ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
When running validators in CSM, Node Operators receives rewards from 2 parts.
1. Bond rebase: when you deposit ETH as bond, ETH will be converted to stETH so you get staking rewards from Lido.
2. Node Operator rewards: the commissions you get by running validators. The commission rate is 7% on testnet. Note: The base number is 32 ETH rather than (32 - bond)

Therefore, The total rewards = bond * Lido Protocol APR * (1 - 10%) + No_of_validator * (32 * Lido Protocol APR * 7%)

More info: CSM Docs
2
3
Lido protocol staking APR3.00%
4
Lido protocol fee10%
5
6
Node Operator reward rate7%
7
Validator Effective Balance32
8
9
10
11
12
Scenario1.a: If you are in EA list & have 2 ETHScenario1.b: If you are not in EA list & have 2 ETH
13
The No. of VAs in CSM you can run1The No. of VAs in CSM you can run12
14
Total CSM bond required1.5Total CSM bond required2
15
16
Bond rebase rewards0.0405Bond rebase rewards0.054
17
Node Operator rewards0.0672Node Operator rewards0.0672
18
Total Rewards0.1077Total Rewards0.1212
19
APY on bond7.18%APY on bond6.06%
20
21
Scenario2.a: If you are in EA list and have 8 ETHScenario2.b: If you are not in EA list and have 8 ETH
22
The No. of VAs in CSM you can run4The No. of VAs in CSM you can run4
23
Total CSM bond required6.9Total CSM bond required7.4
24
25
Bond rebase rewards0.1863Bond rebase rewards0.1998
26
Node Operator rewards0.2688Node Operator rewards0.2688
27
Total Rewards0.4551Total Rewards0.4686
28
APY on bond6.60%APY on bond6.33%
29
30
Scenario3.a: If you are in EA list and have 32 ETHScenario3.b: If you are not in EA list and have 32 ETH
31
The No. of VAs in CSM you can run20The No. of VAs in CSM you can run20
32
Total CSM bond required31Total CSM bond required31.5
33
34
Bond rebase rewards0.837Bond rebase rewards0.8505
35
Node Operator rewards1.344Node Operator rewards1.344
36
Total Rewards2.181Total Rewards2.1945
37
APY on bond7.04%APY on bond6.97%
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