ABCDEFGHIJKLMNOPQRSTUVWXYZAAAB
1
2
3
4
5
6
7
Version: 1.02 (see Change Log tab)
8
Rocket Pool VariablesEthereum Variables
9
RPL Price (USD)53ETH Price (auto update) $4,466
10
Total Supply18,000,000Node Operator Deposit (ETH)16
11
Inflation Rate5.00%Validator Value$71,457
12
Annual Emission900,000
13
Node Operator Allocation70.00%
14
Reserve Pool Allocation0.00%
15
Oracle DAO Allocation15.00%
16
Protocol DAO Allocation15.00%
17
Total 100.00%
18
19
Node Operator CalculationsReserve Pool Calculations
20
Total Operator RPL Incentive 630,000Annual Reserve Incentive0
21
Number of Node Operators3,000Percentage of Total RPL Supply in Reserve Pool0%
22
Average Node Collateralization Ratio20%RPL in Reserve Pool0
23
Average Node Collateral Value (USD)$14,291Value Securing Rocket Pool Network$0
24
Average Collateral Value (RPL) 270
25
Total RPL Collateralized by Operators808,944
26
Percentage of Total RPL Supply Collateralized4.49%Percentage of Total RPL Supply Collateralized0%
27
Avg Node Operator APY77.88%Reserve Pool APY#DIV/0!
28
29
Oracle DAO VariablesProtocol DAO Calculations
30
Oracle Node Operator Allocation135,000Monthly pDAO Subsidy11,250
31
Number of Oracle Nodes20Monthly USD Value$596,250
32
Collateral Requirement (RPL)5,000
33
Collateral Requirement (USD)$265,000
34
Total RPL from Oracle Nodes100,000
35
Percentage of RPL Supply Collateralized0.56%
36
Oracle Annual Revenue (RPL)6,750Annual pDAO Incentives (RPL)135,000
37
Oracle Annual Revenue (USD)$357,750Annual USD Incentive$7,155,000
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