| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Storj Earnings Estimator | Parameter | Value | Value | Parameter | ||||||||||||||||
2 | Note: This sheet is protected against edits outside of the input fields. To make changes to other parts of the sheet, please save it to your own Google account. | Storage revenue / TB | $1.50 | ||||||||||||||||||
3 | Attention: Payouts have been reduced ($2 for egress/repair). Storj Labs isn't expecting further adjustments in the forseable future. See for more info: https://forum.storj.io/t/24124 | Egress revenue / TB | $2.00 | ||||||||||||||||||
4 | Storj is intended to be run on existing hardware which is already online 24/7. If you do intend to invest in hardware/running costs, do so responsibly. Past performance is no guarantee for future results. | ||||||||||||||||||||
5 | INPUTS | Max potential | Repair revenue / TB | $2.00 | |||||||||||||||||
6 | Aavailable storage (TB) | Max Ingress TB / month (estimated network activity) | 0.8 | 0.1 | Max Repair Ingress TB / month (estimated network activity) | ||||||||||||||||
7 | 0 | Period | Storage (TB) End of month | Storage (TB) Average month | Storage Revenue | Egress (TB) | Egress Revenue | Repair (TB) | Repair Revenue | Total Revenue | Held Amount | Net Revenue | Period | Net Revenue Per TB Stored | Rate of egress / storage (estimated network activity) | 4.0% | 7.0% | Rate of egress / ingress (estimated network activity) due to recent data being downloaded more frequently | |||
8 | Download speed (mbps) | Month | 0 | 0 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | Month | $1.61 | Rate of repair / storage (estimated network activity) | 1.5% | |||||
9 | 0 | YEAR | $0 | $0 | $0 | $0 | $0 | $0 | YEAR | $19 | Rate of delete / storage (estimated network activity) | 0.8% | 25.0% | Rate of delete / ingress (estimated network activity) due to recent data being deleted more frequently | |||||||
10 | Upload speed (mbps) | Monthly bandwidth / mbps | 0.3285 | 0.7 | Effective ingress (Ingress*(1-deleteperingress) + RepairIngress) | ||||||||||||||||
11 | 0 | First 10 years | Max. upload bandwidth utilization | 33% | |||||||||||||||||
12 | Max. useful download speed in mbps | 50 | |||||||||||||||||||
13 | #DIV/0! | Month | Storage (TB) End of month | Storage (TB) Average month | Storage Revenue | Egress (TB) | Egress Revenue | Repair (TB) | Repair Revenue | Total Revenue | Held Amount | Net Revenue | Held Amount Running Total | Revenue Running Total | Held% | Return% | Vetting loss% | ||||
14 | 1 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | 75% | 65% | ||||||
15 | 2 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | 75% | 25% | ||||||
16 | 3 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | 75% | 10% | ||||||
17 | 4 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | 50% | 5% | ||||||
18 | 5 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | 50% | 5% | ||||||
19 | 6 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | 50% | |||||||
20 | 7 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | 25% | |||||||
21 | 8 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | 25% | |||||||
22 | 9 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | 25% | |||||||
23 | 10 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
24 | 11 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
25 | 12 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
26 | YEAR 1 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||||||
27 | 13 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
28 | 14 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
29 | 15 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
30 | 16 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | 50% | |||||||
31 | 17 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
32 | 18 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
33 | 19 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
34 | 20 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
35 | 21 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
36 | 22 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
37 | 23 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
38 | 24 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
39 | YEAR 2 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||||||
40 | 25 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
41 | 26 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
42 | 27 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
43 | 28 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
44 | 29 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
45 | 30 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
46 | 31 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
47 | 32 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
48 | 33 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
49 | 34 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
50 | 35 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
51 | 36 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
52 | YEAR 3 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||||||
53 | 37 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
54 | 38 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
55 | 39 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
56 | 40 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
57 | 41 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
58 | 42 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
59 | 43 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
60 | 44 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
61 | 45 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
62 | 46 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
63 | 47 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
64 | 48 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
65 | YEAR 4 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||||||
66 | 49 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
67 | 50 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
68 | 51 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
69 | 52 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
70 | 53 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
71 | 54 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
72 | 55 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
73 | 56 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
74 | 57 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
75 | 58 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
76 | 59 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
77 | 60 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
78 | YEAR 5 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||||||
79 | 61 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
80 | 62 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
81 | 63 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
82 | 64 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
83 | 65 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
84 | 66 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
85 | 67 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
86 | 68 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
87 | 69 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
88 | 70 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
89 | 71 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
90 | 72 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
91 | YEAR 6 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||||||
92 | 73 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
93 | 74 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
94 | 75 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
95 | 76 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
96 | 77 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
97 | 78 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
98 | 79 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
99 | 80 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
100 | 81 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
101 | 82 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
102 | 83 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
103 | 84 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
104 | YEAR 7 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||||||
105 | 85 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
106 | 86 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
107 | 87 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
108 | 88 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
109 | 89 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
110 | 90 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
111 | 91 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
112 | 92 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
113 | 93 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
114 | 94 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
115 | 95 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
116 | 96 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
117 | YEAR 8 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||||||
118 | 97 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
119 | 98 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
120 | 99 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
121 | 100 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
122 | 101 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
123 | 102 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
124 | 103 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
125 | 104 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
126 | 105 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
127 | 106 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
128 | 107 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
129 | 108 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
130 | YEAR 9 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||||||
131 | 109 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
132 | 110 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
133 | 111 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
134 | 112 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
135 | 113 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
136 | 114 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
137 | 115 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
138 | 116 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
139 | 117 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
140 | 118 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
141 | 119 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
142 | 120 | 0.00 | 0.00 | $0.00 | 0.00 | $0.00 | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||
143 | YEAR 10 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||||||
| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Storj Earnings Estimator | Parameter | Value | |||||||||||||||||
2 | Note: This sheet is protected against edits outside of the input fields. To make changes to other parts of the sheet, please save it to your own Google account. | Storage revenue / TB | $1.50 | |||||||||||||||||
3 | Egress revenue / TB | $20.00 | ||||||||||||||||||
4 | INPUTS | Max potential | Repair revenue / TB | $10.00 | ||||||||||||||||
5 | Aavailable storage (TB) | Max Ingress TB / month (estimated network activity) | 0.45 | |||||||||||||||||
6 | 10 | Period | Storage (TB) End of month | Storage (TB) Average month | Storage Revenue | Egress (TB) | Egress Revenue | Repair (TB) | Repair Revenue | Total Revenue | Held Amount | Net Revenue | Period | Net Revenue Per TB Stored | Rate of egress / storage (estimated network activity) | 6.0% | ||||
7 | Download speed (mbps) | Month | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | Month | $3.05 | Rate of repair / storage (estimated network activity) | 3.5% | ||||
8 | 1000 | YEAR | $180.00 | $144.00 | $42.00 | $366.00 | $0.00 | $366.00 | YEAR | $36.60 | Rate of delete / storage (estimated network activity) | 1.2% | ||||||||
9 | Upload speed (mbps) | Monthly bandwidth / mbps | 0.3285 | |||||||||||||||||
10 | 1000 | First 10 years | Max. upload bandwidth utilization | 33% | ||||||||||||||||
11 | Max. useful download speed in mbps | 50 | ||||||||||||||||||
12 | Month | Storage (TB) End of month | Storage (TB) Average month | Storage Revenue | Egress (TB) | Egress Revenue | Repair (TB) | Repair Revenue | Total Revenue | Held Amount | Net Revenue | Held Amount Running Total | Revenue Running Total | Held% | Return% | Vetting loss% | ||||
13 | 1 | 0.09 | 0.05 | $0.07 | 0.00 | $0.05 | 0.00 | $0.02 | $0.14 | $0.10 | $0.03 | $0.10 | $0.03 | 75% | 80% | |||||
14 | 2 | 0.22 | 0.16 | $0.24 | 0.01 | $0.19 | 0.01 | $0.05 | $0.48 | $0.36 | $0.12 | $0.46 | $0.15 | 75% | 70% | |||||
15 | 3 | 0.45 | 0.34 | $0.50 | 0.02 | $0.40 | 0.01 | $0.12 | $1.02 | $0.77 | $0.26 | $1.23 | $0.41 | 75% | 50% | |||||
16 | 4 | 0.78 | 0.61 | $0.92 | 0.04 | $0.73 | 0.02 | $0.21 | $1.87 | $0.93 | $0.93 | $2.16 | $1.34 | 50% | 25% | |||||
17 | 5 | 1.15 | 0.96 | $1.45 | 0.06 | $1.16 | 0.03 | $0.34 | $2.94 | $1.47 | $1.47 | $3.63 | $2.81 | 50% | 15% | |||||
18 | 6 | 1.57 | 1.36 | $2.04 | 0.08 | $1.63 | 0.05 | $0.48 | $4.14 | $2.07 | $2.07 | $5.71 | $4.89 | 50% | 5% | |||||
19 | 7 | 2.00 | 1.78 | $2.67 | 0.11 | $2.14 | 0.06 | $0.62 | $5.43 | $1.36 | $4.07 | $7.06 | $8.96 | 25% | ||||||
20 | 8 | 2.42 | 2.21 | $3.31 | 0.13 | $2.65 | 0.08 | $0.77 | $6.74 | $1.68 | $5.05 | $8.75 | $14.01 | 25% | ||||||
21 | 9 | 2.84 | 2.63 | $3.95 | 0.16 | $3.16 | 0.09 | $0.92 | $8.03 | $2.01 | $6.02 | $10.76 | $20.04 | 25% | ||||||
22 | 10 | 3.26 | 3.05 | $4.58 | 0.18 | $3.66 | 0.11 | $1.07 | $9.31 | $0.00 | $9.31 | $10.76 | $29.34 | |||||||
23 | 11 | 3.67 | 3.46 | $5.20 | 0.21 | $4.16 | 0.12 | $1.21 | $10.57 | $0.00 | $10.57 | $10.76 | $39.91 | |||||||
24 | 12 | 4.08 | 3.87 | $5.81 | 0.23 | $4.65 | 0.14 | $1.36 | $11.81 | $0.00 | $11.81 | $10.76 | $51.72 | |||||||
25 | YEAR 1 | $30.73 | $24.58 | $7.17 | $62.48 | $10.76 | $51.72 | $10.76 | $51.72 | |||||||||||
26 | 13 | 4.48 | 4.28 | $6.42 | 0.26 | $5.13 | 0.15 | $1.50 | $13.04 | $0.00 | $13.04 | $10.76 | $64.77 | |||||||
27 | 14 | 4.87 | 4.68 | $7.01 | 0.28 | $5.61 | 0.16 | $1.64 | $14.26 | $0.00 | $14.26 | $10.76 | $79.03 | |||||||
28 | 15 | 5.27 | 5.07 | $7.60 | 0.30 | $6.08 | 0.18 | $1.77 | $15.46 | $0.00 | $15.46 | $10.76 | $94.49 | |||||||
29 | 16 | 5.65 | 5.46 | $8.19 | 0.33 | $6.55 | 0.19 | $1.91 | $16.65 | -$5.38 | $22.03 | $5.38 | $116.52 | 50% | ||||||
30 | 17 | 6.03 | 5.84 | $8.76 | 0.35 | $7.01 | 0.20 | $2.05 | $17.82 | $0.00 | $17.82 | $5.38 | $134.34 | |||||||
31 | 18 | 6.41 | 6.22 | $9.33 | 0.37 | $7.47 | 0.22 | $2.18 | $18.98 | $0.00 | $18.98 | $5.38 | $153.32 | |||||||
32 | 19 | 6.78 | 6.60 | $9.90 | 0.40 | $7.92 | 0.23 | $2.31 | $20.12 | $0.00 | $20.12 | $5.38 | $173.44 | |||||||
33 | 20 | 7.15 | 6.97 | $10.45 | 0.42 | $8.36 | 0.24 | $2.44 | $21.26 | $0.00 | $21.26 | $5.38 | $194.70 | |||||||
34 | 21 | 7.52 | 7.34 | $11.00 | 0.44 | $8.80 | 0.26 | $2.57 | $22.37 | $0.00 | $22.37 | $5.38 | $217.07 | |||||||
35 | 22 | 7.88 | 7.70 | $11.55 | 0.46 | $9.24 | 0.27 | $2.69 | $23.48 | $0.00 | $23.48 | $5.38 | $240.54 | |||||||
36 | 23 | 8.23 | 8.05 | $12.08 | 0.48 | $9.67 | 0.28 | $2.82 | $24.57 | $0.00 | $24.57 | $5.38 | $265.11 | |||||||
37 | 24 | 8.58 | 8.41 | $12.61 | 0.50 | $10.09 | 0.29 | $2.94 | $25.65 | $0.00 | $25.65 | $5.38 | $290.76 | |||||||
38 | YEAR 2 | $114.91 | $91.93 | $26.81 | $233.66 | $5.38 | $239.03 | $5.38 | $290.76 | |||||||||||
39 | 25 | 8.93 | 8.76 | $13.14 | 0.53 | $10.51 | 0.31 | $3.07 | $26.71 | $0.00 | $26.71 | $5.38 | $317.47 | |||||||
40 | 26 | 9.27 | 9.10 | $13.65 | 0.55 | $10.92 | 0.32 | $3.19 | $27.76 | $0.00 | $27.76 | $5.38 | $345.23 | |||||||
41 | 27 | 9.61 | 9.44 | $14.16 | 0.57 | $11.33 | 0.33 | $3.31 | $28.80 | $0.00 | $28.80 | $5.38 | $374.03 | |||||||
42 | 28 | 9.95 | 9.78 | $14.67 | 0.59 | $11.74 | 0.34 | $3.42 | $29.83 | $0.00 | $29.83 | $5.38 | $403.86 | |||||||
43 | 29 | 10.00 | 9.97 | $14.96 | 0.60 | $11.97 | 0.35 | $3.49 | $30.42 | $0.00 | $30.42 | $5.38 | $434.28 | |||||||
44 | 30 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $464.78 | |||||||
45 | 31 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $495.28 | |||||||
46 | 32 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $525.78 | |||||||
47 | 33 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $556.28 | |||||||
48 | 34 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $586.78 | |||||||
49 | 35 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $617.28 | |||||||
50 | 36 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $647.78 | |||||||
51 | YEAR 3 | $175.58 | $140.47 | $40.97 | $357.02 | $5.38 | $357.02 | $5.38 | $647.78 | |||||||||||
52 | 37 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $678.28 | |||||||
53 | 38 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $708.78 | |||||||
54 | 39 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $739.28 | |||||||
55 | 40 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $769.78 | |||||||
56 | 41 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $800.28 | |||||||
57 | 42 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $830.78 | |||||||
58 | 43 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $861.28 | |||||||
59 | 44 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $891.78 | |||||||
60 | 45 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $922.28 | |||||||
61 | 46 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $952.78 | |||||||
62 | 47 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $983.28 | |||||||
63 | 48 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,013.78 | |||||||
64 | YEAR 4 | $180.00 | $144.00 | $42.00 | $366.00 | $5.38 | $366.00 | $5.38 | $1,013.78 | |||||||||||
65 | 49 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,044.28 | |||||||
66 | 50 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,074.78 | |||||||
67 | 51 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,105.28 | |||||||
68 | 52 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,135.78 | |||||||
69 | 53 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,166.28 | |||||||
70 | 54 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,196.78 | |||||||
71 | 55 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,227.28 | |||||||
72 | 56 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,257.78 | |||||||
73 | 57 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,288.28 | |||||||
74 | 58 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,318.78 | |||||||
75 | 59 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,349.28 | |||||||
76 | 60 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,379.78 | |||||||
77 | YEAR 5 | $180.00 | $144.00 | $42.00 | $366.00 | $5.38 | $366.00 | $5.38 | $1,379.78 | |||||||||||
78 | 61 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,410.28 | |||||||
79 | 62 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,440.78 | |||||||
80 | 63 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,471.28 | |||||||
81 | 64 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,501.78 | |||||||
82 | 65 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,532.28 | |||||||
83 | 66 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,562.78 | |||||||
84 | 67 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,593.28 | |||||||
85 | 68 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,623.78 | |||||||
86 | 69 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,654.28 | |||||||
87 | 70 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,684.78 | |||||||
88 | 71 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,715.28 | |||||||
89 | 72 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,745.78 | |||||||
90 | YEAR 6 | $180.00 | $144.00 | $42.00 | $366.00 | $5.38 | $366.00 | $5.38 | $1,745.78 | |||||||||||
91 | 73 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,776.28 | |||||||
92 | 74 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,806.78 | |||||||
93 | 75 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,837.28 | |||||||
94 | 76 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,867.78 | |||||||
95 | 77 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,898.28 | |||||||
96 | 78 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,928.78 | |||||||
97 | 79 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,959.28 | |||||||
98 | 80 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $1,989.78 | |||||||
99 | 81 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,020.28 | |||||||
100 | 82 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,050.78 | |||||||
101 | 83 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,081.28 | |||||||
102 | 84 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,111.78 | |||||||
103 | YEAR 7 | $180.00 | $144.00 | $42.00 | $366.00 | $5.38 | $366.00 | $5.38 | $2,111.78 | |||||||||||
104 | 85 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,142.28 | |||||||
105 | 86 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,172.78 | |||||||
106 | 87 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,203.28 | |||||||
107 | 88 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,233.78 | |||||||
108 | 89 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,264.28 | |||||||
109 | 90 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,294.78 | |||||||
110 | 91 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,325.28 | |||||||
111 | 92 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,355.78 | |||||||
112 | 93 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,386.28 | |||||||
113 | 94 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,416.78 | |||||||
114 | 95 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,447.28 | |||||||
115 | 96 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,477.78 | |||||||
116 | YEAR 8 | $180.00 | $144.00 | $42.00 | $366.00 | $5.38 | $366.00 | $5.38 | $2,477.78 | |||||||||||
117 | 97 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,508.28 | |||||||
118 | 98 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,538.78 | |||||||
119 | 99 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,569.28 | |||||||
120 | 100 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,599.78 | |||||||
121 | 101 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,630.28 | |||||||
122 | 102 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,660.78 | |||||||
123 | 103 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,691.28 | |||||||
124 | 104 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,721.78 | |||||||
125 | 105 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,752.28 | |||||||
126 | 106 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,782.78 | |||||||
127 | 107 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,813.28 | |||||||
128 | 108 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,843.78 | |||||||
129 | YEAR 9 | $180.00 | $144.00 | $42.00 | $366.00 | $5.38 | $366.00 | $5.38 | $2,843.78 | |||||||||||
130 | 109 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,874.28 | |||||||
131 | 110 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,904.78 | |||||||
132 | 111 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,935.28 | |||||||
133 | 112 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,965.78 | |||||||
134 | 113 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $2,996.28 | |||||||
135 | 114 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $3,026.78 | |||||||
136 | 115 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $3,057.28 | |||||||
137 | 116 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $3,087.78 | |||||||
138 | 117 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $3,118.28 | |||||||
139 | 118 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $3,148.78 | |||||||
140 | 119 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $3,179.28 | |||||||
141 | 120 | 10.00 | 10.00 | $15.00 | 0.60 | $12.00 | 0.35 | $3.50 | $30.50 | $0.00 | $30.50 | $5.38 | $3,209.78 | |||||||
142 | YEAR 10 | $180.00 | $144.00 | $42.00 | $366.00 | $5.38 | $366.00 | $5.38 | $3,209.78 | |||||||||||