DAILY PROFIT CALCULATION

(instructions: enter only yellow highlighted boxes)

Select Membership type:

UltimatePlatinum/Diamond

Enter rented refs clicks for today

Enter direct refs clicks for today
Enter my clicks for today
Enter total recycling cost today

Enter total yearly membership cost - see table

Enter total # of rented referrals
Enter total # of direct referrals

Enter cost of 1 ref per month - see table

Enter/select days renewing
Rented Refs earning per click
Direct Refs earnings per click
Your earning per click
Enter mini ad income for today

1000
0
9
$

890.000 $
1500
0
0.220
240
0.01
0.01
0.02
$
30%

Discounts from days renewing

Golden

1000
0
10
$

380.000 $
1500
0
0.240
240
0.01
0.01
0.015
$
30%

282
18
9
-

90.000
500
30
0.210
240
0.01
0.005
0.01
30%

Rented referral Income

Direct referral income
My clicks
Mini ad income
TOTAL INCOME

$
$
$
$
$

10.000
0.180
10.180

$
$
$
$
$

10.000
0.150
10.150

$
$
$
$
$

2.820
0.090
0.090
3.000

Renewing costs of all refs per day

Cost of membership per day
Recycle cost
TOTAL EXPENSE

$
$
$
$

7.688
2.438
10.126

$
$
$
$

8.375
1.041
9.416

$
$
$
$

2.458
0.247
2.705

NET PROFIT

0.054 $

0.734 $

0.295

$
$
$

0.675
0.679
0.00513 $
1.624 $
305.400 $

0.628
0.677
0.00558 $
22.017 $
304.500 $

Your break even average

Your current average
Renewing cost 1 ref per day
Profits in 1 month
Earnings in 1 month

0.541
0.566
0.00492
8.853
90.000

Profits in 2 months
Profits in 3 months
Profits in 5 months
Profits in 8 months
Earnings in 8 months
Profits in 1 year
Earnings in 1 year

$
$
$
$
$
$
$

Enter total amount invested in Neobux

Yearly ROI

3.249
4.873
8.122
12.995
2,443.200
19.762
3,715.700

$
$
$
$
$
$
$

2,000.00 $
1%

44.034
66.051
110.086
176.137
2,436.000
267.875
3,704.750

$
$
$
$
$
$
$

2,000.00 $
13%

17.705
26.558
44.264
70.822
720.000
107.708
1,095.000
1,000.00
11%

Daily Profit With

Mix Renewals

Standard

Golden

200
0
9
-

120
0
9
-

150
0
0.200
240
0.005
0.0005
0.001
-

90.000
150
0
$
0.200
Mixed (see table)
0.01

30%

0.01
Mixed (see table)

$
$
$
$
$

1.000
0.009
1.009

$
$
$
$
$

1.200
0.090
1.290

$
$
$
$

0.700
0.700

$
$
$
$

2.115
0.247
2.362

0.309

(1.072)

$
$
$

#VALUE!
0.860
0.01410
(32.160)
38.700

$
$
$

0.933
1.345
0.00467
9.270
30.270

$
$
$
$
$
$
$
$

18.540
27.810
46.350
74.160
242.160
112.785
368.285
300.00
38%

$
$
$
$
$
$
$

(64.320)
(96.479)
(160.799)
(257.278)
309.600
(391.277)
470.850

200.00
-196%

BEP and renewal costs for mix renewal table:

400 # of days
Discount

BEP

real BEP

Cost per day

15

0%

#VALUE!

51

30

5%

#VALUE!

60

10%

#VALUE!

0.0000 $

15%

#VALUE!

0.0000 0

18%

#VALUE!

0.0000 $

0 AutoPay
90

170
150
25%
179
240
30%
# of Refs is not same as total 'G13'
$
0.21 cost of 1 ref per month
$
90.00 total yearly membership cost

#VALUE!
#VALUE!

0.0000 $
#VALUE!

#VALUE!
#VALUE!
#VALUE!

$
$
$

0.3400
-

0.8953
0.8801
2.1154

Earnings table
Standard
Golden
packs
none
none
Emerald/Sapphire
Platinum/Diamond
Ultimate
rent ref earning per click
0.01 $
0.01 $
0.01 $
0.01
$
0.005 $
direct ref earning per click $
0.005 $
0.01 $
0.01 $
0.01
0.0005 $
your earning per click
$
0.001 $
0.01 $
0.012 $
0.015 $
0.02

Membership cost table

1st year
2nd year
3rd year
daily ads
Membership Types
Standard
Golden
Emerald/Sapphire
Platinum/Diamond

Standard
Free
Free
Free
4

Only
Golden
$
90.00
$
90.00
$
90.00
9

+
+
+
Emerald/Sapphire
Platinum/Diamond
Ultimate
$
290.00 $
490.00 $
890.00
$
270.00 $
445.00 $
800.00
$
270.00 $
445.00 $
800.00
10
12
15

Ultimate

Days renewing
15
30
60
AutoPay
90
150
240

Cost per referral table

Referrals
0>250
251>500
501>750
751>1000
1001>1250
1251>1500
1501>1750
over 1750

0.20
0.21
0.22
0.23
0.24
0.25
0.26
0.27

Note:
Golden 2nd year (above $0.24) subtract $0.01
Sapphire above $0.20) subtract $0.01
Diamond (above $0.20) subtract $0.02
Ultimate (above $0.20) subtract $0.03

Here the formula if you want to do it by hand:

Daily Income:
[(# of rented refs clicks) x (ref earnings per click)]
+
[(# of direct refs clicks) x (ref earnings per click)]
+
[(# of your clicks) x (your earnings per click)
= Total Income
Daily Expense:
[(days renewing) / 30 * (1 - discount%) x (cost of 1 ref per month)
= (answer then need to be round off to two decimal places)
x

(# of referrals) / (days renewing)]

= (renewing costs of all refs per day)
+
[(total yearly membership cost) / 365]
+
(recycling cost)
= Total Expense
Net Profit = (total income) - (total expense)