ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
EOS Authority - BP Payout numbers (Standby)
2
Note: The aim of the sheet is to work out how many viable standby BPs will actually exist on EOS. The cut off of 100 EOS/day and current incentive structure requires a large number of votes.
3
The scenarios indicate 1-10 million votes for a Block Producer to earn the minimum cut off
4
5
BP Limits and Values
6
Minimum payout - Cut off (in EOS per day)100
7
Limit on number of BPs (All)204
8
Number of Active BPs21
9
Number of Standby183
10
11
Distribution for BPs
12
Total EOS Supply1,000,000,000
13
Total Inflation for BPs (annual)1%
14
Block Rewards: Top 21 BP (annual)0.25%
15
Vote Rewards: All active & standby BPs (annual)0.75%
16
17
Voting Requirements
18
Minimum Voting Requirement (15% EOS Supply)150,000,000
Credits: Kyle@EOSVibes
19
20
Standby node feasibility
21
Total annual vote rewards (EOS)7,500,000
22
Daily vote rewards (EOS)20,548
23
24
% of Votes to Earn minimum daily cut off in B40.49%
25
26
27
Scenario 1 - B1 votes for 21 BPs with all votesScenario 2 - B1 votes for 5 BPs with all votes
28
Total B1 votes for 21 BPs at 100m2,100,000,000 Total B1 votes for 5 BPs at 100m500,000,000
29
Top 21 BPs public votes (assume 5m each)105,000,000 Top 21 BPs public votes (assume 5m each)105,000,000
30
Total Vote for top 21 BPs2,205,000,000 Total Vote for top 21 BPs605,000,000
31
Other votes for BPs1,000,000 (very conservative)Other votes for BPs1,000,000
(very conservative)
32
Total Votes:2,206,000,000 Total Votes:606,000,000
33
Votes in EOS needed to meet minimum cut off ( in B4)10,735,867 Votes in EOS needed to meet minimum cut off ( in B4)2,949,200
34
35
Scenario 3 - Absolute minimum votes
Scenario 4 - B1 votes for 5 BPs with 1/10 of votes
36
Total B1 votes for 21 BPs at 100m0 Total B1 votes for 5 BPs at 10m50,000,000
37
Top 21 BPs public votes (minimum - cell B16)150,000,000 Top 21 BPs public votes (assume 5m each)105,000,000
38
Total Vote for top 21 BPs150,000,000 Total Vote for top 21 BPs155,000,000
39
Other votes for BPs1,000,000 (very conservative)Other votes for BPs1,000,000
(very conservative)
40
Total Votes:151,000,000 Total Votes:156,000,000
41
Votes in EOS needed to meet minimum cut off ( in B4)734,867
(Not realistic at all - very low)
Votes in EOS needed to meet minimum cut off ( in B4)759,200
42
43
Scenario 5 - B1 votes for 30 BPs with all votesScenario 6 - To get all 204 BPs viable (paid)
44
Total B1 votes for 30 BPs at 100m3,000,000,000 Total B1 votes: none0
45
Top 21 BPs public votes (assume 5m each) 105,000,000 Top 21 BPs public votes (assume 0) 0
46
Total Vote for top 21 BPs3,105,000,000 Total Vote for top 21 BPs (assume 0)0
47
Other votes for BPs1,000,000 (very conservative)Other votes for BPs all 204 BPs get 4.9m each992,800,000
48
Total Votes:3,106,000,000 Total Votes:992,800,000
49
Votes in EOS needed to meet minimum cut off ( in B4)15,115,867 Votes in EOS needed to meet minimum cut off ( in B4)4,831,627
(Theoretical only, this is to get 204 BPs paid)
50
51
Scenario 7 - B1 votes just once to get 100m staked
Scenario 8 - 1) B1 reduces stake after staking to activate token 2)Voter Apathy
Credit: Josh@EOSCanada
52
Total B1 votes for 1 BPs at 100m100,000,000 Total B1 votes 00
53
Top 21 BPs public votes (assume 5m each) 105,000,000 Top 21 BPs public votes (assume 3m each) 63,000,000
54
Total Vote for top 21 BPs205,000,000 Total Vote for top 21 BPs63,000,000
55
Other votes for BPs1,000,000 Other votes for BPs1,000,000
56
Total Votes:206,000,000 Total Votes:64,000,000
57
Votes in EOS needed to meet minimum cut off ( in B4)1,002,533 Votes in EOS needed to meet minimum cut off ( in B4)311,467
(Just an experiment)
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