ABCDEFGHIJKLMNOPQRSTUVWX
1
Copy this sheet and only edit green cells (File -> Make a copy)
2
3
4
Stake per nodeeGLD 2,500CalculatorNetwork stats
5
Cost for 1 node (month)$20My Staked TokenseGLD 2,500Number of Nodes in the Network2,169
6
Current eGLD price$8.00Number of Nodes1Number of shards4
7
Current Stake value$20,000Nodes per shard400
8
Average eGLD price 1st year$10.00Total Revenue (yearly)$9,000.00Epoch duration (hours)24
9
Stake value 1st year$25,000Total Revenue (monthly)$750.00Active validators per epoch1,600
10
Average eGLD price 2nd year$20.00Total Costs (yearly)$240.00
11
Stake value 2nd year$50,000Total Costs (monthly)$20.00
12
Average eGLD price 3rd year$20.001st Year Profit $8,760.00
13
Stake value 3rd year$50,000Monthly Profit$730
14
15
Validator rewards1st year2nd year3rd yearEconomics
16
Earned $eGLD per node (yearly)eGLD 900eGLD 805eGLD 710Total staked eGLDeGLD 5,422,500
17
Earned $eGLD per node (daily)eGLD 2.4658eGLD 2.2062eGLD 1.9465Max. issuance 1st year10.845%
18
Earned $USD per node (yearly)$9,000$16,105$14,210Max. issuance 2nd year8.754%
19
Max. issuance 3rd year7.102%
20
Cost per node (yearly)$240$240$240Protocol fee10.00%
21
Profit per node (yearly)$8,760$15,865$13,970Total initial eGLD supply (at mainnet)eGLD 20,000,000
22
eGLD Price (break-even)$0.266667$0.298041$0.337797Yearly rewards (1st year) (issuance + fees)2,169,000
23
$USD ROI after 1 year43.80%79.33%69.85%Yearly rewards (2nd year) (issuance + fees)1,940,674
24
APR36.00%32.21%28.42%Yearly rewards (3rd year) (issuance + fees)1,712,269
25
Rewards per epocheGLD 5,348.22
26
Rewards per active validatoreGLD 3.3426
27
Disclaimer: Nothing in this article or elrond.com website is an offer to sell, or the solicitation of an offer to buy, any tokens.
Elrond is publishing this post solely to receive feedback and comments from the public. Nothing in this post should be treated
or read as a guarantee or promise of how Elrond’s business or the tokens will develop or of the utility or value of the tokens.
This post and elrond.com website outlines current plans, which could change at its discretion, and the success of which
will depend on many factors outside Elrond’s control, including market-based factors and factors within the data and
cryptocurrency industries, among others. Tokens may lose value, including all value. Any statements about future events
are based solely on Elrond’s analysis of the issues described in this post or elrond.com website.
That analysis may prove to be incorrect.
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