STX Stacking Earnings Estimate Worksheet

	A	B	C	D	E	F
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		Legend	Market Params
6			Protocol Params
7			User Params
8			Intermediate Calculations
9			Final Results
10				Value	Units	Comments
11		Data and Assumptions	STXUSD	2.00	USD	https://coinmarketcap.com/currencies/bitcoin/
12			BTCUSD	60,000	USD	https://coinmarketcap.com/currencies/blockstack/
13			BTC Trx fee	100	Satoshi/Byte	https://bitcoinfees.earn.com/
14
15			Block Reward	1,000	STX
16			STX Transactions Fees	100	STX
17			Total Reward	2200	USD
18
19			Stacking Address per Block	2
20			POX transaction size on BTC chain	349	Bytes
21			Trx Cost per Miner per Block	20.94	USD
22
23			Number of Miners (or Mining Pools)	10		Max for profitable mining given params: 105
24			Miner's Share of Excess Value	15%	%age
25
26		Value Per Block	Reward	2200.00	USD
27			BTC Trx Costs	209.40	USD
28			Excess Value to be distributed	1990.60	USD
29			Miners' share	298.59	USD
30			Stackers' share	1692.01	USD
31			Share per Stacking Address	846.01	USD
32
33		Stacking Parameters	Number of STX Blocks per Reward Cycle	2,000	Blocks
34			Slots available per Reward Cycle	4,000
35			STX blocks per day	144	Blocks	Assuming 10 min / block on average
36			Length of Reward Cycle	14	Days
37			Liquid STX Supply	852,000,000	STX	https://explorer.blockstack.org/
38			Percentage of Supply Stacked	50%	%age
39			Min Stacking Size	110,000	STX	Rounded up to nearest 10,000
40
41		Stacking Amount	User's Holdings	1,100,000	STX
42			Dollar Value	2,200,000	USD
43			User's slots per reward cycle	10		Rounded down to integer value
44
45		Earnings	Annual Earnings (denominated in BTC)	3.7055	BTC
46			Annual Earnings (denominated in USD)	222,330	USD
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