2022 June 3rd Week Splinterlands Social Challenge
Validator Node Licence Price and Rewards Analysis
1. Splinterlands Validator Node License Price Analysis
- Official Splinterlands Validator Node License Pricing
| Phase | Quantity | Price | VOUCHER Discount Rate |
|---|
| Presale | 2,000 | $1,000 of SPS + 500 VOUCHERs | N/A |
| Tranche 1 | 3,000 | $3,000 of SPS | $3.00 |
| Tranche 2 | 5,000 | $5,000 of SPS | $5.00 |
| Tranche 3 | 10,000 | $7,500 of SPS | $7.50 |
| Tranche 4 | 10,000 | $10,000 of SPS | $10.00 |
| Tranche 5 | 10,000 | $15,000 of SPS | $15.00 |
| Tranche 6 | 10,000 | $20,000 of SPS | $20.00 |
| Tranche 7 | 10,000 | $40,000 of SPS | $40.00 |
- Validator Node License Pricing with 500 VOUCHERs
Buyers should use VOUCHERs as many as they can in order to get maximum discount when VOUCHER price is lower than VOUCHER discount rate.
Maximum VOUCHER for purchase is 500 in every Tranche.
| Phase | Quantity | Price | VOUCHER Discount Rate |
|---|
| Presale | 2,000 | $1,000 of SPS + 500 VOUCHERs | N/A |
| Tranche 1 | 3,000 | $1,500 of SPS + 500 VOUCHERs | $3.00 |
| Tranche 2 | 5,000 | $2,500 of SPS + 500 VOUCHERs | $5.00 |
| Tranche 3 | 10,000 | $3,750 of SPS + 500 VOUCHERs | $7.50 |
| Tranche 4 | 10,000 | $5,000 of SPS + 500 VOUCHERs | $10.00 |
| Tranche 5 | 10,000 | $7,500 of SPS + 500 VOUCHERs | $15.00 |
| Tranche 6 | 10,000 | $10,000 of SPS + 500 VOUCHERs | $20.00 |
| Tranche 7 | 10,000 | $20,000 of SPS + 500 VOUCHERs | $40.00 |
| VOUCHER Price | Calculation | License Price |
|---|
| $0.2 | $1,500 of SPS + $100 of VOUCHERs($0.2 * 500 VOUCHERs) | $1,600 |
| $0.3 | $1,500 of SPS + $150 of VOUCHERs($0.3 * 500 VOUCHERs) | $1,650 |
| $0.4 | $1,500 of SPS + $200 of VOUCHERs($0.4 * 500 VOUCHERs) | $1,700 |
| $0.5 | $1,500 of SPS + $250 of VOUCHERs($0.5 * 500 VOUCHERs) | $1,750 |
| $0.6 | $1,500 of SPS + $300 of VOUCHERs($0.6 * 500 VOUCHERs) | $1,800 |
| *$0.7 | $1,500 of SPS + $350 of VOUCHERs($0.7 * 500 VOUCHERs) | $1,850 |
| $0.8 | $1,500 of SPS + $400 of VOUCHERs($0.8 * 500 VOUCHERs) | $1,900 |
| $0.9 | $1,500 of SPS + $450 of VOUCHERs($0.9 * 500 VOUCHERs) | $1,950 |
| $1.0 | $1,500 of SPS + $500 of VOUCHERs($1.0 * 500 VOUCHERs) | $2,000 |
| $1.1 | $1,500 of SPS + $550 of VOUCHERs($1.1 * 500 VOUCHERs) | $2,050 |
| $1.2 | $1,500 of SPS + $600 of VOUCHERs($1.2 * 500 VOUCHERs) | $2,100 |
| $1.3 | $1,500 of SPS + $650 of VOUCHERs($1.3 * 500 VOUCHERs) | $2,150 |
| $1.4 | $1,500 of SPS + $700 of VOUCHERs($1.4 * 500 VOUCHERs) | $2,200 |
| $1.5 | $1,500 of SPS + $750 of VOUCHERs($1.5 * 500 VOUCHERs) | $2,250 |
| $2.0 | $1,500 of SPS + $1000 of VOUCHERs($2.0 * 500 VOUCHERs) | $2,500 |
| $2.5 | $1,500 of SPS + $1250 of VOUCHERs($2.5 * 500 VOUCHERs) | $2,750 |
| $3.0 | $1,500 of SPS + $1500 of VOUCHERs($3.0 * 500 VOUCHERs) | $3,000 |
*Current Price (2022 June 3rd week)
Licence price increases $1000 in Tranche 2 after Tranche 1 finishes (if VOUCHER price is the same).
| VOUCHER Price | Calculation | License Price |
|---|
| $0.2 | $2,500 of SPS + $100 of VOUCHERs($0.2 * 500 VOUCHERs) | $2,600 |
| $0.3 | $2,500 of SPS + $150 of VOUCHERs($0.3 * 500 VOUCHERs) | $2,650 |
| $0.4 | $2,500 of SPS + $200 of VOUCHERs($0.4 * 500 VOUCHERs) | $2,700 |
| $0.5 | $2,500 of SPS + $250 of VOUCHERs($0.5 * 500 VOUCHERs) | $2,750 |
| $0.6 | $2,500 of SPS + $300 of VOUCHERs($0.6 * 500 VOUCHERs) | $2,800 |
| $0.7 | $2,500 of SPS + $350 of VOUCHERs($0.7 * 500 VOUCHERs) | $2,850 |
| $0.8 | $2,500 of SPS + $400 of VOUCHERs($0.8 * 500 VOUCHERs) | $2,900 |
| $0.9 | $2,500 of SPS + $450 of VOUCHERs($0.9 * 500 VOUCHERs) | $2,950 |
| $1.0 | $2,500 of SPS + $500 of VOUCHERs($1.0 * 500 VOUCHERs) | $3,000 |
| $1.1 | $2,500 of SPS + $550 of VOUCHERs($1.1 * 500 VOUCHERs) | $3,050 |
| $1.2 | $2,500 of SPS + $600 of VOUCHERs($1.2 * 500 VOUCHERs) | $3,100 |
| $1.3 | $2,500 of SPS + $650 of VOUCHERs($1.3 * 500 VOUCHERs) | $3,150 |
| $1.4 | $2,500 of SPS + $700 of VOUCHERs($1.4 * 500 VOUCHERs) | $3,200 |
| $1.5 | $2,500 of SPS + $750 of VOUCHERs($1.5 * 500 VOUCHERs) | $3,250 |
| $2.0 | $2,500 of SPS + $1000 of VOUCHERs($2.0 * 500 VOUCHERs) | $3,500 |
| $2.5 | $2,500 of SPS + $1250 of VOUCHERs($2.5 * 500 VOUCHERs) | $3,750 |
| $3.0 | $2,500 of SPS + $1500 of VOUCHERs($3.0 * 500 VOUCHERs) | $4,000 |
| $4.0 | $2,500 of SPS + $2000 of VOUCHERs($4.0 * 500 VOUCHERs) | $4,500 |
| $5.0 | $2,500 of SPS + $2500 of VOUCHERs($5.0 * 500 VOUCHERs) | $5,000 |
Licence price increases $1250 in Tranche 3 after Tranche 2 finishes (if VOUCHER price is the same).
| VOUCHER Price | Calculation | License Price |
|---|
| $0.2 | $3,750 of SPS + $100 of VOUCHERs($0.2 * 500 VOUCHERs) | $3,850 |
| $0.3 | $3,750 of SPS + $150 of VOUCHERs($0.3 * 500 VOUCHERs) | $3,900 |
| $0.4 | $3,750 of SPS + $200 of VOUCHERs($0.4 * 500 VOUCHERs) | $3,950 |
| $0.5 | $3,750 of SPS + $250 of VOUCHERs($0.5 * 500 VOUCHERs) | $4,000 |
| $0.6 | $3,750 of SPS + $300 of VOUCHERs($0.6 * 500 VOUCHERs) | $4,050 |
| $0.7 | $3,750 of SPS + $350 of VOUCHERs($0.7 * 500 VOUCHERs) | $4,100 |
| $0.8 | $3,750 of SPS + $400 of VOUCHERs($0.8 * 500 VOUCHERs) | $4,150 |
| $0.9 | $3,750 of SPS + $450 of VOUCHERs($0.9 * 500 VOUCHERs) | $4,200 |
| $1.0 | $3,750 of SPS + $500 of VOUCHERs($1.0 * 500 VOUCHERs) | $4,250 |
| $1.1 | $3,750 of SPS + $550 of VOUCHERs($1.1 * 500 VOUCHERs) | $4,300 |
| $1.2 | $3,750 of SPS + $600 of VOUCHERs($1.2 * 500 VOUCHERs) | $4,350 |
| $1.3 | $3,750 of SPS + $650 of VOUCHERs($1.3 * 500 VOUCHERs) | $4,400 |
| $1.4 | $3,750 of SPS + $700 of VOUCHERs($1.4 * 500 VOUCHERs) | $4,450 |
| $1.5 | $3,750 of SPS + $750 of VOUCHERs($1.5 * 500 VOUCHERs) | $4,500 |
| $2.0 | $3,750 of SPS + $1000 of VOUCHERs($2.0 * 500 VOUCHERs) | $4,750 |
| $2.5 | $3,750 of SPS + $1250 of VOUCHERs($2.5 * 500 VOUCHERs) | $5,000 |
| $3.0 | $3,750 of SPS + $1500 of VOUCHERs($3.0 * 500 VOUCHERs) | $5,250 |
| $4.0 | $3,750 of SPS + $2000 of VOUCHERs($4.0 * 500 VOUCHERs) | $5,750 |
| $5.0 | $3,750 of SPS + $2500 of VOUCHERs($5.0 * 500 VOUCHERs) | $6,250 |
| $7.5 | $3,750 of SPS + $3750 of VOUCHERs($7.5 * 500 VOUCHERs) | $7,500 |
- License Price Increase Rate
| Tranche | License Price Increase Rate (if VOUCHER price is the same) |
|---|
| Pre -> 1 | + $500 |
| 1 -> 2 | + $1000 |
| 2 -> 3 | + $1250 |
| 3 -> 4 | + $1250 |
| 4 -> 5 | + $2500 |
| 5 -> 6 | + $2500 |
| 6 -> 7 | + $10000 |
2. Splinterlands Validator Node License Rewards Analysis
Before validator node software is ready, all node license holders obtain SPS (after no later than the end of August) and VOUCHER rewards equally. After validator node software is ready (planned to launch in Q4 of 2022), license holders who are running an active validator node obtain SPS and VOUCHER rewards equally, so the rewards can be higher.
( Assumption : 1 Month = 30 Days )
1) VOUCHER Rewards
Daily VOUCHER Rewards : 20,000 VOUCHERs / the number of validator node license holders
Monthly VOUCHER Rewards : 600,000 VOUCHERs / the number of validator node license holders
| Trenche # | # of License Holders | VOUCHER Rewards per Day | VOUCHER Rewards per Month |
|---|
| 1 | 3,000 | 6.66 VOUCHERs | 200 VOUCHERs |
| 1 | 4,000 | 5 VOUCHERs | 150 VOUCHERs |
| 2 | 5,000 | 4 VOUCHERs | 120 VOUCHERs |
| 2 | 6,000 | 3.33 VOUCHERs | 100 VOUCHERs |
| 2 | 7,000 | 2.85 VOUCHERs | 85.71 VOUCHERs |
| 2 | 8,000 | 2.5 VOUCHERs | 75 VOUCHERs |
| 2 | 9,000 | 2.22 VOUCHERs | 66.66 VOUCHERs |
| 3 | 10,000 | 2 VOUCHERs | 60 VOUCHERs |
| 3 | 12,000 | 1.66 VOUCHERs | 50 VOUCHERs |
| 3 | 14,000 | 1.42 VOUCHERs | 42.85 VOUCHERs |
| 3 | 16,000 | 1.25 VOUCHERs | 37.5 VOUCHERs |
| 3 | 18,000 | 1.11 VOUCHERs | 33.33 VOUCHERs |
| 4 | 20,000 | 1 VOUCHERs | 30 VOUCHERs |
| 5 | 30,000 | 0.66 VOUCHERs | 20 VOUCHERs |
| 6 | 40,000 | 0.5 VOUCHERs | 15 VOUCHERs |
| 7 | 50,000 | 0.4 VOUCHERs | 12 VOUCHERs |
| 7 | 60,000 | 0.33 VOUCHERs | 10 VOUCHERs |
- VOUCHER Earnings per Month (30 Days)
| VOUCHER Price | 3,000 Holders | 4,000 | 5,000 | 6,000 | 8,000 | 10,000 | 20,000 | 30,000 |
|---|
| $0.5 | $100 | $75 | $60 | $50 | $37.5 | $30 | $15 | $10 |
| $1 | $200 | $150 | $120 | $100 | $75 | $60 | $30 | $20 |
| $1.5 | $300 | $225 | $180 | $150 | $112.5 | $90 | $45 | $30 |
| $2 | $400 | $300 | $240 | $200 | $150 | $120 | $60 | $40 |
| $2.5 | $500 | $375 | $300 | $250 | $187.5 | $150 | $75 | $50 |
| $3 | $600 | $450 | $360 | $300 | $225 | $180 | $90 | $60 |
| $4 | $800 | $600 | $480 | $400 | $300 | $240 | $120 | $80 |
| $5 | $1,000 | $750 | $600 | $500 | $375 | $300 | $150 | $100 |
| $10 | $2,000 | $1,500 | $1,200 | $1,000 | $750 | $600 | $300 | $200 |
2) SPS Rewards (after no later than the end of August)
Daily SPS Rewards : 112,500 SPS / the number of validator node license holders
Monthly SPS Rewards : 3,375,000 SPS / the number of validator node license holders
| Trenche # | # of License Holders | SPS Rewards per Day | SPS Rewards per Month |
|---|
| 1 | 3,000 | 37.5 SPS | 1,125 SPS |
| 1 | 4,000 | 28.12 SPS | 843.75 SPS |
| 2 | 5,000 | 22.5 SPS | 675 SPS |
| 2 | 6,000 | 18.75 SPS | 562.5 SPS |
| 2 | 7,000 | 16.07 SPS | 482.14 SPS |
| 2 | 8,000 | 14.06 SPS | 421.87 SPS |
| 2 | 9,000 | 12.5 SPS | 375 SPS |
| 3 | 10,000 | 11.25 SPS | 337.5 SPS |
| 3 | 12,000 | 9.37 SPS | 281.25 SPS |
| 3 | 14,000 | 8.03 SPS | 241.07 SPS |
| 3 | 16,000 | 7.03 SPS | 210.93 SPS |
| 3 | 18,000 | 6.25 SPS | 187.5 SPS |
| 4 | 20,000 | 5.62 SPS | 168.75 SPS |
| 5 | 30,000 | 3.75 SPS | 112.5 SPS |
| 6 | 40,000 | 2.81 SPS | 84.37 SPS |
| 7 | 50,000 | 2.25 SPS | 67.5 SPS |
| 7 | 60,000 | 1.87 SPS | 56.25 SPS |
- SPS Earnings per Month (30 Days)
| SPS Price | 3,000 Holders | 4,000 | 5,000 | 6,000 | 8,000 | 10,000 | 20,000 | 30,000 |
|---|
| $0.05 | $56.25 | $42.18 | $33.75 | $28.12 | $21.09 | $16.87 | $8.43 | $5.62 |
| $0.1 | $112.5 | $84.37 | $67.5 | $56.25 | $42.18 | $33.75 | $16.87 | $11.25 |
| $0.15 | $168.75 | $126.56 | $101.25 | $84.37 | $63.28 | $50.62 | $25.31 | $16.87 |
| $0.2 | $225 | $168.75 | $135 | $112.5 | $84.37 | $67.5 | $33.75 | $22.5 |
| $0.3 | $337.5 | $253.12 | $202.5 | $168.75 | $126.56 | $101.25 | $50.62 | $33.75 |
| $0.4 | $450 | $337.5 | $270 | $225 | $168.75 | $135 | $67.5 | $45 |
| $0.5 | $562.5 | $421.87 | $337.5 | $281.25 | $210.93 | $168.75 | $84.37 | $56.25 |
| $1 | $1,125 | $843.75 | $675 | $562.5 | $421.875 | $337.5 | $168.75 | $112.5 |
| $2 | $2,250 | $1,687.5 | $1,350 | $1,125 | $843.75 | $675 | $337.5 | $225 |
| $5 | $5,625 | $4,218.75 | $3,375 | $2,812.5 | $2,109.37 | $1,687.5 | $843.75 | $562.5 |
| $10 | $11,250 | $8,437.5 | $6,750 | $5,625 | $4,218.75 | $3,375 | $1,687.5 | $1,125 |
