sale	september	3	87450	174900		78705	236115		1200	/+500	840		0,0078705	0,0236115	8800	17600	1,4mn NEUR	0,001431	0,004293	3	1, 2	820000
13	stack 3	october	4	158950	317900		143055	429165		1700	/+500	1190		0,0143055	0,0429165	11440	22880		0,002601	0,007803	4	1, 2	820000
14	marketing	november	5	339900	679800		305910	917730		2200	/+500	1540		0,030591	0,091773	33440	66880	600k NEUR	0,005562	0,016686	5	1, 2, 3	1720000
15	Road 2.0	december	6																			1, 2, 3	1720000
16																		POOL				1, 3	1200000
17											soft NEUR MC			hard MC		NEUR buyback price in USDT		NEUR	TON
18											mc min	mc max		mc min	mc max	stage 3	0,007857	700000	1000	ICO buyback (funds raised from 2 stack NFT sale + community funds)
19							total supply		10000000		305910	917730				stage 5	0,018333	600000	2000	2nd buyback (funds raised from 3 stack NFT sale)
20							balance after staking		3720000
21							soft price	0,030591	0,091773		stage 3	stage 4
22							liquidity		2000000	=	1400000	600000
23							balance after		1720000
24
25
26
27							NFT STAKING
28							NFT STAKING
29
30						soldout option			NEUR	NEUR	amount per pc (soft)		NEUR	amount per stack (soft)		profit in % per pc (soft mc)			profit in % per pc (hard mc)
31	Stack NFT	Stage		in TON	in USDT	pcs	total USDT	vesting	rwrd mth	total	min USDT	norm USDT	ttl stack	min USDT	norm USDT	min	norm		min	max
32
33	1	1		5	27,5	300	8250	5	1000	5000	152,96	458,87	1500000	45886,5	137659,5	456,20%	1568,60%
34	2	2		10	55	400	22000	4	1300	5200	159,07	477,22	2080000	63629,28	190887,84	189,22%	767,67%
35	3	4		20	110	500	55000	3	1800	5400	165,19	495,57	2700000	82595,7	247787,1	50,17%	350,52%
36							in USDT	in TON					6280000
37				buyback 20% in stage 3		=	4400	800		Financial sheme
38				buyback 20% in stage 5		=	11000	2000		total	85250	in USDT
39										buyback	15400	18%
40					contribution for dev and marketing	=	69850			team	42625	50%
41										marketing	27225	32%
42
43
44
45							TOKENOMIC
46							TOKENOMIC
47
48														tokens	terms	%
49								total supply	10000000				NFT sale	6280000	lock + vesting	62,8
50								balance after staking	3720000				Liquidity	2000000	LP burning	20
51								liquidity	2000000				Contests	1000000	lock + vesting	10
52								balance after	1720000				Reserve	720000	lock + cliff + vesting	7,2
53																100	total
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100