Incentive Program Funds Breakdown - Proposal

	A	B	C	D	E	F	G	H	I	J	K	L	M
1	Incentive Program Funds Breakdown
2
3									Annual bounty budget from tx fees
4			# of validators	ETH/validator	variables	total			bounty (5%)	bounty (10%)	bounty (15%)
5		Stake (locked)	144	32	$4,000.0	$18,432,000
6		Annual tx fees		low APY	5%	$921,600		low APY	$46,080	$92,160	$138,240
7				high APY	20%	$3,686,400		high APY	$184,320	$368,640	$552,960
8							Total Estimated Transaction Fees Received
9	high APY	Operators share			20%	$737,280	$2,580,480
10	high APY	PR share			50%	$1,843,200	$2,580,480			Price	Number	Crypto coeff	Total
11	low APY	Operators share				$184,320	$645,120		P1	$3,000.0	4	2	$24,000.0
12	low APY	PR share				$460,800	$645,120		P2	$1,350.0	3	2	$8,100.0
13									P3	$800.0	3	2	$4,800.0
14									P4	$150.0	12	1	$1,800.0
15											Total budget		$38,700.0
16											https://bugcrowd.com/ynab
17
18
19										Price	Number		Total
20									Junior intern (6mos)	$9,000.0	2		$18,000.0
21									Senior intern (6mos)	$15,000.0	2		$30,000.0
22									Short Paid missions	$6,500.0	4		$26,000.0
23									Expert level missions	$20,000.0	2		$40,000.0
24									Bug bounties				$38,700.0
25											Total budget		$152,700.0
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