Staking Endgame.xlsx

	A	B	C	E	F	G	H	I	K	L	M	N	O
1	Total Staked	Current Yield	Current Issuance	Staked (Largest Validator)	Current Rewards	Proposed Rewards	Proposed Issuance	Proposed Yield
2	16000	1.315507507	21048.12011	32	42.09624021	42.09624021	21048.12011	1.315507507
3	32000	0.9302042786	29766.53692	64	59.53307383	59.53307383	29766.53692	0.9302042786	Supply	Target Max Total Stake	Target Max Validator Share
4	64000	0.6577537533	42096.24021	128	84.19248042	84.19248042	42096.24021	0.6577537533	120000000	0.5	0.002
5	128000	0.4651021393	59533.07383	256	119.0661477	119.0661477	59533.07383	0.4651021393
6	256000	0.3288768767	84192.48042	512	168.3849608	168.3849608	84192.48042	0.3288768767
7	512000	0.2325510697	119066.1477	1024	238.1322953	238.1322953	119066.1477	0.2325510697
8	1024000	0.1644384383	168384.9608	2048	336.7699217	336.7699217	168384.9608	0.1644384383
9	15512000	0.04224929087	655370.9999	31024	1310.742	1310.742	655370.9999	0.04224929087
10	30000000	0.03038034452	911410.3357	60000	1822.820671	1822.820671	911410.3357	0.03038034452				Key Benefits
11	44488000	0.02494777858	1109876.774	88976	2219.753547	2219.753547	1109876.774	0.02494777858				1. Minimal disruption to existing stake
12	58976000	0.02166784225	1277882.665	117952	2555.76533	2555.76533	1277882.665	0.02166784225				2. Added incentive against a single party having control of too much stake
13	59488000	0.0215743956	1283417.645	118976	2566.835291	2566.835291	1283417.645	0.0215743956				3. Yield remains always positive
14	59744000	0.02152812338	1286176.203	119488	2572.352407	2572.352407	1286176.203	0.02152812338				4. Design decisions are more or less neutral
15	59872000	0.02150509865	1287553.266	119744	2575.106532	2575.106532	1287553.266	0.02150509865				5. Ultrasound money
16	59936000	0.02149361395	1288241.245	119872	2576.482491	2576.482491	1288241.245	0.02149361395
17	59968000	0.02148787849	1288585.097	119936	2577.170195	2577.170195	1288585.097	0.02148787849
18	59984000	0.02148501249	1288756.989	119968	2577.513978	2577.513978	1288756.989	0.02148501249				Staked (New Validator at MTS)	Expected Rewards
19	60000000	0.02148214763	1288928.858	120000	2577.857715	2577.857715	1288928.858	0.02148214763				32	0.6874287241
20	60000032	0.0214821419	1288929.201	120032	2577.858403	2577.857715	1288585.922	0.02147642058				64	1.374490917
21	60000096	0.02148213044	1288929.889	120064	2577.859778	2577.857715	1288243.857	0.02147069659
22	60000224	0.02148210753	1288931.264	120128	2577.862527	2577.857715	1288243.857	0.02147065078				Staked (Validator with 2*TVI at MTS)	Expected Rewards
23	60000480	0.0214820617	1288934.013	120256	2577.868027	2577.857715	1286195.286	0.0214364166				240000	5155.71543
24	60000992	0.02148197004	1288939.513	120512	2577.879025	2577.857715	1283474.012	0.02139087987				240032	5155.028185
25	60002016	0.02148178674	1288950.511	121024	2577.901023	2577.857715	1278066.002	0.02130038435
26	60004064	0.02148142014	1288972.509	122048	2577.945017	2577.857715	1267386.105	0.02112167111
27	60064064	0.0214706882	1289616.79	180000	2579.23358	2577.857715	860203.3933	0.01432143175
28	60182016	0.02144963745	1290882.424	237952	2581.764849	2577.857715	651983.0649	0.01083351985
29	60300992	0.02142846656	1292157.79	238976	2584.315581	2577.857715	650472.7565	0.01078709877
30	60420480	0.02140726752	1293437.379	239488	2586.874758	2577.857715	650368.2879	0.01076403709
31	60540224	0.02138608606	1294718.441	239744	2589.436881	2577.857715	650961.3735	0.01075254319
32	60660096	0.02136494481	1295999.603	239872	2591.999207	2577.857715	651902.2499	0.01074680544
33	60780032	0.0213438549	1297280.184	239936	2594.560367	2577.857715	653016.948	0.01074393886
34	60900000	0.02132282171	1298559.842	239968	2597.119685	2577.857715	654218.6244	0.01074250615
35	61020000	0.021301845	1299838.582	240000	2599.677164	2577.857715	655420.3241	0.01074107381
36	120000000	0.01519017226	1822820.671	119940000	3645.641343	2577.857715	2579.147289	0.00002149289407
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
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