Cost framework - pocket - Google Sheets

	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	Pocket network
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	$77,321	$140,974	$208,112	$48,387	$100,686	$152,986	$28,935	$40,288	$55,126				$0	$0	$0
7		watcher node	$0	$0	$0	$0	$0	$0	$0	$0	$0
8		gateways	$33,702	$39,649	$47,579	$0	$0	$0	$0	$0	$0	$33,702	$39,649	$47,579
9		accounting layer	$5,595	$10,201	$15,059	$3,501	$7,286	$11,070	$2,094	$2,915	$3,989				$0	$0	$0
10		delegation	$0.00	$0.00	$0.00
11		Total	$116,618	$190,824	$270,750	$51,888	$107,972	$164,056	$31,028	$43,203	$59,115	$33,702	$39,649	$47,579	$0	$0	$0
12
13		Relative
14		service node	66%	74%	77%	93%	93%	93%	93%	93%	93%	0%	0%	0%
15		watcher node	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%
16		gateways	29%	21%	18%	0%	0%	0%	0%	0%	0%	100%	100%	100%
17		accounting layer	5%	5%	6%	7%	7%	7%	7%	7%	7%	0%	0%	0%
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	44%	57%	61%
23		token price	$0.15					Labor	27%	23%	22%
24		# nodes	14820					Bandwidth/other	29%	21%	18%
25		# Relays served/day	500	Millions				Staking	0%	0%	0%
26		%relays via cloud	70%
27
28		#node operators (FYI)	115
29
30
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