ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBIBJBKBLBM
1
2
Consumer Hardware
3
AssumptionsCalculations
Validator Net Yield
Network Fees/Day
4
Network VariablesNetwork CalcsValue-2.19%1002003004005006007008009001000110012001300
5
Validator Deposit (ETH)32Validators/Shards977Network ETH at Stake1,000,0006.5%10.2%13.8%17.5%21.1%24.8%28.4%32.1%35.7%39.4%43.0%46.7%50.3%
6
Total at Stake32,000,000Network Validators1,000,0002,000,0002.4%4.2%6.0%7.8%9.7%11.5%13.3%15.1%17.0%18.8%20.6%22.4%24.3%
7
ETH Price148epoch/year82,1253,000,0000.7%2.0%3.2%4.4%5.6%6.8%8.0%9.3%10.5%11.7%12.9%14.1%15.3%
8
Network Fees/Day (ETH)600reward quotient5,791,7444,000,000-0.2%0.7%1.6%2.6%3.5%4.4%5.3%6.2%7.1%8.0%8.9%9.9%10.8%
9
ETH Circulating Supply110,000,000reward/epoch5.535,000,000-0.8%-0.1%0.7%1.4%2.1%2.9%3.6%4.3%5.1%5.8%6.5%7.2%8.0%
10
Shards1024Generated ETH/Year453,7496,000,000-1.2%-0.6%0.0%0.6%1.2%1.8%2.4%3.0%3.6%4.3%4.9%5.5%6.1%
11
Slot Time (sec)6Network Inflation0.41%7,000,000-1.5%-1.0%-0.5%0.0%0.5%1.1%1.6%2.1%2.6%3.1%3.7%4.2%4.7%
12
Epoch Length (slots)648,000,000-1.8%-1.3%-0.9%-0.4%0.0%0.5%0.9%1.4%1.8%2.3%2.8%3.2%3.7%
13
Base Reward Quotient10249,000,000-2.0%-1.6%-1.2%-0.8%-0.4%0.0%0.4%0.8%1.2%1.6%2.0%2.4%2.9%
14
10,000,000-2.2%-1.8%-1.5%-1.1%-0.7%-0.4%0.0%0.4%0.7%1.1%1.5%1.8%2.2%
15
Validator Variables (Minimum Requirements)
Validator P&L11,000,000-2.3%-2.0%-1.7%-1.3%-1.0%-0.7%-0.4%0.0%0.3%0.6%1.0%1.3%1.6%
16
Validators Run1ETH Staked3212,000,000-2.5%-2.2%-1.9%-1.6%-1.3%-1.0%-0.6%-0.3%0.0%0.3%0.6%0.9%1.2%
17
Uptime99%Staker Interest1.42%13,000,000-2.6%-2.3%-2.0%-1.7%-1.5%-1.2%-0.9%-0.6%-0.3%-0.1%0.2%0.5%0.8%
18
Cost of Computer Hardware$250Staker interest ($)$6714,000,000-2.7%-2.4%-2.2%-1.9%-1.6%-1.4%-1.1%-0.9%-0.6%-0.3%-0.1%0.2%0.4%
19
Cost of Router Hardware$100Gas Fee Rev$3215,000,000-2.8%-2.5%-2.3%-2.0%-1.8%-1.6%-1.3%-1.1%-0.8%-0.6%-0.3%-0.1%0.1%
20
Useful Life (yrs)3.5Total Staker Rev$10016,000,000-2.9%-2.6%-2.4%-2.2%-1.9%-1.7%-1.5%-1.3%-1.0%-0.8%-0.6%-0.3%-0.1%
21
Watts100Slashing Costs$117,000,000-2.9%-2.7%-2.5%-2.3%-2.1%-1.9%-1.6%-1.4%-1.2%-1.0%-0.8%-0.6%-0.4%
22
Cost per kwh$0.15Power Usage Costs$13118,000,000-3.0%-2.8%-2.6%-2.4%-2.2%-2.0%-1.8%-1.6%-1.4%-1.2%-1.0%-0.8%-0.6%
23
ISP (Per month)$40.00Depreciation Costs$7119,000,000-3.1%-2.9%-2.7%-2.5%-2.3%-2.1%-1.9%-1.7%-1.5%-1.3%-1.1%-0.9%-0.7%
24
Additional Overhead (per client)$50Internet Costs$020,000,000-3.1%-2.9%-2.7%-2.6%-2.4%-2.2%-2.0%-1.8%-1.6%-1.5%-1.3%-1.1%-0.9%
25
Exclude ISP Costs? (Sunk Cost)YesAdditional Overhead$5021,000,000-3.2%-3.0%-2.8%-2.6%-2.5%-2.3%-2.1%-1.9%-1.8%-1.6%-1.4%-1.2%-1.1%
26
Capacity of Validators Run/Client10Total Validator Costs$20422,000,000-3.2%-3.0%-2.9%-2.7%-2.5%-2.4%-2.2%-2.0%-1.1%-0.9%-0.8%-0.6%-0.5%
27
Number of Clients1Annual Profit-$10423,000,000-2.5%-2.3%-2.2%-2.0%-1.9%-1.7%-1.5%-1.4%-1.2%-1.1%-0.9%-0.7%-0.6%
28
Initial Investment$5,136Profit Margin-104.39%
29
Net Yield-2.19%
Validator Net Yield
Network Fees/Day
30
-2.19%1002003004005006007008009001000110012001300
31
ETH Price$50-9.8%-9.4%-9.1%-8.7%-8.3%-8.0%-7.6%-7.2%-6.9%-6.5%-6.2%-5.8%-5.4%
32
$100-3.5%-3.1%-2.7%-2.4%-2.0%-1.6%-1.3%-0.9%-0.5%-0.2%0.2%0.6%0.9%
33
$150-1.3%-1.0%-0.6%-0.3%0.1%0.5%0.8%1.2%1.6%1.9%2.3%2.7%3.0%
34
$200-0.3%0.1%0.4%0.8%1.2%1.5%1.9%2.3%2.6%3.0%3.4%3.7%4.1%
35
$2500.3%0.7%1.1%1.4%1.8%2.2%2.5%2.9%3.3%3.6%4.0%4.4%4.7%
36
$3000.8%1.1%1.5%1.9%2.2%2.6%3.0%3.3%3.7%4.0%4.4%4.8%5.1%
37
$3501.1%1.4%1.8%2.2%2.5%2.9%3.3%3.6%4.0%4.4%4.7%5.1%5.4%
38
$4001.3%1.7%2.0%2.4%2.8%3.1%3.5%3.8%4.2%4.6%4.9%5.3%5.7%
39
$4501.5%1.8%2.2%2.6%2.9%3.3%3.7%4.0%4.4%4.8%5.1%5.5%5.8%
40
$5001.6%2.0%2.3%2.7%3.1%3.4%3.8%4.2%4.5%4.9%5.3%5.6%6.0%
41
$5501.7%2.1%2.5%2.8%3.2%3.5%3.9%4.3%4.6%5.0%5.4%5.7%6.1%
42
$6001.8%2.2%2.5%2.9%3.3%3.6%4.0%4.4%4.7%5.1%5.5%5.8%6.2%
43
$6501.9%2.3%2.6%3.0%3.4%3.7%4.1%4.5%4.8%5.2%5.6%5.9%6.3%
44
$7002.0%2.3%2.7%3.1%3.4%3.8%4.2%4.5%4.9%5.3%5.6%6.0%6.4%
45
$7502.0%2.4%2.8%3.1%3.5%3.9%4.2%4.6%5.0%5.3%5.7%6.0%6.4%
46
$8002.1%2.4%2.8%3.2%3.5%3.9%4.3%4.6%5.0%5.4%5.7%6.1%6.5%
47
$8502.1%2.5%2.9%3.2%3.6%4.0%4.3%4.7%5.1%5.4%5.8%6.1%6.5%
48
$9002.2%2.5%2.9%3.3%3.6%4.0%4.4%4.7%5.1%5.5%5.8%6.2%6.6%
49
$9502.2%2.6%2.9%3.3%3.7%4.0%4.4%4.8%5.1%5.5%5.9%6.2%6.6%
50
$1,0002.2%2.6%3.0%3.3%3.7%4.1%4.4%4.8%5.2%5.5%5.9%6.3%6.6%
51
$1,0502.3%2.6%3.0%3.4%3.7%4.1%4.5%4.8%5.2%5.6%5.9%6.3%6.7%
52
$1,1002.3%2.7%3.0%3.4%3.8%4.1%4.5%4.9%5.2%5.6%5.9%6.3%6.7%
53
$1,1502.3%2.7%3.1%3.4%3.8%4.1%4.5%4.9%5.2%5.6%6.0%6.3%6.7%
54
55
Validator Net Yield
ETH Price
56
-2.19%1502503504505506507508509501050115012501350
57
1,000,00036.56%38.25%38.98%39.38%39.64%39.81%39.94%40.04%40.12%40.19%40.24%40.28%40.32%
58
Network ETH at Stake2,000,00017.81%19.50%20.23%20.63%20.89%21.07%21.20%21.29%21.37%21.44%21.49%21.53%21.57%
59
3,000,00011.31%13.00%13.72%14.13%14.38%14.56%14.69%14.79%14.87%14.93%14.98%15.03%15.06%
60
4,000,0007.96%9.65%10.37%10.77%11.03%11.21%11.34%11.44%11.52%11.58%11.63%11.68%11.71%
61
5,000,0005.90%7.59%8.31%8.71%8.97%9.15%9.28%9.38%9.45%9.52%9.57%9.61%9.65%
62
6,000,0004.49%6.18%6.91%7.31%7.56%7.74%7.87%7.97%8.05%8.11%8.17%8.21%8.25%
63
7,000,0003.47%5.16%5.88%6.29%6.54%6.72%6.85%6.95%7.03%7.09%7.14%7.19%7.23%
64
8,000,0002.69%4.38%5.10%5.51%5.76%5.94%6.07%6.17%6.25%6.31%6.36%6.41%6.44%
65
9,000,0002.07%3.76%4.49%4.89%5.14%5.32%5.45%5.55%5.63%5.69%5.75%5.79%5.83%
66
10,000,0001.57%3.26%3.99%4.39%4.64%4.82%4.95%5.05%5.13%5.19%5.24%5.29%5.33%
67
11,000,0001.16%2.85%3.57%3.97%4.23%4.41%4.54%4.64%4.71%4.78%4.83%4.87%4.91%
68
12,000,0000.80%2.49%3.22%3.62%3.88%4.05%4.18%4.28%4.36%4.43%4.48%4.52%4.56%
69
13,000,0000.50%2.19%2.92%3.32%3.58%3.75%3.88%3.98%4.06%4.13%4.18%4.22%4.26%
70
14,000,0000.24%1.93%2.66%3.06%3.32%3.49%3.62%3.72%3.80%3.87%3.92%3.96%4.00%
71
15,000,0000.01%1.71%2.43%2.83%3.09%3.27%3.40%3.49%3.57%3.64%3.69%3.73%3.77%
72
16,000,000-0.19%1.50%2.23%2.63%2.89%3.06%3.19%3.29%3.37%3.43%3.49%3.53%3.57%
73
17,000,000-0.37%1.32%2.05%2.45%2.71%2.88%3.01%3.11%3.19%3.25%3.31%3.35%3.39%
74
18,000,000-0.53%1.16%1.89%2.29%2.54%2.72%2.85%2.95%3.03%3.09%3.15%3.19%3.23%
75
19,000,000-0.67%1.02%1.74%2.14%2.40%2.58%2.71%2.81%2.88%2.95%3.00%3.04%3.08%
76
20,000,000-0.81%0.88%1.61%2.01%2.27%2.44%2.57%2.67%2.75%2.81%2.87%2.91%2.95%
77
21,000,000-0.93%0.76%1.49%1.89%2.14%2.32%2.45%2.55%2.63%2.69%2.75%2.79%2.83%
78
22,000,000-1.04%0.65%1.38%1.78%2.03%2.21%2.34%2.44%2.52%2.58%2.63%2.68%2.72%
79
23,000,000-1.14%0.55%1.27%1.68%1.93%2.11%2.24%2.34%2.42%2.48%2.53%2.58%2.61%
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100