| A | B | C | D | E | F | G | H | I | J | K | L | M | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | |||||||||||||
2 | Annual income | 9.81% | Monthly income | 0.78% | Annual (USD) | Monthly (USD) | Annual (BRL) | Monthly (BRL) | |||||
3 | 981.239355 ꜩ | 78.307689 ꜩ | #VALUE! | #VALUE! | #VALUE! | #VALUE! | |||||||
4 | |||||||||||||
5 | |||||||||||||
6 | |||||||||||||
7 | Default | Customize | Choose formule: | Baking Income Scenarios | |||||||||
8 | ⇣ | ⇣ | Tezzigator | Tezos price | Annual Income | ||||||||
9 | Your Tezos Holdings | Custom | 10000 | 10000 | Custom | 1,000 | ICO price | $ 0.45 | $ 441.56 | ||||
10 | Output Tezzigator formule* | $ 1.00 | $ 981.24 | ||||||||||
11 | Tezos Actively Staking/Baking (%) | 50 | 50 | 18.74 | Custom | 50.00 | Google Sheets link | $ 2.00 | $ 1,962.48 | ||||
12 | Bakes per cycle | 0.10 | $ 3.00 | $ 2,943.72 | |||||||||
13 | Baker fee (%) | 5 | 5 | 15 | Custom | 5 | Endorsements per cycle | 3.2 | $ 4.00 | $ 3,924.96 | |||
14 | Annual Income (gross) | 1,032.88 ꜩ | $ 5.00 | $ 4,906.20 | |||||||||
15 | Average Fees Per Block | 10 | 10 | Custom | 10 | Annual Income (net of fees) | 981.24 ꜩ | $ 6.00 | $ 5,887.44 | ||||
16 | * Does not work when "Your Tezos Holdings" < 10,000 | $ 7.00 | $ 6,868.68 | ||||||||||
17 | Automatic data through the tzscan.io and coinmarketcap.com API: | $ 8.00 | $ 7,849.91 | ||||||||||
18 | Output Tezos Community formule | $ 9.00 | $ 8,831.15 | ||||||||||
19 | Total Tezos | 763306930 | 763306930 | Custom | #VALUE! | tezos.community/delegate-home | $ 10.00 | $ 9,812.39 | |||||
20 | Annual Income | 622.96 ꜩ | $ 15.00 | $ 14,718.59 | |||||||||
21 | Average time between blocks | 64 | 64 | 60 | Custom | #VALUE! | $ 20.00 | $ 19,624.79 | |||||
22 | $ 25.00 | $ 24,530.98 | |||||||||||
23 | Estimated Blocks Per Year | 278076 | 278076 | 525,600 | Custom | 0 | $ 30.00 | $ 29,437.18 | |||||
24 | $ 35.00 | $ 34,343.38 | |||||||||||
25 | Defined in Tezos Protocol - Don't edit unless you know what you're doing: | $ 40.00 | $ 39,249.57 | ||||||||||
26 | $ 45.00 | $ 44,155.77 | |||||||||||
27 | Tokens per roll | 10000 | 10000 | Custom | 10,000 | $ 50.00 | $ 49,061.97 | ||||||
28 | $ 55.00 | $ 53,968.16 | |||||||||||
29 | Cycle length | 4096 | 4096 | Custom | 4,096 | $ 60.00 | $ 58,874.36 | ||||||
30 | $ 65.00 | $ 63,780.56 | |||||||||||
31 | Number of endorsements per block | 32 | 32 | Custom | 32 | $ 70.00 | $ 68,686.75 | ||||||
32 | $ 75.00 | $ 73,592.95 | |||||||||||
33 | Endorsement Rewards Per Block | 2 | 2 | Custom | 2.00 ꜩ | $ 80.00 | $ 78,499.15 | ||||||
34 | $ 85.00 | $ 83,405.35 | |||||||||||
35 | Baker Rewards Per Block | 16 | 16 | Custom | 16.00 ꜩ | $ 90.00 | $ 88,311.54 | ||||||
36 | |||||||||||||
37 | |||||||||||||