ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAP
1
Ethereum Solo Staking vs LSD Calculator
2
3
ETH Staked32.00
4
APR - Solo4.0%
5
APR - LSD4.0%
6
LSD Fee10%
7
8
Custom AmountExample Amounts
9
SoloLSDSoloLSDSoloLSDSoloLSDSoloLSDSoloLSDSoloLSDSoloLSDSoloLSD
10
Starting Validators1122334455101020205050100100
11
Starting ETH32.0032.00646496961281281601603203206406401,6001,6003,2003,200
12
Year 133.2833.1766.5666.3599.8499.52133.12132.69166.40165.86332.80331.73665.60663.461,664.651,658.653,329.943,317.29
13
Year 234.5634.3969.1268.78103.68103.17138.24137.56172.80171.94345.60343.89692.16687.781,731.961,719.443,465.203,438.88
14
Year 335.8435.6571.6871.30107.52106.95143.36142.60179.20178.25359.04356.49719.75712.991,802.011,782.473,605.963,564.93
15
Year 437.1236.9674.2473.91111.36110.87148.48147.82185.60184.78373.12369.56748.45739.121,874.901,847.803,752.463,695.60
16
Year 538.4038.3176.8076.62115.20114.93153.60153.24192.00191.55387.49383.11778.32766.211,950.701,915.533,904.913,831.06
17
Year 639.6839.7179.3679.43119.04119.14158.72158.86199.68198.57402.85397.15809.42794.302,029.701,985.744,063.613,971.49
18
Year 740.9641.1781.9282.34122.88123.51164.80164.68207.36205.85418.39411.71841.79823.412,111.822,058.534,228.814,117.06
19
Year 842.2442.6884.4885.36126.72128.04171.20170.72215.04213.40435.03426.80875.50853.592,197.402,133.984,400.744,267.96
20
Year 943.5244.2487.0488.49131.41132.73177.60176.98222.72221.22451.95442.44910.57884.882,286.422,212.204,579.664,424.40
21
Year 1044.8045.8789.6091.73136.53137.60184.00183.46231.46229.33469.87458.66947.07917.312,379.062,293.294,765.894,586.57
22
Year 1146.0847.5592.1695.09141.65142.64190.40190.19240.42237.73488.34475.47985.02950.942,475.502,377.344,959.724,754.69
23
Year 1247.3649.2994.7298.58146.77147.87197.75197.16249.38246.45507.54492.901,024.48985.792,575.872,464.485,161.484,928.97
24
Year 1348.6451.1097.92102.19151.89153.29205.43204.39258.67255.48527.72510.961,065.741,021.932,680.322,554.825,371.455,109.63
25
Year 1449.9252.97101.76105.94157.01158.91213.11211.88268.91264.85548.46529.691,108.581,059.382,789.032,648.465,590.015,296.92
26
Year 1551.2054.91105.60109.82162.66164.73220.79219.64279.15274.55570.22549.111,153.071,098.222,902.212,745.545,817.475,491.08
27
Year 1652.4856.92109.44113.85169.06170.77229.22227.69289.56284.62592.92569.231,199.571,138.473,019.992,846.176,054.215,692.35
28
Year 1753.7659.01113.28118.02175.46177.03238.18236.04301.08295.05616.41590.101,247.761,180.203,142.562,950.506,300.625,900.99
29
Year 1855.0461.17117.12122.35181.86183.52247.14244.69312.60305.86640.76611.731,298.131,223.463,270.153,058.646,557.086,117.29
30
Year 1956.3263.42120.96126.83188.26190.25256.11253.66324.58317.08666.36634.151,350.411,268.303,402.963,170.766,824.026,341.51
31
Year 2057.6065.74124.80131.48195.19197.22266.35262.96337.38328.70692.96657.401,404.841,314.793,541.173,286.987,101.846,573.95
32
33
34
35
36
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