Astar Tokenomics 2.0 - Template.xlsx

	A	B	D	E	F	H	I	K	L	N	O	P	Q	R	S	T	U	X	Y	Z	AA	AB	AC	AD	AE	AF
1	YOU CAN COPY THIS DOCUMENT TO PLAY AROUND (File - 'Make a copy')
2	Periods Per Cycle	3	Total Issuance	8,366,347,199								Earnings In USD Per Month (during Build&Earn)
3	Period Length (Eras)	122						Tier Slot Distribution		ASTR Price	Number Of Slots	Tier 1	Tier 2	Tier 3	Tier 4
4	Voting Subperiod Length (Eras)	11		Percentage	Total			Tier 1	5.00%	$0.01	60.00	$5,715.75	$2,686.40	$952.62	$76.21
5	Build&Earn Subperiod Length (Eras)	111	"Yearly" Inflation	7%	585644303.9			Tier 2	20.00%	$0.03	75.00	$11,431.50	$5,372.80	$1,905.25	$152.42
6			Collators	3.20%	18740617.73			Tier 3	30.00%	$0.05	100.00	$17,147.24	$8,059.20	$2,857.87	$228.63
7	Block Production Rate (seconds)	12	Treasury	5.00%	29282215.2			Tier 4	45.00%	$0.10	150.00	$22,862.99	$10,745.61	$3,810.50	$304.84
8	Standard Era Length (Blocks)	7200	Base Staker	25.00%	146411076			Check Sum	100.00%	$0.15	200.00	$25,720.86	$12,088.81	$4,286.81	$342.94
9	Eras Per Cycle	366	Adjustable Staker	40.00%	234257721.6					$0.25	300.00	$28,578.74	$13,432.01	$4,763.12	$381.05
10	Blocks Per Cycle	2635200	Bonus	13.80%	80818913.94					$0.50	550.00	$31,176.81	$14,653.10	$5,196.13	$415.69
11	Cycles Per Year	0.9972677596	dApps	13.00%	76133759.51			Tier Reward Pool Distribution		$1.00	1,050.00	$32,661.42	$15,350.87	$5,443.57	$435.49
12			Check Sum	100.00%	585644303.9			Tier 1	25.00%
13								Tier 2	47.00%
14								Tier 3	25.00%	There are tier rank rewards, which means that as dApp earns more support within the tier, it can earn up to double the tier rewards.
15	Collator Rewards		Staker Rewards			Bonus Rewards		Tier 4	3.00%
16	Reward Per Block	7.111649107	Base Staker Reward Pool Per Era	439672.9008		Bonus Reward Pool Per Period	26939637.98	Check Sum	100.00%
17			Max Adjustable Staker Reward Pool Per Era	703476.6414
18																		Date	Price	Moving Average (7)	Moving Average (14)	Moving Average (30)	Number Of Slots	Number Of Slots	Number Of Slots	Number Of Slots
19	dApp Rewards																	2023-10-24 00:00:00 UTC	0.0468	0.0468	0.0468	0.0468	96	96	96	96
20	Reward Pool Per Era	228629.9084				Voting Stake Percent	APR			Base Number Of Slots	100							2023-10-25 00:00:00 UTC	0.0518	0.0493	0.0518	0.0518	101	99	101	101
21			Ideal Staking Percent	50%		10%	9.63%											2023-10-26 00:00:00 UTC	0.0517	0.0501	0.0517	0.0517	101	100	101	101
22						20%	4.82%				Init Threshold	Min Threshold	Fixed Threshold					2023-10-27 00:00:00 UTC	0.0505	0.0502	0.0505	0.0505	100	100	100	100
23						30%	3.21%			Tier 1	300,000,000.00	200,000,000.00						2023-10-28 00:00:00 UTC	0.0494	0.0500	0.0494	0.0494	99	100	99	99
24			Total Staked Percent	Staker Reward Percent	APR	40%	2.41%			Tier 2	75,000,000.00	50,000,000.00						2023-10-29 00:00:00 UTC	0.0523	0.0504	0.0523	0.0523	102	100	102	102
25			10%	33.00%	23.04%	50%	1.93%			Tier 3	20,000,000.00	15,000,000.00						2023-10-30 00:00:00 UTC	0.0518	0.0506	0.0518	0.0518	101	100	101	101
26			20%	41.00%	14.31%	60%	1.61%			Tier 4			1,500,000.00					2023-10-31 00:00:00 UTC	0.0544	0.0517	0.0544	0.0544	104	101	104	104
27			30%	49.00%	11.40%	70%	1.38%											2023-11-01 00:00:00 UTC	0.0534	0.0519	0.0534	0.0534	103	101	103	103
28			40%	57.00%	9.95%	80%	1.20%											2023-11-02 00:00:00 UTC	0.0560	0.0526	0.0560	0.0560	105	102	105	105
29			50%	65.00%	9.08%	90%	1.07%					Thresholds						2023-11-03 00:00:00 UTC	0.0551	0.0532	0.0551	0.0551	105	103	105	105
30			60%	65.00%	7.56%	100%	0.96%			ASTR Price	Number Of Slots	Tier 1	Tier 2	Tier 3	Tier 4			2023-11-04 00:00:00 UTC	0.0545	0.0539	0.0545	0.0545	104	103	104	104
31			70%	65.00%	6.48%					$0.01	60.00	500,000,000.00	125,000,000.00	33,333,333.33	1,500,000.00			2023-11-05 00:00:00 UTC	0.0552	0.0543	0.0552	0.0552	105	104	105	105
32			80%	65.00%	5.67%					$0.03	75.00	400,000,000.00	100,000,000.00	26,666,666.67	1,500,000.00			2023-11-06 00:00:00 UTC	0.0557	0.0549	0.0513	0.0557	105	104	101	105
33			100%	65.00%	4.54%					$0.05	100.00	300,000,000.00	75,000,000.00	20,000,000.00	1,500,000.00			2023-11-07 00:00:00 UTC	0.0650	0.0564	0.0584	0.0650	115	106	108	115
34										$0.10	150.00	200,000,000.00	50,000,000.00	15,000,000.00	1,500,000.00			2023-11-08 00:00:00 UTC	0.0619	0.0576	0.0568	0.0619	111	107	106	111
35										$0.15	200.00	200,000,000.00	50,000,000.00	15,000,000.00	1,500,000.00			2023-11-09 00:00:00 UTC	0.0647	0.0589	0.0576	0.0647	114	108	107	114
36										$0.25	300.00	200,000,000.00	50,000,000.00	15,000,000.00	1,500,000.00			2023-11-10 00:00:00 UTC	0.0693	0.0609	0.0594	0.0693	119	110	109	119
37										$0.50	550.00	200,000,000.00	50,000,000.00	15,000,000.00	1,500,000.00			2023-11-11 00:00:00 UTC	0.0696	0.0631	0.0610	0.0696	119	113	110	119
38										$1.00	1,050.00	200,000,000.00	50,000,000.00	15,000,000.00	1,500,000.00			2023-11-12 00:00:00 UTC	0.0712	0.0654	0.0615	0.0712	121	115	111	121
39																		2023-11-13 00:00:00 UTC	0.0814	0.0690	0.0679	0.0814	131	119	117	131
40																		2023-11-14 00:00:00 UTC	0.0684	0.0695	0.0609	0.0684	118	119	110	118
41												Slots Per Tier						2023-11-15 00:00:00 UTC	0.0719	0.0709	0.0639	0.0719	121	120	113	121
42										ASTR Price	Number Of Slots	Tier 1	Tier 2	Tier 3	Tier 4	Sum	Slots Loss	2023-11-16 00:00:00 UTC	0.0694	0.0716	0.0622	0.0694	119	121	112	119
43										$0.01	60.00	3.00	12.00	18.00	27.00	60.00	0.00	2023-11-17 00:00:00 UTC	0.0643	0.0709	0.0594	0.0643	114	120	109	114
44										$0.03	75.00	3.00	15.00	22.00	33.00	73.00	2.00	2023-11-18 00:00:00 UTC	0.0641	0.0701	0.0597	0.0641	114	120	109	114
45										$0.05	100.00	5.00	20.00	30.00	45.00	100.00	0.00	2023-11-19 00:00:00 UTC	0.0627	0.0689	0.0592	0.0627	112	118	109	112
46										$0.10	150.00	7.00	30.00	45.00	67.00	149.00	1.00	2023-11-20 00:00:00 UTC	0.0681	0.0670	0.0666	0.0681	118	116	116	118
47										$0.15	200.00	10.00	40.00	60.00	90.00	200.00	0.00	2023-11-21 00:00:00 UTC	0.0659	0.0666	0.0639	0.0659	115	116	113	115
48										$0.25	300.00	15.00	60.00	90.00	135.00	300.00	0.00	2023-11-22 00:00:00 UTC	0.0591	0.0648	0.0619	0.0530	109	114	111	102
49										$0.50	550.00	27.00	110.00	165.00	247.00	549.00	1.00	2023-11-23 00:00:00 UTC	0.0648	0.0642	0.0671	0.0583	114	114	117	108
50										$1.00	1,050.00	52.00	210.00	315.00	472.00	1,049.00	1.00	2023-11-24 00:00:00 UTC	0.0655	0.0643	0.0675	0.0586	115	114	117	108
51																		2023-11-25 00:00:00 UTC	0.0674	0.0648	0.0693	0.0590	117	114	119	108
52																		2023-11-26 00:00:00 UTC	0.0680	0.0655	0.0747	0.0587	118	115	124	108
53																		2023-11-27 00:00:00 UTC	0.0675	0.0655	0.0680	0.0599	117	115	117	109
54																		2023-11-28 00:00:00 UTC	0.0658	0.0655	0.0688	0.0588	115	115	118	108
55																		2023-11-29 00:00:00 UTC	0.0656	0.0664	0.0675	0.0600	115	116	117	110
56																		2023-11-30 00:00:00 UTC	0.0663	0.0666	0.0653	0.0598	116	116	115	109
57																		2023-12-01 00:00:00 UTC	0.0658	0.0666	0.0650	0.0609	115	116	114	110
58																		2023-12-02 00:00:00 UTC	0.0687	0.0668	0.0657	0.0619	118	116	115	111
59																		2023-12-03 00:00:00 UTC	0.0698	0.0671	0.0690	0.0621	119	117	118	112
60																		2023-12-04 00:00:00 UTC	0.0707	0.0675	0.0683	0.0629	120	117	118	112
61																		2023-12-05 00:00:00 UTC	0.0732	0.0686	0.0662	0.0645	123	118	116	114
62																		2023-12-06 00:00:00 UTC	0.0728	0.0696	0.0688	0.0689	122	119	118	118
63																		2023-12-07 00:00:00 UTC	0.0699	0.0701	0.0677	0.0659	119	120	117	115
64																		2023-12-08 00:00:00 UTC	0.0708	0.0708	0.0691	0.0678	120	120	119	117
65																		2023-12-09 00:00:00 UTC	0.0739	0.0716	0.0709	0.0716	123	121	120	121
66																		2023-12-10 00:00:00 UTC	0.0742	0.0722	0.0708	0.0719	124	122	120	121
67																		2023-12-11 00:00:00 UTC	0.0760	0.0730	0.0709	0.0736	126	122	120	123
68																		2023-12-12 00:00:00 UTC	0.0752	0.0732	0.0704	0.0783	125	123	120	128
69																		2023-12-13 00:00:00 UTC	0.0754	0.0736	0.0708	0.0719	125	123	120	121
70																		2023-12-14 00:00:00 UTC	0.0846	0.0757	0.0752	0.0782	134	125	125	128
71																		2023-12-15 00:00:00 UTC	0.0855	0.0778	0.0771	0.0774	135	127	127	127
72																		2023-12-16 00:00:00 UTC	0.0800	0.0787	0.0749	0.0721	129	128	124	122
73																		2023-12-17 00:00:00 UTC	0.0806	0.0796	0.0757	0.0724	130	129	125	122
74																		2023-12-18 00:00:00 UTC	0.0784	0.0800	0.0758	0.0706	128	129	125	120
75																		2023-12-19 00:00:00 UTC	0.0995	0.0834	0.0862	0.0838	149	133	136	133
76																		2023-12-20 00:00:00 UTC	0.0927	0.0859	0.0813	0.0793	142	135	131	129
77																		2023-12-21 00:00:00 UTC	0.0951	0.0874	0.0830	0.0771	145	137	132	127
78																		2023-12-22 00:00:00 UTC	0.0932	0.0885	0.0836	0.0790	143	138	133	129
79																		2023-12-23 00:00:00 UTC	0.0924	0.0903	0.0833	0.0789	142	140	133	128
80																		2023-12-24 00:00:00 UTC	0.0983	0.0928	0.0872	0.0829	148	142	137	132
81																		2023-12-25 00:00:00 UTC	0.1078	0.0970	0.0915	0.0879	157	147	141	137
82																		2023-12-26 00:00:00 UTC	0.1086	0.0983	0.0920	0.0880	158	148	141	138
83																		2023-12-27 00:00:00 UTC	0.1189	0.1021	0.1018	0.0923	168	152	151	142
84																		2023-12-28 00:00:00 UTC	0.1285	0.1068	0.1070	0.0970	178	156	156	147
85																		2023-12-29 00:00:00 UTC	0.1253	0.1114	0.1026	0.0958	175	161	152	145
86																		2023-12-30 00:00:00 UTC	0.1270	0.1163	0.1038	0.0964	177	166	153	146
87																		2023-12-31 00:00:00 UTC	0.1403	0.1223	0.1094	0.1045	190	172	159	154
88																		2024-01-01 00:00:00 UTC	0.1362	0.1264	0.1179	0.1030	186	176	167	153
89																		2024-01-02 00:00:00 UTC	0.1399	0.1309	0.1163	0.1053	189	180	166	155
90																		2024-01-03 00:00:00 UTC	0.1640	0.1373	0.1296	0.1186	214	187	179	168
91																		2024-01-04 00:00:00 UTC	0.1681	0.1430	0.1307	0.1205	218	192	180	170
92																		2024-01-05 00:00:00 UTC	0.1727	0.1498	0.1326	0.1213	222	199	182	171
93																		2024-01-06 00:00:00 UTC	0.1605	0.1545	0.1294	0.1157	210	204	179	165
94																		2024-01-07 00:00:00 UTC	0.1390	0.1544	0.1234	0.1064	188	204	173	156
95																		2024-01-08 00:00:00 UTC	0.1278	0.1532	0.1182	0.1010	177	203	168	150
96																		2024-01-09 00:00:00 UTC	0.1439	0.1537	0.1314	0.1100	193	203	181	159
97																		2024-01-10 00:00:00 UTC	0.1377	0.1500	0.1331	0.1064	187	199	183	156
98																		2024-01-11 00:00:00 UTC	0.1438	0.1465	0.1345	0.1096	193	196	184	159
99																		2024-01-12 00:00:00 UTC	0.1628	0.1451	0.1449	0.1237	212	195	194	173
100																		2024-01-13 00:00:00 UTC	0.1496	0.1435	0.1449	0.1175	199	193	194	167