| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Storj Earnings Estimator | Parameter | Value | Value | Parameter | |||||||||||||||||
2 | Changes to payout model are upcoming. See Forum. | Storage revenue / TB | $1.50 | |||||||||||||||||||
3 | INPUTS | Egress revenue / TB | $20.00 | |||||||||||||||||||
4 | Available storage (TB) | GB/d ingress | Max potential | Repair revenue / TB | $10.00 | |||||||||||||||||
5 | 3.0 | 120 | Max Ingress TB / month (estimated network activity) | 3.6 | 0.1 | Max Repair Ingress TB / month (estimated network activity) | ||||||||||||||||
6 | Download speed (mbps) | Start Date | Period | Storage End of month (TB) | Storage Average month (TB) | 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) | 6.5% | 15.0% | Rate of egress / ingress (estimated network activity) * recent data downloaded more frequently | |||
7 | 1000 | 2023-01-10 | Month | 3 | 3 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | Month | $3.30 | Rate of repair / storage (estimated network activity) | 5.0% | |||||
8 | Upload speed (mbps) | YEAR | $54 | $47 | $18 | $119 | $0 | $119 | YEAR | $40 | Rate of delete / storage (estimated network activity) | 0.8% | 25.0% | Rate of delete / ingress (estimated network activity) * recent data deleted more frequently | ||||||||
9 | 1000 | Monthly bandwidth / mbps | 0.3285 | 2.8 | Effective ingress: (Ingress*(1-deleteperingress) + RepairIngress) | |||||||||||||||||
10 | First 6 years | upload bandwidth utilization (Max.) | 33% | |||||||||||||||||||
11 | useful download speed in mbps (Max.) | 50 | ||||||||||||||||||||
12 | Start Date of Month | Start of Month | Storage End of month (TB) | Storage Average month (TB) | Storage Revenue | Egress (TB) | Egress Revenue | Repair (TB) | Repair Revenue | Total Revenue | Held Amount | Net Revenue | Period | Revenue Running Total | Held% | Return% | Vetting loss% | |||||
13 | 2023-01-10 | 1 | 0.98 | 0.49 | $0.74 | 0.22 | $4.42 | 0.02 | $0.25 | $5.40 | $4.05 | $1.35 | $4.05 | $1.35 | 75% | 65% | ||||||
14 | 2023-02-10 | 2 | 3.00 | 1.99 | $2.99 | 0.53 | $10.69 | 0.10 | $1.00 | $14.67 | $11.00 | $3.67 | $15.05 | $5.02 | 75% | 25% | ||||||
15 | 2023-03-10 | 3 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $7.43 | $2.48 | $22.47 | $7.49 | 75% | 10% | ||||||
16 | 2023-04-10 | 4 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $4.95 | $4.95 | $27.42 | $12.44 | 50% | 5% | ||||||
17 | 2023-05-10 | 5 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $4.95 | $4.95 | $32.37 | $17.39 | 50% | 5% | ||||||
18 | 2023-06-10 | 6 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $4.95 | $4.95 | $37.32 | $22.34 | 50% | |||||||
19 | 2023-07-10 | 7 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $2.48 | $7.43 | $39.80 | $29.77 | 25% | |||||||
20 | 2023-08-10 | 8 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $2.48 | $7.43 | $42.27 | $37.19 | 25% | |||||||
21 | 2023-09-10 | 9 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $2.48 | $7.43 | $44.75 | $44.62 | 25% | |||||||
22 | 2023-10-10 | 10 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $44.75 | $54.52 | ||||||||
23 | 2023-11-10 | 11 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $44.75 | $64.42 | ||||||||
24 | 2023-12-10 | 12 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $44.75 | $74.32 | ||||||||
25 | 2023-12-10 | YEAR 1 | $48.72 | $54.10 | $16.24 | $119.06 | $44.75 | $74.32 | $44.75 | $74.32 | ||||||||||||
26 | 2024-01-10 | 13 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $44.75 | $84.22 | ||||||||
27 | 2024-02-10 | 14 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $44.75 | $94.12 | ||||||||
28 | 2024-03-10 | 15 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $44.75 | $104.02 | ||||||||
29 | 2024-04-10 | 16 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | -$22.37 | $32.27 | $22.37 | $136.29 | 50% | |||||||
30 | 2024-05-10 | 17 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $146.19 | ||||||||
31 | 2024-06-10 | 18 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $156.09 | ||||||||
32 | 2024-07-10 | 19 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $165.99 | ||||||||
33 | 2024-08-10 | 20 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $175.89 | ||||||||
34 | 2024-09-10 | 21 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $185.79 | ||||||||
35 | 2024-10-10 | 22 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $195.69 | ||||||||
36 | 2024-11-10 | 23 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $205.59 | ||||||||
37 | 2024-12-10 | 24 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $215.49 | ||||||||
38 | 2024-12-10 | YEAR 2 | $54.00 | $46.80 | $18.00 | $118.80 | $22.37 | $141.17 | $22.37 | $215.49 | ||||||||||||
39 | 2025-01-10 | 25 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $225.39 | ||||||||
40 | 2025-02-10 | 26 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $235.29 | ||||||||
41 | 2025-03-10 | 27 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $245.19 | ||||||||
42 | 2025-04-10 | 28 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $255.09 | ||||||||
43 | 2025-05-10 | 29 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $264.99 | ||||||||
44 | 2025-06-10 | 30 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $274.89 | ||||||||
45 | 2025-07-10 | 31 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $284.79 | ||||||||
46 | 2025-08-10 | 32 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $294.69 | ||||||||
47 | 2025-09-10 | 33 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $304.59 | ||||||||
48 | 2025-10-10 | 34 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $314.49 | ||||||||
49 | 2025-11-10 | 35 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $324.39 | ||||||||
50 | 2025-12-10 | 36 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $334.29 | ||||||||
51 | 2025-12-10 | YEAR 3 | $54.00 | $46.80 | $18.00 | $118.80 | $22.37 | $118.80 | $22.37 | $334.29 | ||||||||||||
52 | 2026-01-10 | 37 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $344.19 | ||||||||
53 | 2026-02-10 | 38 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $354.09 | ||||||||
54 | 2026-03-10 | 39 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $363.99 | ||||||||
55 | 2026-04-10 | 40 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $373.89 | ||||||||
56 | 2026-05-10 | 41 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $383.79 | ||||||||
57 | 2026-06-10 | 42 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $393.69 | ||||||||
58 | 2026-07-10 | 43 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $403.59 | ||||||||
59 | 2026-08-10 | 44 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $413.49 | ||||||||
60 | 2026-09-10 | 45 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $423.39 | ||||||||
61 | 2026-10-10 | 46 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $433.29 | ||||||||
62 | 2026-11-10 | 47 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $443.19 | ||||||||
63 | 2026-12-10 | 48 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $453.09 | ||||||||
64 | 2026-12-10 | YEAR 4 | $54.00 | $46.80 | $18.00 | $118.80 | $22.37 | $118.80 | $22.37 | $453.09 | ||||||||||||
65 | 2027-01-10 | 49 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $462.99 | ||||||||
66 | 2027-02-10 | 50 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $472.89 | ||||||||
67 | 2027-03-10 | 51 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $482.79 | ||||||||
68 | 2027-04-10 | 52 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $492.69 | ||||||||
69 | 2027-05-10 | 53 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $502.59 | ||||||||
70 | 2027-06-10 | 54 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $512.49 | ||||||||
71 | 2027-07-10 | 55 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $522.39 | ||||||||
72 | 2027-08-10 | 56 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $532.29 | ||||||||
73 | 2027-09-10 | 57 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $542.19 | ||||||||
74 | 2027-10-10 | 58 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $552.09 | ||||||||
75 | 2027-11-10 | 59 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $561.99 | ||||||||
76 | 2027-12-10 | 60 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $571.89 | ||||||||
77 | 2027-12-10 | YEAR 5 | $54.00 | $46.80 | $18.00 | $118.80 | $22.37 | $118.80 | $22.37 | $571.89 | ||||||||||||
78 | 2028-01-10 | 61 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $581.79 | ||||||||
79 | 2028-02-10 | 62 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $591.69 | ||||||||
80 | 2028-03-10 | 63 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $601.59 | ||||||||
81 | 2028-04-10 | 64 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $611.49 | ||||||||
82 | 2028-05-10 | 65 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $621.39 | ||||||||
83 | 2028-06-10 | 66 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $631.29 | ||||||||
84 | 2028-07-10 | 67 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $641.19 | ||||||||
85 | 2028-08-10 | 68 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $651.09 | ||||||||
86 | 2028-09-10 | 69 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $660.99 | ||||||||
87 | 2028-10-10 | 70 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $670.89 | ||||||||
88 | 2028-11-10 | 71 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $680.79 | ||||||||
89 | 2028-12-10 | 72 | 3.00 | 3.00 | $4.50 | 0.20 | $3.90 | 0.15 | $1.50 | $9.90 | $0.00 | $9.90 | $22.37 | $690.69 | ||||||||
90 | 2028-12-10 | YEAR 6 | $54.00 | $46.80 | $18.00 | $118.80 | $22.37 | $118.80 | $22.37 | $690.69 | ||||||||||||
91 | ||||||||||||||||||||||
92 | ||||||||||||||||||||||
93 | ||||||||||||||||||||||
94 | ||||||||||||||||||||||
95 | ||||||||||||||||||||||
96 | ||||||||||||||||||||||
97 | ||||||||||||||||||||||
98 | ||||||||||||||||||||||
99 | ||||||||||||||||||||||
100 | ||||||||||||||||||||||