ABCDEFGHIJKLMNOPQRSTUVWX
1
Copy this sheet and only edit green cells (File -> Make a copy)
2
3
4
Stake per nodeeGold 2,500Calculator
5
Cost for 1 node (month)$20Number of Nodes1
6
Current eGold price$50.00
7
Current Stake value$125,000Total Revenue (yearly)$30,502
8
Average eGold price 1st year$50.00Total Revenue (monthly)$2,542
9
Stake value 1st year$125,000Total Costs (yearly)$240
10
Average eGold price 2nd year$50.00Total Costs (monthly)$20
11
Stake value 2nd year$125,0001st Year Profit $30,262
12
Average eGold price 3rd year$50.00Monthly Profit$2,522
13
Stake value 3rd year$125,000
14
15
1st year2nd year3rd yearNetwork stats
16
Earned eGold per node (yearly)eGold 610eGold 546eGold 482Number of Nodes in the Network3,200
17
Earned USD per node (yearly)$30,502$27,291$24,079Total staked value eGoldeGold 8,000,000
18
Max. inflation 1st year10.8%
19
Cost per node (yearly)$240$240$240Max. inflation 2nd year8.75%
20
Profit per node (yearly)$30,262$27,051$23,839Max. inflation 3rd year7.10%
21
eGold Price (break-even)$0.393422$0.439710$0.498364Protocol fee10.00%
22
USD ROI after 1 year24.21%21.64%19.07%Total initial eGold supply (at Genesis)eGold 20,000,000
23
APR24.40%21.83%19.26%Yearly rewards (1st year) (inflation + fees)2,169,000
24
Yearly rewards (2nd year) (inflation + fees)1,940,674
25
Yearly rewards (3rd year) (inflation + fees)1,712,269
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