MetaXSeed_Node_Reward_Calculator

	A	B	C	D	E	F	G	H
1	`
2		MetaXSeed Games - Estimated Node Reward Calculator
3
4		Total Supply		50,000,000,000
5		Node Reward Allocation		35.00%
6		Daily Rewards					The values below are autogenerated based on input. No need to change
7				Select the input here				Output
8		Approx Node Licence Purchase Price		$5,000			Annalized Reward Rate	1750.00%
9		Fully Diluted Valuation		$10,000,000,000			Lifetime Reward Rate	11666.67%
10		# of Nodes Earning Rewards		6000			Node Cost	$5,000.00
11				Max 6k nodes in phase 1			Daily Reward in $	$400
12		Gala Games ATH Valuation	$22,000,000,000				Monthly Reward in $	$12,153
13		Immutable-X ATH Valuation	$18,000,000,000				Year 1 Reward in $	$145,833
14		Myria ATH Valuation	$1,000,000,000				Year 2 Reward in $	$116,667
15		Nodes will be released in phases based on demand with 6k in first phase					Year 3 Reward in $	$87,500
16							Year 4 - 10 Reward in $	$233,333
17							Lifetime Reward in $	$583,333
18
19
20
21
22		Tokens released per year
23			% Release		XSEED Per Year	Per Node Per Year	USD Value	XSEED per day
24		Year 1	25	0.25	4375000000	729166.6667	$145,833	11986301
25		Year 2	20	0.2	3500000000	583333.3333	$116,667	9589041
26		Year 3	15	0.15	2625000000	437500	$87,500	7191781
27		Year 4	10	0.1	1750000000	291666.6667	$58,333	4794521
28		Year 5	5	0.05	875000000	145833.3333	$29,167	2397260
29		Year 6	5	0.05	875000000	145833.3333	$29,167	2397260
30		Year 7	5	0.05	875000000	145833.3333	$29,167	2397260
31		Year 8	5	0.05	875000000	145833.3333	$29,167	2397260
32		Year 9	5	0.05	875000000	145833.3333	$29,167	2397260
33		Year 10	5	0.05	875000000	145833.3333	$29,167	2397260
34		Totals		1	17500000000		583333.3333
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