ABCDEFGHIJKLMNOPQRST
1
AssumptionsValuePersonal InputsValueCurrent Spec
2
Validator Deposit (ETH)32Beacon Nodes Run1
Total Network Stake
Validator Interest %
Yearly Issuance
3
Total at Stake$764Validators Run1 1,000,000 9.35%0.09%
4
ETH Price$189 5,000,000 4.18%0.20%
5
Network Fees/Day (eth)5Personal CalcsValue 10,000,000 2.96%0.28%
6
Annual Operating Cost180 20,000,000 2.09%0.40%
7
ConstantsValuePersonal ETH Stake800 40,000,000 1.48%0.57%
8
Shards1024ETH Gain/Year#REF! 60,000,000 1.21%0.70%
9
Slot Time (sec)6$ Gain/Year#REF! 80,000,000 1.05%0.80%
10
epoch length (slots)64Staker Interest#REF! 100,000,000 0.93%0.90%
11
BASE_REWARD_QUOTIENT32
12
#REF!
13
Network CalcsValueIncremental Validators
14
Network Validators 31,250 Validators RunETH Gain/Year$ Gain/Year
15
epoch/year 82,125 1#REF!#REF!
16
base_reward_quotient#REF!2#REF!#REF!
17
base_reward#REF!3#REF!#REF!
18
max_attestation_rewards#REF!4#REF!#REF!
19
max_proposer_rewards#REF!5#REF!#REF!
20
max_rewards_per_epoch#REF!10#REF!#REF!
21
Generated ETH/year#REF!50#REF!#REF!
22
Network Inflation#REF!100#REF!#REF!
23
Penis Pumps: 1000#REF!#REF!
24
Blue = Constant/Input
25
 Green = Calculation
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
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