ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBIBJBK
1
Staking on NuCypher Network - Pro Forma
2
3
NETWORK ASSUMPTIONS
4
Initial NU Supply (S0)1,000,000,000
5
Max NU (~3.89*S0) (Smax)3,885,390,082
6
7
8
Phase 1 annual NU emitted365,915,960
9
Phase 2 half-life in months (T-1/2)24
10
Mean compensation rate on network (κ*)100%
11
Percentage of network NU staked (λ)80%
12
13
STAKER ASSUMPTIONS
14
Initial number of NU allocated (arbitrary, no relation to min. staking requirement)
1,000,000
15
Commited staking time in months120
16
Percentage of NU staked100%
17
18
SUPPLY CURVE
19
days since network launch03061921201511812122422733043343653954264574865175475786086396707007317617928238518829129439731004103510651096112611571188121612471277130813381369140014301461149115221553158116121642167317031734176517951826
20
Month 0Month 1Month 2Month 3Month 4Month 5Month 6Month 7Month 8Month 9Month 10Month 11Month 12Month 13Month 14Month 15Month 16Month 17Month 18Month 19Month 20Month 21Month 22Month 23Month 24Month 25Month 26Month 27Month 28Month 29Month 30Month 31Month 32Month 33Month 34Month 35Month 36Month 37Month 38Month 39Month 40Month 41Month 42Month 43Month 44Month 45Month 46Month 47Month 48Month 49Month 50Month 51Month 52Month 53Month 54Month 55Month 56Month 57Month 58Month 59Month 60
21
Total supply (end of month)1,000,000,0001,030,075,2841,061,153,0781,092,230,8721,120,301,1381,151,378,9311,181,454,2161,212,532,0101,242,607,2941,273,685,0881,304,762,8821,334,838,1661,365,915,9601,395,991,2441,427,069,0381,458,146,8321,487,219,6071,518,297,4011,548,372,6851,579,450,4791,609,525,7641,640,603,5571,671,681,3511,701,756,6361,732,834,4291,762,909,7141,793,987,5081,825,065,3021,853,135,5671,884,213,3611,914,288,6451,945,366,4391,975,441,7242,006,519,5172,037,597,3112,067,672,5962,098,750,3892,128,825,6742,159,903,4682,190,981,2622,219,051,5272,250,129,3212,280,204,6052,311,282,3992,341,357,6842,372,435,4772,403,513,2712,433,588,5562,464,666,3492,494,741,6342,525,819,4282,556,897,2222,584,967,4872,616,045,2812,646,120,5652,677,198,3592,707,273,6442,738,351,4372,769,429,2312,799,504,5162,830,582,309
22
NU minted30,075,28431,077,79431,077,79428,070,26531,077,79430,075,28431,077,79430,075,28431,077,79431,077,79430,075,28431,077,79430,075,28431,077,79431,077,79429,072,77531,077,79430,075,28431,077,79430,075,28431,077,79431,077,79430,075,28431,077,79430,075,28431,077,79431,077,79428,070,26531,077,79430,075,28431,077,79430,075,28431,077,79431,077,79430,075,28431,077,79430,075,28431,077,79431,077,79428,070,26531,077,79430,075,28431,077,79430,075,28431,077,79431,077,79430,075,28431,077,79430,075,28431,077,79431,077,79428,070,26531,077,79430,075,28431,077,79430,075,28431,077,79431,077,79430,075,28431,077,794
23
monthly inflation rate3.01%3.02%2.93%2.57%2.77%2.61%2.63%2.48%2.50%2.44%2.31%2.33%2.20%2.23%2.18%1.99%2.09%1.98%2.01%1.90%1.93%1.89%1.80%1.83%1.74%1.76%1.73%1.54%1.68%1.60%1.62%1.55%1.57%1.55%1.48%1.50%1.43%1.46%1.44%1.28%1.40%1.34%1.36%1.30%1.33%1.31%1.25%1.28%1.22%1.25%1.23%1.10%1.20%1.15%1.17%1.12%1.15%1.13%1.09%1.11%
24
NU staked on network (L)800,000,000824,060,228848,922,463873,784,698896,240,910921,103,145945,163,373970,025,608994,085,8351,018,948,0701,043,810,3051,067,870,5331,092,732,7681,116,792,9961,141,655,2311,166,517,4661,189,775,6861,214,637,9211,238,698,1481,263,560,3831,287,620,6111,312,482,8461,337,345,0811,361,405,3081,386,267,5441,410,327,7711,435,190,0061,460,052,2411,482,508,4541,507,370,6891,531,430,9161,556,293,1511,580,353,3791,605,215,6141,630,077,8491,654,138,0771,679,000,3121,703,060,5391,727,922,7741,752,785,0091,775,241,2221,800,103,4571,824,163,6841,849,025,9191,873,086,1471,897,948,3821,922,810,6171,946,870,8451,971,733,0801,995,793,3072,020,655,5422,045,517,7772,067,973,9902,092,836,2252,116,896,4522,141,758,6872,165,818,9152,190,681,1502,215,543,3852,239,603,6132,264,465,848
25
26
27
Scenario 1: Node earnings assuming NO restaking
28
29
Month 0Month 1Month 2Month 3Month 4Month 5Month 6Month 7Month 8Month 9Month 10Month 11Month 12Month 13Month 14Month 15Month 16Month 17Month 18Month 19Month 20Month 21Month 22Month 23Month 24Month 25Month 26Month 27Month 28Month 29Month 30Month 31Month 32Month 33Month 34Month 35Month 36Month 37Month 38Month 39Month 40Month 41Month 42Month 43Month 44Month 45Month 46Month 47Month 48Month 49Month 50Month 51Month 52Month 53Month 54Month 55Month 56Month 57Month 58Month 59Month 60
30
NU staked by node1,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,000
31
% NU staked100%100%96%93%90%88%85%83%81%79%77%75%73%72%71%69%68%67%66%65%64%63%62%61%60%59%59%58%57%56%56%55%55%54%53%53%52%52%51%51%50%50%50%49%49%48%48%48%47%47%47%46%46%46%45%45%45%45%44%44%44%
32
% of staked network represented by node0.12%0.12%0.11%0.11%0.11%0.11%0.10%0.10%0.10%0.10%0.09%0.09%0.09%0.09%0.09%0.08%0.08%0.08%0.08%0.08%0.08%0.07%0.07%0.07%0.07%0.07%0.07%0.07%0.07%0.07%0.06%0.06%0.06%0.06%0.06%0.06%0.06%0.06%0.06%0.06%0.06%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.04%0.04%
33
% of network owned by node0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.09%0.09%0.09%0.09%0.09%0.09%0.09%0.09%0.09%0.09%0.09%0.09%0.09%0.09%0.09%0.09%0.09%0.09%0.09%0.09%0.09%0.09%0.08%0.08%0.08%0.08%0.08%0.08%0.08%0.08%0.08%
34
% of network staked by node0.10%0.09%0.09%0.09%0.09%0.08%0.08%0.08%0.08%0.08%0.07%0.07%0.07%0.07%0.07%0.07%0.07%0.06%0.06%0.06%0.06%0.06%0.06%0.06%0.06%0.06%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%
35
Node compensation rate (k)100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%
36
Cumulative compensation (NU)37,05874,231110,331142,064176,283208,529240,998271,637302,528332,673361,170389,949417,184444,716471,655496,341522,201546,728571,576595,162619,075642,539664,835687,463708,978730,828752,303771,387792,182811,982832,118851,300870,816890,033908,353927,006944,795962,916980,778996,6941,014,0831,030,6831,047,6091,063,7731,080,2591,096,5301,112,0781,127,9431,143,1071,158,5861,173,8751,187,5251,202,4671,216,7581,231,3561,245,3231,259,5931,273,7021,287,2061,301,008
37
Monthly compensation (NU)37,05837,17336,09931,73334,21932,24632,46930,63930,89030,14528,49728,78027,23427,53226,93924,68625,86024,52724,84923,58623,91323,46422,29622,62821,51521,85021,47519,08420,79519,80020,13619,18219,51719,21718,32018,65317,79018,12117,86215,91717,38916,60116,92516,16416,48616,27215,54715,86515,16415,47915,28913,65114,94114,29114,59813,96714,27014,10913,50413,802
38
Monthly compensation on staked tokens (%)
3.7%3.7%3.6%3.2%3.4%3.2%3.2%3.1%3.1%3.0%2.8%2.9%2.7%2.8%2.7%2.5%2.6%2.5%2.5%2.4%2.4%2.3%2.2%2.3%2.2%2.2%2.1%1.9%2.1%2.0%2.0%1.9%2.0%1.9%1.8%1.9%1.8%1.8%1.8%1.6%1.7%1.7%1.7%1.6%1.6%1.6%1.6%1.6%1.5%1.5%1.5%1.4%1.5%1.4%1.5%1.4%1.4%1.4%1.4%1.4%
39
NU owned by node (end of month)1,000,0001,037,0581,074,2311,110,3311,142,0641,176,2831,208,5291,240,9981,271,6371,302,5281,332,6731,361,1701,389,9491,417,1841,444,7161,471,6551,496,3411,522,2011,546,7281,571,5761,595,1621,619,0751,642,5391,664,8351,687,4631,708,9781,730,8281,752,3031,771,3871,792,1821,811,9821,832,1181,851,3001,870,8161,890,0331,908,3531,927,0061,944,7951,962,9161,980,7781,996,6942,014,0832,030,6832,047,6092,063,7732,080,2592,096,5302,112,0782,127,9432,143,1072,158,5862,173,8752,187,5252,202,4672,216,7582,231,3562,245,3232,259,5932,273,7022,287,2062,301,008
40
Cumulative compensation on total initial NU (%)
3.7%7.4%11.0%14.2%17.6%20.9%24.1%27.2%30.3%33.3%36.1%39.0%41.7%44.5%47.2%49.6%52.2%54.7%57.2%59.5%61.9%64.3%66.5%68.7%70.9%73.1%75.2%77.1%79.2%81.2%83.2%85.1%87.1%89.0%90.8%92.7%94.5%96.3%98.1%99.7%101.4%103.1%104.8%106.4%108.0%109.7%111.2%112.8%114.3%115.9%117.4%118.8%120.2%121.7%123.1%124.5%126.0%127.4%128.7%130.1%
41
42
43
Scenario 2: Node earnings assuming restaking
44
45
Month 0Month 1Month 2Month 3Month 4Month 5Month 6Month 7Month 8Month 9Month 10Month 11Month 12Month 13Month 14Month 15Month 16Month 17Month 18Month 19Month 20Month 21Month 22Month 23Month 24Month 25Month 26Month 27Month 28Month 29Month 30Month 31Month 32Month 33Month 34Month 35Month 36Month 37Month 38Month 39Month 40Month 41Month 42Month 43Month 44Month 45Month 46Month 47Month 48Month 49Month 50Month 51Month 52Month 53Month 54Month 55Month 56Month 57Month 58Month 59Month 60
46
NU staked by node (beginning of month)1,000,0001,000,0001,037,7301,077,0071,116,5741,152,5541,192,6521,231,7161,272,3441,311,9101,353,0471,394,4361,434,7251,476,5961,517,3441,559,6811,602,2501,642,2781,685,2831,727,1111,770,5471,812,7871,856,6411,900,7041,943,5411,988,0052,031,2262,076,0802,121,1302,161,9852,207,3982,251,5252,297,3052,341,7832,387,9222,434,2402,479,2322,525,8962,571,2192,618,2222,665,3942,708,1452,755,6342,801,7482,849,5592,895,9812,944,1082,992,3923,039,2673,087,8583,135,0273,183,9173,232,9593,277,3833,326,7073,374,5803,424,1923,472,3413,522,2353,572,2713,620,827
47
% NU staked100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%
48
% of staked network represented by node0.12%0.12%0.12%0.12%0.13%0.13%0.13%0.13%0.13%0.13%0.13%0.13%0.13%0.13%0.13%0.13%0.14%0.14%0.14%0.14%0.14%0.14%0.14%0.14%0.14%0.14%0.14%0.14%0.14%0.14%0.14%0.15%0.15%0.15%0.15%0.15%0.15%0.15%0.15%0.15%0.15%0.15%0.15%0.15%0.15%0.15%0.15%0.15%0.15%0.16%0.16%0.16%0.16%0.16%0.16%0.16%0.16%0.16%0.16%0.16%
49
% of network owned by node0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.13%0.13%0.13%0.13%0.13%0.13%0.13%0.13%0.13%0.13%0.13%0.13%0.13%
50
% of network staked by node0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.10%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.11%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.12%0.13%0.13%0.13%0.13%0.13%0.13%0.13%0.13%0.13%
51
Node compensation rate (k)100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%
52
Cumulative compensation (NU)37,73077,007116,574152,554192,652231,716272,344311,910353,047394,436434,725476,596517,344559,681602,250642,278685,283727,111770,547812,787856,641900,704943,541988,0051,031,2261,076,0801,121,1301,161,9851,207,3981,251,5251,297,3051,341,7831,387,9221,434,2401,479,2321,525,8961,571,2191,618,2221,665,3941,708,1451,755,6341,801,7481,849,5591,895,9811,944,1081,992,3922,039,2672,087,8582,135,0272,183,9172,232,9592,277,3832,326,7072,374,5802,424,1922,472,3412,522,2352,572,2712,620,8272,671,138
53
Monthly compensation (NU)37,73039,27839,56635,98040,09939,06440,62839,56641,13741,38940,28941,87140,74842,33742,56840,02843,00541,82843,43642,23943,85544,06342,83744,46443,22044,85545,04940,85545,41344,12745,78044,47846,13946,31844,99246,66445,32347,00347,17242,75147,48946,11447,81146,42248,12648,28446,87548,59047,16948,89149,04144,42449,32447,87349,61248,14949,89450,03648,55650,312
54
Monthly compensation on staked NU (%)3.8%3.9%3.8%3.3%3.6%3.4%3.4%3.2%3.2%3.2%3.0%3.0%2.8%2.9%2.8%2.6%2.7%2.5%2.6%2.4%2.5%2.4%2.3%2.3%2.2%2.3%2.2%2.0%2.1%2.0%2.1%2.0%2.0%2.0%1.9%1.9%1.8%1.9%1.8%1.6%1.8%1.7%1.7%1.7%1.7%1.7%1.6%1.6%1.6%1.6%1.6%1.4%1.5%1.5%1.5%1.4%1.5%1.4%1.4%1.4%
55
NU owned by node (end of month)1,000,0001,037,7301,077,0071,116,5741,152,5541,192,6521,231,7161,272,3441,311,9101,353,0471,394,4361,434,7251,476,5961,517,3441,559,6811,602,2501,642,2781,685,2831,727,1111,770,5471,812,7871,856,6411,900,7041,943,5411,988,0052,031,2262,076,0802,121,1302,161,9852,207,3982,251,5252,297,3052,341,7832,387,9222,434,2402,479,2322,525,8962,571,2192,618,2222,665,3942,708,1452,755,6342,801,7482,849,5592,895,9812,944,1082,992,3923,039,2673,087,8583,135,0273,183,9173,232,9593,277,3833,326,7073,374,5803,424,1923,472,3413,522,2353,572,2713,620,8273,671,138
56
Cumulative compensation on total initial NU (%)
3.8%7.7%11.7%15.3%19.3%23.2%27.2%31.2%35.3%39.4%43.5%47.7%51.7%56.0%60.2%64.2%68.5%72.7%77.1%81.3%85.7%90.1%94.4%98.8%103.1%107.6%112.1%116.2%120.7%125.2%129.7%134.2%138.8%143.4%147.9%152.6%157.1%161.8%166.5%170.8%175.6%180.2%185.0%189.6%194.4%199.2%203.9%208.8%213.5%218.4%223.3%227.7%232.7%237.5%242.4%247.2%252.2%257.2%262.1%267.1%
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