ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Copy this sheet and only edit purple cells
2
3
4
5
6
NODE DATACALCULATOR
7
Minimun ONE Staked per node3,000Number of Nodes10
8
Cost for 1 node (month)$20Total Revenue (yearly)$6,188
9
Current ONE price$0.34Total Revenue (monthly)$516
10
Average ONE price 1st year$0.5Total Costs (yearly)$2,400
11
Stake value 1st year$1,500Total Costs (monthly)$200
12
Maximun nodes per Staking Provider321st Year Profit $3,788
13
Maximun balance per node25,000Monthly Profit$316
14
Current Stake value$1,020REVENUE PLAN1st year
15
NETWORK DATAEarned ONE per node1,238
16
Total initial ONE supply (at Genesis)27,500,000Earned USD per node$619
17
Number of Nodes in the Network1,000Cost per node$240
18
Max. inflation 1st year (%) 5.00%Profit per node$379
19
Max. inflation 2nd year (%) 4.50%ONE Price (break-even)$0.19
20
Max. inflation 3rd year (%) 4.00%USD ROI37%
21
Max. inflation 4rd year (%) 3.50%APR41%
22
Max. inflation 5rd year (%) 3.00%
23
Max. inflation 6rd year (%) 2.50%
* ONE token is highly deflationary
24
Max. inflation 7rd year (%) 2.00%
20% of the transaction fees will be burned through OneDex "buy back & burn" mechanism
25
Max. inflation 8rd year (%) 1.50%
The total max supply will never be reached due to the burn mechanisms
26
Protocol fee10.00%
You can check the ONE tokenomics here
27
Yearly rewards (1st year) (inflation + fees)1,375,000
28
Yearly rewards (2nd year) (inflation + fees)1,299,375
29
Yearly rewards (3rd year) (inflation + fees)1,206,975
30
Yearly rewards (4rd year) (inflation + fees)1,098,347
31
Yearly rewards (5rd year) (inflation + fees)974,391
32
Yearly rewards (6rd year) (inflation + fees)836,352
33
Yearly rewards (7rd year) (inflation + fees)685,809
34
Yearly rewards (8rd year) (inflation + fees)524,644
35
New tokens minted due inflaction8,000,893
36
Total theorical maximun supply*35,500,893
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