2022-07-08 20:21:05
The work of the model at the early stages of investment
Let's try to start by illustrating in a simplified form how the algorithm will work in the initial coinage.
Admit,
Andrey bought 10000000 tokens in April at a price of $ 0.05 per token, that is, for $ 500,000
Boris bought 5000000 tokens in May at a price of $ 0.1 per token, that is, for $ 500,000
Vladimir bought 2500,000 tokens in June at a price of $ 0.2 per token, that is, for $ 500,000
Gennady bought 1250000 tokens in July at a price of $ 0.4 per token, that is, for $ 500,000
Dmitry bought 625,000 tokens in August at a price of $ 0.8 per token, that is, for $ 500,000
In total, we received investments of $ 2.5 million. I will refrain from describing cashflow, since the monthly costs of the entire cycle are approximately equal (from practice).
The cost and income estimates are 50 hectares of tomato, bulls F1 variety and analogues.
Seeds 1500000pcs*4grn=6000000grn
Agrochemistry 22500,000 UAH*7 months= 15750000 UAH
Workers 100 people*1000 UAH/d*30 days*7 months=21000000 UAH
Agronomists 5 people * 50000grn/month•7 months=1750000grn
Foremen 10 people * 30000grn/month*7 months=2100000grn
Watchmen 50000grn*7 months=350000grn
Electrics 15000 UAH*7 months=105000 UAH
Other 3000000 UAH
TOTAL COSTS 46205000grn or (calculation rate $/hryvnia = 40) = 1 155 125 $
Invested 2500000$-1155125$=1344785$ - this balance goes to long-term capitalization projects and is not considered here, since they will not bring profit at the moment.
Harvest
1500000pcs*5kg/bush*30 UAH/kg=225000000 UAH. Attention! This crop is removed in the period August-November.
PROFIT 178795000 UAH or 4400000$
Profit by month from practice
August 400,000$
September 1800000$
October 2000000$
November 200,000$
Total
Profit for the third quarter 2200000$
Fourth quarter profit $2,200,000
In the third quarter
17500,000 tokens were sold (in the second quarter).
Thus, the profit for the quarter per token ($2200000 * 75%):17500000=0.094$
So Andrey, having invested $500,000, will receive $0.095*10000000pcs =$940000
Boris, having invested $ 500,000, will receive $470000
Vladimir, having invested $ 500,000, will receive $235,000
In the fourth quarter
Sold (in all previous and third) 19375000 tokens.
Profit 2200000$
Thus, the profit on the token (2200000$*75%):19375000=0.085$
So Andrey, having invested $500,000, will receive $0.085*10000000pcs =$850000
Boris, having invested $ 500,000, will receive $425,000
Vladimir, having invested $ 500,000, will receive $ 212,500
Dmitry, having invested $ 500,000, will receive $ 106250
Gennady, having invested $ 500,000, will receive $ 53125
If we continue to model further (we made an interactive token model and calculated it in three cases, see https://sevlushfoods.com/finansovaya-model-tokena-agti / ) – it is clear that our principles set out in the introduction continue to be respected.
270 viewsВождь, 17:21