ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
NOTE: If you would like to adjust the values and assumptions in this sheet, click "File" then "Make a copy". Please do not request access.
2
3
STX Stacking Earnings
4
5
LegendMarket Params
6
Protocol Params
7
User Params
8
Intermediate Calculations
9
Final Results
10
ValueUnitsComments
11
Data and Assumptions
STXUSD2.00USD
https://coinmarketcap.com/currencies/bitcoin/
12
BTCUSD60,000USD
https://coinmarketcap.com/currencies/blockstack/
13
BTC Trx fee 100Satoshi/Bytehttps://bitcoinfees.earn.com/
14
15
Block Reward1,000STX
16
STX Transactions Fees100STX
17
Total Reward2200USD
18
19
Stacking Address per Block2
20
POX transaction size on BTC chain349Bytes
21
Trx Cost per Miner per Block20.94USD
22
23
Number of Miners (or Mining Pools)10Max for profitable mining given params: 105
24
Miner's Share of Excess Value15%%age
25
26
Value Per BlockReward2200.00USD
27
BTC Trx Costs209.40USD
28
Excess Value to be distributed1990.60USD
29
Miners' share298.59USD
30
Stackers' share1692.01USD
31
Share per Stacking Address846.01USD
32
33
Stacking Parameters
Number of STX Blocks per Reward Cycle
2,000Blocks
34
Slots available per Reward Cycle4,000
35
STX blocks per day144BlocksAssuming 10 min / block on average
36
Length of Reward Cycle14Days
37
Liquid STX Supply852,000,000STXhttps://explorer.blockstack.org/
38
Percentage of Supply Stacked50%%age
39
Min Stacking Size110,000STXRounded up to nearest 10,000
40
41
Stacking AmountUser's Holdings1,100,000STX
42
Dollar Value2,200,000USD
43
User's slots per reward cycle10Rounded down to integer value
44
45
Earnings
Annual Earnings (denominated in BTC)
3.7055BTC
46
Annual Earnings (denominated in USD)
222,330USD
47
48
Annual Earnings as %10.1%%age
49
50
**This estimator provides only estimates and is provided exclusively for illustrative purposes. Actual results may vary significantly and depend on a large number of unpredictable factors, such as the price of STX, the price of BTC, transaction fees, the number of miners, the number of Stacking participants, and many other factors. You should not rely on this estimator for any financial decisions.
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