ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBIBJBKBLBMBNBO
1
2
3
4
Average Validator ModelNetwork Calculations
Validator Issuance
Network Issuance (Net of Burn)
Network Issuance
5
Network VariablesNetwork Validators625,000 Average Network % Online Average Network % Online Average Network % Online
6
ETH Price (auto update) $2,446Validators per Shard610.353.5%70%75%80%85%90%92%94%96%98%100%0.37%70%75%80%85%90%92%94%96%98%100%0.50%70%75%80%85%90%92%94%96%98%100%
7
Validator Deposit (ETH)32Epoch per Year82,179Total ETH Staked (Network)500,00030.8%31.9%33.0%34.1%35.2%35.6%36.0%36.4%36.9%37.3%Total ETH Staked (Network)500,000-0.30%-0.29%-0.28%-0.27%-0.25%-0.25%-0.24%-0.24%-0.23%-0.23%Total ETH Staked (Network)500,0000.03%0.04%0.05%0.07%0.08%0.08%0.09%0.10%0.10%0.11%
8
Total at Stake20,000,000Validators per Epoch7.612,500,00010.2%10.7%11.1%11.6%12.1%12.3%12.5%12.7%12.9%13.1%2,500,000-0.27%-0.24%-0.21%-0.19%-0.16%-0.14%-0.13%-0.12%-0.11%-0.09%2,500,0000.06%0.09%0.12%0.15%0.18%0.19%0.20%0.21%0.23%0.24%
9
Average network % online (only >2/3 supported)90%Watts Per Shard15,2594,500,0007.0%7.4%7.8%8.1%8.5%8.6%8.8%8.9%9.0%9.2%4,500,000-0.25%-0.21%-0.17%-0.14%-0.10%-0.08%-0.06%-0.05%-0.03%-0.01%4,500,0000.08%0.12%0.16%0.20%0.24%0.25%0.27%0.29%0.30%0.32%
10
Network Fees/Day (ETH) Proposer Surplus100Base reward for full validator (in gwei)2,8966,500,0005.6%5.9%6.2%6.5%6.8%6.9%7.1%7.2%7.3%7.4%6,500,000-0.23%-0.19%-0.14%-0.10%-0.05%-0.03%-0.01%0.01%0.03%0.05%6,500,0000.10%0.14%0.19%0.24%0.28%0.30%0.32%0.34%0.36%0.39%
11
Network Fees/Day (ETH) Burned400Online per-validator reward per epoch (in gwei)13,1478,500,0004.8%5.1%5.3%5.6%5.8%5.9%6.1%6.2%6.3%6.4%8,500,000-0.22%-0.17%-0.12%-0.06%-0.01%0.02%0.04%0.06%0.09%0.11%8,500,0000.12%0.17%0.22%0.27%0.32%0.35%0.37%0.39%0.42%0.44%
12
ETH Circulating Supply110,000,000Offline per-validator penalty per epoch (in gwei)11,58510,500,0004.2%4.5%4.7%4.9%5.2%5.3%5.4%5.5%5.6%5.6%10,500,000-0.20%-0.15%-0.09%-0.03%0.03%0.05%0.08%0.11%0.13%0.16%10,500,0000.13%0.18%0.24%0.30%0.36%0.39%0.41%0.44%0.46%0.49%
13
Shards1024Generated ETH/Year548,24812,500,0003.8%4.0%4.3%4.5%4.7%4.8%4.9%5.0%5.0%5.1%12,500,000-0.19%-0.13%-0.07%0.00%0.06%0.09%0.12%0.15%0.17%0.20%12,500,0000.14%0.20%0.26%0.33%0.39%0.42%0.45%0.48%0.51%0.53%
14
Slot Time (sec)6Network Issuance0.50%14,500,0003.5%3.7%3.9%4.1%4.3%4.4%4.5%4.6%4.6%4.7%14,500,000-0.18%-0.12%-0.05%0.02%0.09%0.12%0.15%0.18%0.21%0.24%14,500,0000.15%0.22%0.28%0.35%0.42%0.45%0.48%0.51%0.54%0.58%
15
Epoch Length (slots)6416,500,0003.3%3.5%3.6%3.8%4.0%4.1%4.2%4.2%4.3%4.4%16,500,000-0.17%-0.10%-0.03%0.04%0.12%0.15%0.18%0.22%0.25%0.28%16,500,0000.16%0.23%0.30%0.38%0.45%0.48%0.52%0.55%0.58%0.61%
16
Base Reward Factor64Eth Burn Calculations18,500,0003.1%3.2%3.4%3.6%3.8%3.8%3.9%4.0%4.1%4.1%18,500,000-0.16%-0.09%-0.01%0.07%0.15%0.18%0.21%0.25%0.28%0.32%18,500,0000.17%0.24%0.32%0.40%0.48%0.51%0.55%0.58%0.62%0.65%
17
Yearly ETH burned146,09620,500,0002.9%3.1%3.2%3.4%3.6%3.6%3.7%3.8%3.8%3.9%20,500,000-0.15%-0.08%0.00%0.09%0.17%0.21%0.24%0.28%0.32%0.35%20,500,0000.18%0.26%0.34%0.42%0.50%0.54%0.58%0.61%0.65%0.68%
18
Net ETH Issuance402,15222,500,0002.7%2.9%3.1%3.2%3.4%3.5%3.5%3.6%3.6%3.7%22,500,000-0.14%-0.06%0.02%0.11%0.20%0.23%0.27%0.31%0.35%0.39%22,500,0000.19%0.27%0.35%0.44%0.53%0.57%0.60%0.64%0.68%0.72%
19
Validator TogglesNetwork Issuance (Net of Burn) 0.37%24,500,0002.6%2.8%2.9%3.1%3.2%3.3%3.4%3.4%3.5%3.5%24,500,000-0.14%-0.05%0.04%0.13%0.22%0.26%0.30%0.34%0.38%0.42%24,500,0000.20%0.28%0.37%0.46%0.55%0.59%0.63%0.67%0.71%0.75%
20
I Already Have InternetYes26,500,0002.5%2.7%2.8%3.0%3.1%3.2%3.2%3.3%3.3%3.4%26,500,000-0.13%-0.04%0.05%0.14%0.24%0.28%0.32%0.36%0.40%0.45%26,500,0000.20%0.29%0.38%0.48%0.57%0.61%0.65%0.69%0.74%0.78%
21
I Already Have a RouterYesProfile choice - Home or VPS / custom28,500,0002.4%2.5%2.7%2.8%3.0%3.0%3.1%3.1%3.2%3.3%28,500,000-0.12%-0.03%0.06%0.16%0.26%0.30%0.35%0.39%0.43%0.48%28,500,0000.21%0.30%0.40%0.49%0.59%0.64%0.68%0.72%0.76%0.81%
22
30,500,0002.3%2.5%2.6%2.7%2.9%2.9%3.0%3.0%3.1%3.1%30,500,000-0.11%-0.02%0.08%0.18%0.28%0.33%0.37%0.41%0.46%0.50%30,500,0000.22%0.31%0.41%0.51%0.62%0.66%0.70%0.75%0.79%0.84%
23
Validator AssumptionsValidator Profit & Loss32,500,0002.2%2.4%2.5%2.6%2.8%2.8%2.9%2.9%3.0%3.0%32,500,000-0.11%-0.01%0.09%0.20%0.30%0.35%0.39%0.44%0.48%0.53%32,500,0000.23%0.32%0.42%0.53%0.64%0.68%0.72%0.77%0.82%0.86%
24
Validator Uptime99%ETH Staked6440,000,0002.0%2.1%2.2%2.4%2.5%2.5%2.6%2.6%2.7%2.7%40,000,000-0.08%0.03%0.14%0.25%0.37%0.42%0.47%0.52%0.57%0.62%40,000,0000.25%0.36%0.47%0.59%0.70%0.75%0.80%0.85%0.90%0.96%
25
Validators Run (<29)2Staker Interest3.31%50,000,0001.8%1.9%2.0%2.1%2.2%2.2%2.3%2.3%2.4%2.4%50,000,000-0.05%0.07%0.19%0.32%0.46%0.51%0.57%0.62%0.68%0.74%50,000,0000.28%0.40%0.53%0.65%0.79%0.84%0.90%0.95%1.01%1.07%
26
Cost of Computer Hardware (need per shard)$225Staker interest ($)$5,18760,000,0001.6%1.7%1.8%1.9%2.0%2.0%2.1%2.1%2.2%2.2%60,000,000-0.02%0.11%0.24%0.38%0.53%0.59%0.65%0.71%0.78%0.84%60,000,0000.31%0.44%0.58%0.72%0.86%0.92%0.98%1.05%1.11%1.17%
27
Gas Fee Interest 0.18%70,000,0001.5%1.6%1.7%1.8%1.8%1.9%1.9%1.9%2.0%2.0%70,000,0000.00%0.14%0.29%0.44%0.60%0.67%0.73%0.80%0.86%0.93%70,000,0000.33%0.47%0.62%0.77%0.93%1.00%1.06%1.13%1.20%1.27%
28
Useful Life (yrs)2.5Gas Fee Rev$28680,000,0001.4%1.5%1.5%1.6%1.7%1.7%1.8%1.8%1.9%1.9%80,000,0000.02%0.17%0.33%0.50%0.66%0.73%0.80%0.88%0.95%1.02%80,000,0000.36%0.51%0.66%0.83%1.00%1.07%1.14%1.21%1.28%1.35%
29
Cost per kwh (Global Average)$0.20Validator Revenue$5,47390,000,0001.3%1.4%1.5%1.5%1.6%1.6%1.7%1.7%1.7%1.8%90,000,0000.05%0.21%0.37%0.55%0.73%0.80%0.87%0.95%1.03%1.10%90,000,0000.38%0.54%0.70%0.88%1.06%1.13%1.21%1.28%1.36%1.43%
30
Watts (per Validator) (need per shard)25Token Based Yield3.5%100,000,0001.2%1.3%1.4%1.5%1.5%1.6%1.6%1.6%1.6%1.7%100,000,0000.07%0.23%0.41%0.59%0.78%0.86%0.94%1.02%1.10%1.18%100,000,0000.40%0.57%0.74%0.93%1.11%1.19%1.27%1.35%1.43%1.51%
31
Energy Costs$44110,000,0001.16%1.23%1.31%1.38%1.45%1.48%1.51%1.54%1.57%1.60%110,000,0000.08%0.26%0.45%0.64%0.84%0.92%1.00%1.08%1.17%1.25%110,000,0000.42%0.59%0.78%0.97%1.17%1.25%1.33%1.42%1.50%1.59%
32
ISP Per Month (Global Average) (need per shard)$51.42Depreciation Costs$90
33
Cost of Router Hardware (Global Estimate)$90Internet Costs$0
34
Unknown Cost (per Validator) (need per shard)$25Router Costs$0
35
Number of Machines1Unknown Costs$50
Network Issuance
Network Inflation (Net of Burn)
36
ETH Cost$156,559Total Validator Costs$184 Base Reward Factor Base Reward Factor
37
Initial Investment (USD)$156,924Annual Profit$5,2883.5%647484941041141241341441541641741841942042142242342442540.37%64748494104114124134144154164174184194204214224234244254
38
Net Yield3.38%Total ETH Staked (Network)500,00035.2%38.4%41.6%44.8%48.0%51.2%54.4%57.6%60.8%64.1%67.3%70.5%73.7%76.9%80.1%83.3%86.5%89.7%93.0%96.2%Total ETH Staked (Network)500,000-0.3%-0.2%-0.2%-0.2%-0.2%-0.2%-0.2%-0.2%-0.2%-0.1%-0.1%-0.1%-0.1%-0.1%-0.1%-0.1%-0.1%0.0%0.0%0.0%
39
1,0242,500,00012.1%13.5%15.0%16.4%17.9%19.3%20.7%22.2%23.6%25.0%26.5%27.9%29.3%30.8%32.2%33.7%35.1%36.5%38.0%39.4%2,500,000-0.2%-0.1%-0.1%-0.1%0.0%0.0%0.0%0.0%0.1%0.1%0.1%0.1%0.2%0.2%0.2%0.3%0.3%0.3%0.3%0.4%
40
4,500,0008.5%9.5%10.6%11.7%12.8%13.8%14.9%16.0%17.0%18.1%19.2%20.2%21.3%22.4%23.5%24.5%25.6%26.7%27.7%28.8%4,500,000-0.1%-0.1%0.0%0.0%0.1%0.1%0.1%0.2%0.2%0.2%0.3%0.3%0.3%0.4%0.4%0.5%0.5%0.5%0.6%0.6%
41
6,500,0006.8%7.7%8.6%9.5%10.4%11.3%12.2%13.1%13.9%14.8%15.7%16.6%17.5%18.4%19.3%20.2%21.1%22.0%22.9%23.7%6,500,0000.0%0.0%0.0%0.1%0.1%0.2%0.2%0.3%0.3%0.4%0.4%0.4%0.5%0.5%0.6%0.6%0.7%0.7%0.8%0.8%
42
 8,500,0005.8%6.6%7.4%8.2%9.0%9.7%10.5%11.3%12.1%12.9%13.6%14.4%15.2%16.0%16.7%17.5%18.3%19.1%19.9%20.6%8,500,0000.0%0.0%0.1%0.1%0.2%0.2%0.3%0.3%0.4%0.4%0.5%0.6%0.6%0.7%0.7%0.8%0.8%0.9%0.9%1.0%
43
10,500,0005.2%5.9%6.6%7.3%8.0%8.7%9.4%10.1%10.8%11.5%12.2%12.9%13.6%14.3%15.0%15.7%16.4%17.1%17.8%18.5%10,500,0000.0%0.1%0.1%0.2%0.3%0.3%0.4%0.4%0.5%0.5%0.6%0.6%0.7%0.8%0.8%0.9%0.9%1.0%1.0%1.1%
44
12,500,0004.7%5.3%6.0%6.6%7.3%7.9%8.5%9.2%9.8%10.5%11.1%11.8%12.4%13.0%13.7%14.3%15.0%15.6%16.3%16.9%12,500,0000.1%0.1%0.2%0.2%0.3%0.4%0.4%0.5%0.6%0.6%0.7%0.7%0.8%0.9%0.9%1.0%1.0%1.1%1.2%1.2%
45
14,500,0004.3%4.9%5.5%6.1%6.7%7.3%7.9%8.5%9.1%9.7%10.3%10.9%11.5%12.1%12.7%13.3%13.9%14.5%15.1%15.6%14,500,0000.1%0.2%0.2%0.3%0.4%0.4%0.5%0.6%0.6%0.7%0.8%0.8%0.9%1.0%1.0%1.1%1.2%1.2%1.3%1.4%
46
16,500,0004.0%4.6%5.1%5.7%6.3%6.8%7.4%7.9%8.5%9.1%9.6%10.2%10.7%11.3%11.8%12.4%13.0%13.5%14.1%14.6%16,500,0000.1%0.2%0.3%0.3%0.4%0.5%0.5%0.6%0.7%0.8%0.8%0.9%1.0%1.0%1.1%1.2%1.3%1.3%1.4%1.5%
47
18,500,0003.8%4.3%4.8%5.4%5.9%6.4%6.9%7.5%8.0%8.5%9.1%9.6%10.1%10.6%11.2%11.7%12.2%12.7%13.3%13.8%18,500,0000.1%0.2%0.3%0.4%0.4%0.5%0.6%0.7%0.7%0.8%0.9%1.0%1.0%1.1%1.2%1.3%1.3%1.4%1.5%1.6%
48
20,500,0003.6%4.1%4.6%5.1%5.6%6.1%6.6%7.1%7.6%8.1%8.6%9.1%9.6%10.1%10.6%11.1%11.6%12.1%12.6%13.1%20,500,0000.2%0.3%0.3%0.4%0.5%0.6%0.6%0.7%0.8%0.9%1.0%1.0%1.1%1.2%1.3%1.4%1.4%1.5%1.6%1.7%
49
22,500,0003.4%3.9%4.3%4.8%5.3%5.8%6.3%6.7%7.2%7.7%8.2%8.7%9.1%9.6%10.1%10.6%11.0%11.5%12.0%12.5%22,500,0000.2%0.3%0.4%0.4%0.5%0.6%0.7%0.8%0.9%0.9%1.0%1.1%1.2%1.3%1.4%1.4%1.5%1.6%1.7%1.8%
50
24,500,0003.2%3.7%4.2%4.6%5.1%5.5%6.0%6.4%6.9%7.4%7.8%8.3%8.7%9.2%9.7%10.1%10.6%11.0%11.5%11.9%24,500,0000.2%0.3%0.4%0.5%0.6%0.7%0.7%0.8%0.9%1.0%1.1%1.2%1.3%1.3%1.4%1.5%1.6%1.7%1.8%1.9%
51
26,500,0003.1%3.5%4.0%4.4%4.9%5.3%5.7%6.2%6.6%7.1%7.5%8.0%8.4%8.8%9.3%9.7%10.2%10.6%11.0%11.5%26,500,0000.2%0.3%0.4%0.5%0.6%0.7%0.8%0.9%1.0%1.0%1.1%1.2%1.3%1.4%1.5%1.6%1.7%1.8%1.9%1.9%
52
28,500,0003.0%3.4%3.8%4.3%4.7%5.1%5.5%6.0%6.4%6.8%7.2%7.7%8.1%8.5%8.9%9.4%9.8%10.2%10.6%11.1%28,500,0000.3%0.4%0.4%0.5%0.6%0.7%0.8%0.9%1.0%1.1%1.2%1.3%1.4%1.5%1.6%1.7%1.8%1.8%1.9%2.0%
53
30,500,0002.9%3.3%3.7%4.1%4.5%4.9%5.3%5.7%6.2%6.6%7.0%7.4%7.8%8.2%8.6%9.0%9.4%9.9%10.3%10.7%30,500,0000.3%0.4%0.5%0.6%0.7%0.8%0.9%1.0%1.1%1.1%1.2%1.3%1.4%1.5%1.6%1.7%1.8%1.9%2.0%2.1%
54
32,500,0002.8%3.2%3.6%4.0%4.4%4.8%5.2%5.6%6.0%6.4%6.8%7.2%7.6%8.0%8.3%8.7%9.1%9.5%9.9%10.3%32,500,0000.3%0.4%0.5%0.6%0.7%0.8%0.9%1.0%1.1%1.2%1.3%1.4%1.5%1.6%1.7%1.8%1.9%2.0%2.1%2.2%
55
40,000,0002.5%2.8%3.2%3.6%3.9%4.3%4.6%5.0%5.4%5.7%6.1%6.4%6.8%7.1%7.5%7.9%8.2%8.6%8.9%9.3%40,000,0000.4%0.5%0.6%0.7%0.8%0.9%1.0%1.1%1.3%1.4%1.5%1.6%1.7%1.8%1.9%2.0%2.1%2.2%2.4%2.5%
56
50,000,0002.2%2.5%2.8%3.2%3.5%3.8%4.1%4.4%4.8%5.1%5.4%5.7%6.1%6.4%6.7%7.0%7.3%7.7%8.0%8.3%50,000,0000.5%0.6%0.7%0.8%0.9%1.1%1.2%1.3%1.4%1.6%1.7%1.8%1.9%2.1%2.2%2.3%2.4%2.5%2.7%2.8%
57
60,000,0002.0%2.3%2.6%2.9%3.2%3.5%3.8%4.0%4.3%4.6%4.9%5.2%5.5%5.8%6.1%6.4%6.7%7.0%7.3%7.6%60,000,0000.5%0.7%0.8%0.9%1.1%1.2%1.3%1.5%1.6%1.7%1.9%2.0%2.1%2.3%2.4%2.6%2.7%2.8%3.0%3.1%
58
70,000,0001.8%2.1%2.4%2.7%2.9%3.2%3.5%3.7%4.0%4.3%4.6%4.8%5.1%5.4%5.6%5.9%6.2%6.5%6.7%7.0%70,000,0000.6%0.7%0.9%1.0%1.2%1.3%1.5%1.6%1.8%1.9%2.1%2.2%2.3%2.5%2.6%2.8%2.9%3.1%3.2%3.4%
59
80,000,0001.7%2.0%2.2%2.5%2.7%3.0%3.2%3.5%3.7%4.0%4.3%4.5%4.8%5.0%5.3%5.5%5.8%6.0%6.3%6.5%80,000,0000.7%0.8%1.0%1.1%1.3%1.4%1.6%1.8%1.9%2.1%2.2%2.4%2.5%2.7%2.8%3.0%3.2%3.3%3.5%3.6%
60
90,000,0001.6%1.9%2.1%2.3%2.6%2.8%3.0%3.3%3.5%3.8%4.0%4.2%4.5%4.7%5.0%5.2%5.4%5.7%5.9%6.2%90,000,0000.7%0.9%1.1%1.2%1.4%1.6%1.7%1.9%2.0%2.2%2.4%2.5%2.7%2.9%3.0%3.2%3.4%3.5%3.7%3.9%
61
100,000,0001.5%1.8%2.0%2.2%2.4%2.7%2.9%3.1%3.3%3.6%3.8%4.0%4.3%4.5%4.7%4.9%5.2%5.4%5.6%5.8%100,000,0000.8%1.0%1.1%1.3%1.5%1.7%1.8%2.0%2.2%2.3%2.5%2.7%2.9%3.0%3.2%3.4%3.6%3.7%3.9%4.1%
62
110,000,0001.45%1.67%1.88%2.10%2.32%2.53%2.75%2.97%3.18%3.40%3.62%3.83%4.05%4.27%4.48%4.70%4.92%5.13%5.35%5.57%110,000,0000.84%1.02%1.20%1.38%1.57%1.75%1.93%2.12%2.30%2.48%2.66%2.85%3.03%3.21%3.39%3.58%3.76%3.94%4.12%4.31%
63
120,000,0001.39%1.59%1.80%2.01%2.22%2.42%2.63%2.84%3.05%3.25%3.46%3.67%3.87%4.08%4.29%4.50%4.70%4.91%5.12%5.33%120,000,0000.89%1.08%1.27%1.46%1.65%1.84%2.03%2.22%2.41%2.61%2.80%2.99%3.18%3.37%3.56%3.75%3.94%4.13%4.32%4.51%
64
130,000,0001.33%1.53%1.73%1.93%2.13%2.33%2.53%2.72%2.92%3.12%3.32%3.52%3.72%3.92%4.12%4.32%4.52%4.72%4.92%5.11%130,000,0000.94%1.14%1.34%1.53%1.73%1.93%2.13%2.33%2.53%2.73%2.92%3.12%3.32%3.52%3.72%3.92%4.12%4.31%4.51%4.71%
65
66
Network Issuance (Phase 0)
67
 Base Reward Factor
68
3.5%64748494104114124134144154164174
69
Total ETH Staked (Network)





















2,000,00010.3%11.9%13.5%15.1%16.7%18.3%19.9%21.5%23.1%24.7%26.3%27.9%
70
2,500,0009.2%10.6%12.1%13.5%14.9%16.4%17.8%19.2%20.7%22.1%23.6%25.0%
71
3,000,0008.4%9.7%11.0%12.3%13.6%14.9%16.3%17.6%18.9%20.2%21.5%22.8%
72
3,500,0007.8%9.0%10.2%11.4%12.6%13.8%15.0%16.3%17.5%18.7%19.9%21.1%
73
4,000,0007.3%8.4%9.5%10.7%11.8%12.9%14.1%15.2%16.3%17.5%18.6%19.8%
74
4,500,0006.9%7.9%9.0%10.1%11.1%12.2%13.3%14.3%15.4%16.5%17.6%18.6%
75
5,000,0006.5%7.5%8.5%9.5%10.6%11.6%12.6%13.6%14.6%15.6%16.7%17.7%
76
5,500,0006.2%7.2%8.1%9.1%10.1%11.0%12.0%13.0%13.9%14.9%15.9%16.8%
77
6,000,0005.9%6.9%7.8%8.7%9.6%10.6%11.5%12.4%13.3%14.3%15.2%16.1%
78
6,500,0005.7%6.6%7.5%8.4%9.3%10.2%11.0%11.9%12.8%13.7%14.6%15.5%
79
7,000,0005.5%6.4%7.2%8.1%8.9%9.8%10.6%11.5%12.4%13.2%14.1%14.9%
80
7,500,0005.3%6.1%7.0%7.8%8.6%9.5%10.3%11.1%11.9%12.8%13.6%14.4%
81
8,000,0005.1%5.9%6.7%7.5%8.3%9.2%10.0%10.8%11.6%12.4%13.2%14.0%
82
8,500,0005.0%5.8%6.5%7.3%8.1%8.9%9.7%10.4%11.2%12.0%12.8%13.6%
83
9,000,0004.8%5.6%6.4%7.1%7.9%8.6%9.4%10.1%10.9%11.7%12.4%13.2%
84
9,500,0004.7%5.5%6.2%6.9%7.7%8.4%9.1%9.9%10.6%11.3%12.1%12.8%
85
10,000,0004.6%5.3%6.0%6.7%7.5%8.2%8.9%9.6%10.3%11.1%11.8%12.5%
86
87
Network Inflation (Phase 0)
88
 Base Reward Factor
89
0.50%64748494104114124134144154164174
90
Total ETH Staked (Network)





















2,000,0000.16%0.18%0.21%0.23%0.26%0.28%0.31%0.33%0.35%0.38%0.40%0.43%
91
2,500,0000.18%0.20%0.23%0.26%0.29%0.31%0.34%0.37%0.40%0.42%0.45%0.48%
92
3,000,0000.19%0.22%0.25%0.28%0.31%0.34%0.37%0.40%0.43%0.46%0.49%0.52%
93
3,500,0000.21%0.24%0.27%0.31%0.34%0.37%0.40%0.44%0.47%0.50%0.53%0.57%
94
4,000,0000.22%0.26%0.29%0.33%0.36%0.40%0.43%0.47%0.50%0.54%0.57%0.61%
95
4,500,0000.24%0.27%0.31%0.35%0.38%0.42%0.46%0.49%0.53%0.57%0.61%0.64%
96
5,000,0000.25%0.29%0.33%0.37%0.40%0.44%0.48%0.52%0.56%0.60%0.64%0.68%
97
5,500,0000.26%0.30%0.34%0.38%0.42%0.47%0.51%0.55%0.59%0.63%0.67%0.71%
98
6,000,0000.27%0.32%0.36%0.40%0.44%0.49%0.53%0.57%0.61%0.66%0.70%0.74%
99
6,500,0000.28%0.33%0.37%0.42%0.46%0.51%0.55%0.59%0.64%0.68%0.73%0.77%
100
7,000,0000.29%0.34%0.39%0.43%0.48%0.53%0.57%0.62%0.66%0.71%0.76%0.80%