🔢Emission Forecasting Model

A financial model was created to help Builders model out rewards based on key assumptions that impact the percent of total protocol Builder emissions distributed to their subnet.

Builder Staking Model

Download the excel model below to use as an emission forecasting tool. The model enables you to enter your assumptions and estimate emissions your subnet may be able to claim. Here is a brief overview of how to use this model.

Please note that the Smart Contract do not yet include certain functionality and may be inconsistent with the forecasting model. As the Smart Contracts evolve, so too will this model. Feel free to use on-chain data to create your own model.

1

Download Model and open in Excel

The Builder Dashboard enables you to enter assumptions in BLUE , review calculated fields in PINK, and see your forecast results in GREEN.

2

Enter Individual Builder Assumptions

In BLUE, enter how much MOR you assume will be staked to your subnet, the date this stake is deposited, the date you expect to withdrawal, and the locking period you will apply your claims.

The 'Locking Period' impacts your Power Factor Multiplier. Builder Subnets that lock their claims in the contract get a Power Factor Multiplier applied to their emissions.

3

Enter Synthetic Base Assumptions

In BLUE, enter the Average Locking Period (Years) for the Synthetic Base (all Builder Subnets). The Power Factor Multiplier is relative to all other Builder Subnets.

4

Review your Forecast

Your forecast is generated over a 5 year period and is displayed with a 1 Year Lock and No Lock. The model helps illustrate the relative strength of locking rewards.

3MB

Builder Staking Model 1.29.2025.xlsx

How-To Video on Reward Forecasting Coming Soon