Cost framework - livepeer

	A	B	C	D	E	G	H	I	J	K	L	M	N	O	P	Q	R
1	Reach out to @KoschigRobert on X for questions and comments
2	Livepeer
3
4		Absolute	Total			Hardware			Labor			Bandwidth/other			(Opportunity) cost of staking
5			Lower	Avg	Upper	Lower	Avg	Upper	Lower	Avg	Upper	Lower	Avg	Upper	Lower	Avg	Upper
6		service node	$32,104	$68,702	$105,301	$19,586	$36,136	$52,685	$12,518	$32,567	$52,615				$0	$0	$0
7		watcher node	$0	$0	$0	$0	$0	$0	$0	$0	$0
8		gateways	$7,608	$15,216	$30,433	$0	$0	$0	$0	$0	$0	$7,608	$15,216	$30,433	$0	$0	$0
9		accounting layer	$1,500	$3,000	$4,500	$0	$0	$0	$0	$0	$0	$1,500	$3,000	$4,500	$0	$0	$0
10		delegation	$0	$0	$0										$0.00	$0.00	$0.00
11		Total	$41,213	$86,919	$140,233	$19,586	$36,136	$52,685	$12,518	$32,567	$52,615	$9,108	$18,216	$34,933	$0	$0	$0
12
13		Relative
14		service node	78%	79%	75%	100%	100%	100%	100%	100%	100%	0%	0%	0%
15		watcher node	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%
16		gateways	18%	18%	22%	0%	0%	0%	0%	0%	0%	84%	84%	87%
17		accounting layer	4%	3%	3%	0%	0%	0%	0%	0%	0%	16%	16%	13%
18		delegation	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%
19
20							Relative shares by component
21		Global assumptions/variables					Lower	Avg	Upper
22		risk free rate (annual)	0			Hardware	48%	42%	38%
23		token price	$15.00			Labor	30%	37%	38%
24		ETH price	$3,000.00			Bandwidth/other	22%	21%	25%
25		delegated stake	12,000,000			Staking	0%	0%	0%
26		self-bond	500,000
27		#session capacity	10000
28		Minutes transcoded	19.32	M (per month) - derived from current ticket data (see tab 'orchestrator helper'), but can be increased up to 2-4x (beyond, session capacity i.e. hardware capacity needs to be increased as well)
29		MB/s transcoded	3.53	see https://docs.google.com/spreadsheets/d/1Um5--X73R2DS5kVQgV0i5E7VQUdjN83hywMgAaGpaMw/edit#gid=667459708
30		$/GB traffic	0.01
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100