These numbers are just estimations based on the current snapshot of our balance and our projected minimal required bonds for each cycle.
We will add more funds and increase the balance significantly during the next 5 months.
Increasing the bond pool balance will negatively affect your returns as your bond pool percentage will be smaller, than it is now.
Baking rewards will be getting smaller as more tokens in time will be actively participating on creating blocks.
Realistic overall longterm annual yield will be around 15%.
All estimations have been calculated with our current balance of 1,224,751.25 .
Balance snapshot has been taken at 3/26/2019 4:48:10 AM.
BPR - Bond Pool Rewards
BR - Baking Rewards
TR - Total Rewards
ROI - Annualized Return On Investment per Cycle
TLDR: You're getting paid more for cycle 8 than you should!
Instead of 1 933 XTZ endorsing rewards we will be distributing 1 950 XTZ endorsing rewards!
We have also updated our estimation system for estimating future rewards. Based on our data from cycle 8 and 9 we are now using 4% of endorsement rights as priority 1 for future rewards estimations.
This will give you higher precision estimation of your future rewards.
We will get priority 1 endorsement when designated baker with priority 0 for that block fails to bake.
Instead baker with priority 1 bakes the block and we are getting only half the rewards.