| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | AA | AB | AC | AD | AE | AF | AG | AH | AI | AJ | AK | AL | AM | AN | AO | AP | AQ | AR | AS | AT | AU | AV | AW | AX | AY | AZ | BA | BB | BC | BD | BE | BF | BG | BH | BI | BJ | BK | BL | BM | BN | BO | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
3 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4 | Average Validator Model | Network Calculations | Validator Issuance | Network Issuance (Net of Burn) | Network Issuance | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5 | Network Variables | Network Validators | 625,000 | Average Network % Online | Average Network % Online | Average Network % Online | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6 | ETH Price (auto update) | $3,507 | Validators per Shard | 610.35 | 3.5% | 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) | 32 | Epoch per Year | 82,179 | Total ETH Staked (Network) | 500,000 | 30.8% | 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) | 500,000 | 0.03% | 0.04% | 0.05% | 0.07% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.11% | |||||||||||||||||||||||||||
8 | Total at Stake | 20,000,000 | Validators per Epoch | 7.61 | 2,500,000 | 10.2% | 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% | 2,500,000 | 0.06% | 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 Shard | 15,259 | 4,500,000 | 7.0% | 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% | 4,500,000 | 0.08% | 0.12% | 0.16% | 0.20% | 0.24% | 0.25% | 0.27% | 0.29% | 0.30% | 0.32% | ||||||||||||||||||||||||||||||
10 | Network Fees/Day (ETH) Proposer Surplus | 100 | Base reward for full validator (in gwei) | 2,896 | 6,500,000 | 5.6% | 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% | 6,500,000 | 0.10% | 0.14% | 0.19% | 0.24% | 0.28% | 0.30% | 0.32% | 0.34% | 0.36% | 0.39% | ||||||||||||||||||||||||||||||
11 | Network Fees/Day (ETH) Burned | 400 | Online per-validator reward per epoch (in gwei) | 13,147 | 8,500,000 | 4.8% | 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% | 8,500,000 | 0.12% | 0.17% | 0.22% | 0.27% | 0.32% | 0.35% | 0.37% | 0.39% | 0.42% | 0.44% | ||||||||||||||||||||||||||||||
12 | ETH Circulating Supply | 110,000,000 | Offline per-validator penalty per epoch (in gwei) | 11,585 | 10,500,000 | 4.2% | 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% | 10,500,000 | 0.13% | 0.18% | 0.24% | 0.30% | 0.36% | 0.39% | 0.41% | 0.44% | 0.46% | 0.49% | ||||||||||||||||||||||||||||||
13 | Shards | 1024 | Generated ETH/Year | 548,248 | 12,500,000 | 3.8% | 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% | 12,500,000 | 0.14% | 0.20% | 0.26% | 0.33% | 0.39% | 0.42% | 0.45% | 0.48% | 0.51% | 0.53% | ||||||||||||||||||||||||||||||
14 | Slot Time (sec) | 6 | Network Issuance | 0.50% | 14,500,000 | 3.5% | 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% | 14,500,000 | 0.15% | 0.22% | 0.28% | 0.35% | 0.42% | 0.45% | 0.48% | 0.51% | 0.54% | 0.58% | ||||||||||||||||||||||||||||||
15 | Epoch Length (slots) | 64 | 16,500,000 | 3.3% | 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% | 16,500,000 | 0.16% | 0.23% | 0.30% | 0.38% | 0.45% | 0.48% | 0.52% | 0.55% | 0.58% | 0.61% | ||||||||||||||||||||||||||||||||
16 | Base Reward Factor | 64 | Eth Burn Calculations | 18,500,000 | 3.1% | 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% | 18,500,000 | 0.17% | 0.24% | 0.32% | 0.40% | 0.48% | 0.51% | 0.55% | 0.58% | 0.62% | 0.65% | |||||||||||||||||||||||||||||||
17 | Yearly ETH burned | 146,096 | 20,500,000 | 2.9% | 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% | 20,500,000 | 0.18% | 0.26% | 0.34% | 0.42% | 0.50% | 0.54% | 0.58% | 0.61% | 0.65% | 0.68% | ||||||||||||||||||||||||||||||||
18 | Net ETH Issuance | 402,152 | 22,500,000 | 2.7% | 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% | 22,500,000 | 0.19% | 0.27% | 0.35% | 0.44% | 0.53% | 0.57% | 0.60% | 0.64% | 0.68% | 0.72% | ||||||||||||||||||||||||||||||||
19 | Validator Toggles | Network Issuance (Net of Burn) | 0.37% | 24,500,000 | 2.6% | 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% | 24,500,000 | 0.20% | 0.28% | 0.37% | 0.46% | 0.55% | 0.59% | 0.63% | 0.67% | 0.71% | 0.75% | |||||||||||||||||||||||||||||||
20 | I Already Have Internet | Yes | 26,500,000 | 2.5% | 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% | 26,500,000 | 0.20% | 0.29% | 0.38% | 0.48% | 0.57% | 0.61% | 0.65% | 0.69% | 0.74% | 0.78% | ||||||||||||||||||||||||||||||||
21 | I Already Have a Router | Yes | Profile choice - Home or VPS / custom | 28,500,000 | 2.4% | 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% | 28,500,000 | 0.21% | 0.30% | 0.40% | 0.49% | 0.59% | 0.64% | 0.68% | 0.72% | 0.76% | 0.81% | |||||||||||||||||||||||||||||||
22 | 30,500,000 | 2.3% | 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% | 30,500,000 | 0.22% | 0.31% | 0.41% | 0.51% | 0.62% | 0.66% | 0.70% | 0.75% | 0.79% | 0.84% | ||||||||||||||||||||||||||||||||||
23 | Validator Assumptions | Validator Profit & Loss | 32,500,000 | 2.2% | 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% | 32,500,000 | 0.23% | 0.32% | 0.42% | 0.53% | 0.64% | 0.68% | 0.72% | 0.77% | 0.82% | 0.86% | ||||||||||||||||||||||||||||||||
24 | Validator Uptime | 99% | ETH Staked | 64 | 40,000,000 | 2.0% | 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% | 40,000,000 | 0.25% | 0.36% | 0.47% | 0.59% | 0.70% | 0.75% | 0.80% | 0.85% | 0.90% | 0.96% | ||||||||||||||||||||||||||||||
25 | Validators Run (<29) | 2 | Staker Interest | 3.31% | 50,000,000 | 1.8% | 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% | 50,000,000 | 0.28% | 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) | $225 | Staker interest ($) | $7,436 | 60,000,000 | 1.6% | 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% | 60,000,000 | 0.31% | 0.44% | 0.58% | 0.72% | 0.86% | 0.92% | 0.98% | 1.05% | 1.11% | 1.17% | ||||||||||||||||||||||||||||||
27 | Gas Fee Interest | 0.18% | 70,000,000 | 1.5% | 1.6% | 1.7% | 1.8% | 1.8% | 1.9% | 1.9% | 1.9% | 2.0% | 2.0% | 70,000,000 | 0.00% | 0.14% | 0.29% | 0.44% | 0.60% | 0.67% | 0.73% | 0.80% | 0.86% | 0.93% | 70,000,000 | 0.33% | 0.47% | 0.62% | 0.77% | 0.93% | 1.00% | 1.06% | 1.13% | 1.20% | 1.27% | ||||||||||||||||||||||||||||||||
28 | Useful Life (yrs) | 2.5 | Gas Fee Rev | $410 | 80,000,000 | 1.4% | 1.5% | 1.5% | 1.6% | 1.7% | 1.7% | 1.8% | 1.8% | 1.9% | 1.9% | 80,000,000 | 0.02% | 0.17% | 0.33% | 0.50% | 0.66% | 0.73% | 0.80% | 0.88% | 0.95% | 1.02% | 80,000,000 | 0.36% | 0.51% | 0.66% | 0.83% | 1.00% | 1.07% | 1.14% | 1.21% | 1.28% | 1.35% | ||||||||||||||||||||||||||||||
29 | Cost per kwh (Global Average) | $0.20 | Validator Revenue | $7,845 | 90,000,000 | 1.3% | 1.4% | 1.5% | 1.5% | 1.6% | 1.6% | 1.7% | 1.7% | 1.7% | 1.8% | 90,000,000 | 0.05% | 0.21% | 0.37% | 0.55% | 0.73% | 0.80% | 0.87% | 0.95% | 1.03% | 1.10% | 90,000,000 | 0.38% | 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) | 25 | Token Based Yield | 3.5% | 100,000,000 | 1.2% | 1.3% | 1.4% | 1.5% | 1.5% | 1.6% | 1.6% | 1.6% | 1.6% | 1.7% | 100,000,000 | 0.07% | 0.23% | 0.41% | 0.59% | 0.78% | 0.86% | 0.94% | 1.02% | 1.10% | 1.18% | 100,000,000 | 0.40% | 0.57% | 0.74% | 0.93% | 1.11% | 1.19% | 1.27% | 1.35% | 1.43% | 1.51% | ||||||||||||||||||||||||||||||
31 | Energy Costs | $44 | 110,000,000 | 1.16% | 1.23% | 1.31% | 1.38% | 1.45% | 1.48% | 1.51% | 1.54% | 1.57% | 1.60% | 110,000,000 | 0.08% | 0.26% | 0.45% | 0.64% | 0.84% | 0.92% | 1.00% | 1.08% | 1.17% | 1.25% | 110,000,000 | 0.42% | 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) | $51.42 | Depreciation Costs | $90 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
33 | Cost of Router Hardware (Global Estimate) | $90 | Internet Costs | $0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
34 | Unknown Cost (per Validator) (need per shard) | $25 | Router Costs | $0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35 | Number of Machines | 1 | Unknown Costs | $50 | Network Issuance | Network Inflation (Net of Burn) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
36 | ETH Cost | $224,444 | Total Validator Costs | $184 | Base Reward Factor | Base Reward Factor | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
37 | Initial Investment (USD) | $224,809 | Annual Profit | $7,661 | 3.5% | 64 | 74 | 84 | 94 | 104 | 114 | 124 | 134 | 144 | 154 | 164 | 174 | 184 | 194 | 204 | 214 | 224 | 234 | 244 | 254 | 0.37% | 64 | 74 | 84 | 94 | 104 | 114 | 124 | 134 | 144 | 154 | 164 | 174 | 184 | 194 | 204 | 214 | 224 | 234 | 244 | 254 | |||||||||||||||||||||
38 | Net Yield | 3.41% | Total ETH Staked (Network) | 500,000 | 35.2% | 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 | 1,024 | 2,500,000 | 12.1% | 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 | 4,500,000 | 8.5% | 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 | 6,500,000 | 6.8% | 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% | 6,500,000 | 0.0% | 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 | 8,500,000 | 5.8% | 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% | 8,500,000 | 0.0% | 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 | 10,500,000 | 5.2% | 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% | 10,500,000 | 0.0% | 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 | 12,500,000 | 4.7% | 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% | 12,500,000 | 0.1% | 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 | 14,500,000 | 4.3% | 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% | 14,500,000 | 0.1% | 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 | 16,500,000 | 4.0% | 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% | 16,500,000 | 0.1% | 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 | 18,500,000 | 3.8% | 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% | 18,500,000 | 0.1% | 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 | 20,500,000 | 3.6% | 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% | 20,500,000 | 0.2% | 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 | 22,500,000 | 3.4% | 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% | 22,500,000 | 0.2% | 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 | 24,500,000 | 3.2% | 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% | 24,500,000 | 0.2% | 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 | 26,500,000 | 3.1% | 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% | 26,500,000 | 0.2% | 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 | 28,500,000 | 3.0% | 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% | 28,500,000 | 0.3% | 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 | 30,500,000 | 2.9% | 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% | 30,500,000 | 0.3% | 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 | 32,500,000 | 2.8% | 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% | 32,500,000 | 0.3% | 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 | 40,000,000 | 2.5% | 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% | 40,000,000 | 0.4% | 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 | 50,000,000 | 2.2% | 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% | 50,000,000 | 0.5% | 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 | 60,000,000 | 2.0% | 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% | 60,000,000 | 0.5% | 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 | 70,000,000 | 1.8% | 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% | 70,000,000 | 0.6% | 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 | 80,000,000 | 1.7% | 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% | 80,000,000 | 0.7% | 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 | 90,000,000 | 1.6% | 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% | 90,000,000 | 0.7% | 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 | 100,000,000 | 1.5% | 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% | 100,000,000 | 0.8% | 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 | 110,000,000 | 1.45% | 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% | 110,000,000 | 0.84% | 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 | 120,000,000 | 1.39% | 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% | 120,000,000 | 0.89% | 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 | 130,000,000 | 1.33% | 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% | 130,000,000 | 0.94% | 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% | 64 | 74 | 84 | 94 | 104 | 114 | 124 | 134 | 144 | 154 | 164 | 174 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
69 | Total ETH Staked (Network) | 2,000,000 | 10.3% | 11.9% | 13.5% | 15.1% | 16.7% | 18.3% | 19.9% | 21.5% | 23.1% | 24.7% | 26.3% | 27.9% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
70 | 2,500,000 | 9.2% | 10.6% | 12.1% | 13.5% | 14.9% | 16.4% | 17.8% | 19.2% | 20.7% | 22.1% | 23.6% | 25.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
71 | 3,000,000 | 8.4% | 9.7% | 11.0% | 12.3% | 13.6% | 14.9% | 16.3% | 17.6% | 18.9% | 20.2% | 21.5% | 22.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
72 | 3,500,000 | 7.8% | 9.0% | 10.2% | 11.4% | 12.6% | 13.8% | 15.0% | 16.3% | 17.5% | 18.7% | 19.9% | 21.1% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
73 | 4,000,000 | 7.3% | 8.4% | 9.5% | 10.7% | 11.8% | 12.9% | 14.1% | 15.2% | 16.3% | 17.5% | 18.6% | 19.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
74 | 4,500,000 | 6.9% | 7.9% | 9.0% | 10.1% | 11.1% | 12.2% | 13.3% | 14.3% | 15.4% | 16.5% | 17.6% | 18.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
75 | 5,000,000 | 6.5% | 7.5% | 8.5% | 9.5% | 10.6% | 11.6% | 12.6% | 13.6% | 14.6% | 15.6% | 16.7% | 17.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
76 | 5,500,000 | 6.2% | 7.2% | 8.1% | 9.1% | 10.1% | 11.0% | 12.0% | 13.0% | 13.9% | 14.9% | 15.9% | 16.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
77 | 6,000,000 | 5.9% | 6.9% | 7.8% | 8.7% | 9.6% | 10.6% | 11.5% | 12.4% | 13.3% | 14.3% | 15.2% | 16.1% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
78 | 6,500,000 | 5.7% | 6.6% | 7.5% | 8.4% | 9.3% | 10.2% | 11.0% | 11.9% | 12.8% | 13.7% | 14.6% | 15.5% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
79 | 7,000,000 | 5.5% | 6.4% | 7.2% | 8.1% | 8.9% | 9.8% | 10.6% | 11.5% | 12.4% | 13.2% | 14.1% | 14.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
80 | 7,500,000 | 5.3% | 6.1% | 7.0% | 7.8% | 8.6% | 9.5% | 10.3% | 11.1% | 11.9% | 12.8% | 13.6% | 14.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
81 | 8,000,000 | 5.1% | 5.9% | 6.7% | 7.5% | 8.3% | 9.2% | 10.0% | 10.8% | 11.6% | 12.4% | 13.2% | 14.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
82 | 8,500,000 | 5.0% | 5.8% | 6.5% | 7.3% | 8.1% | 8.9% | 9.7% | 10.4% | 11.2% | 12.0% | 12.8% | 13.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
83 | 9,000,000 | 4.8% | 5.6% | 6.4% | 7.1% | 7.9% | 8.6% | 9.4% | 10.1% | 10.9% | 11.7% | 12.4% | 13.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
84 | 9,500,000 | 4.7% | 5.5% | 6.2% | 6.9% | 7.7% | 8.4% | 9.1% | 9.9% | 10.6% | 11.3% | 12.1% | 12.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
85 | 10,000,000 | 4.6% | 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% | 64 | 74 | 84 | 94 | 104 | 114 | 124 | 134 | 144 | 154 | 164 | 174 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
90 | Total ETH Staked (Network) | 2,000,000 | 0.16% | 0.18% | 0.21% | 0.23% | 0.26% | 0.28% | 0.31% | 0.33% | 0.35% | 0.38% | 0.40% | 0.43% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
91 | 2,500,000 | 0.18% | 0.20% | 0.23% | 0.26% | 0.29% | 0.31% | 0.34% | 0.37% | 0.40% | 0.42% | 0.45% | 0.48% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
92 | 3,000,000 | 0.19% | 0.22% | 0.25% | 0.28% | 0.31% | 0.34% | 0.37% | 0.40% | 0.43% | 0.46% | 0.49% | 0.52% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
93 | 3,500,000 | 0.21% | 0.24% | 0.27% | 0.31% | 0.34% | 0.37% | 0.40% | 0.44% | 0.47% | 0.50% | 0.53% | 0.57% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
94 | 4,000,000 | 0.22% | 0.26% | 0.29% | 0.33% | 0.36% | 0.40% | 0.43% | 0.47% | 0.50% | 0.54% | 0.57% | 0.61% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
95 | 4,500,000 | 0.24% | 0.27% | 0.31% | 0.35% | 0.38% | 0.42% | 0.46% | 0.49% | 0.53% | 0.57% | 0.61% | 0.64% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
96 | 5,000,000 | 0.25% | 0.29% | 0.33% | 0.37% | 0.40% | 0.44% | 0.48% | 0.52% | 0.56% | 0.60% | 0.64% | 0.68% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
97 | 5,500,000 | 0.26% | 0.30% | 0.34% | 0.38% | 0.42% | 0.47% | 0.51% | 0.55% | 0.59% | 0.63% | 0.67% | 0.71% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
98 | 6,000,000 | 0.27% | 0.32% | 0.36% | 0.40% | 0.44% | 0.49% | 0.53% | 0.57% | 0.61% | 0.66% | 0.70% | 0.74% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
99 | 6,500,000 | 0.28% | 0.33% | 0.37% | 0.42% | 0.46% | 0.51% | 0.55% | 0.59% | 0.64% | 0.68% | 0.73% | 0.77% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
100 | 7,000,000 | 0.29% | 0.34% | 0.39% | 0.43% | 0.48% | 0.53% | 0.57% | 0.62% | 0.66% | 0.71% | 0.76% | 0.80% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||