ETH Serenity Model
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBIBJBKBLBMBNBOBPBQBRBSBTBUBVBWBXBYBZCACBCCCDCECFCGCH
1
2
3
Ethereum Serenity - The Network Validator Model
4
Created by: Tanner HobanJan-20Feb-20Mar-20Apr-20May-20Jun-20Jul-20Aug-20Sep-20Oct-20Nov-20Dec-20Jan-21Feb-21Mar-21Apr-21May-21Jun-21Jul-21Aug-21Sep-21Oct-21Nov-21Dec-21Jan-22Feb-22Mar-22Apr-22May-22Jun-22Jul-22Aug-22Sep-22Oct-22Nov-22Dec-22Jan-23Feb-23Mar-23Apr-23May-23Jun-23Jul-23Aug-23Sep-23Oct-23Nov-23Dec-23Jan-24Feb-24Mar-24Apr-24May-24Jun-24Jul-24Aug-24Sep-24Oct-24Nov-24Dec-24Jan-25Feb-25Mar-25Apr-25May-25Jun-25Jul-25Aug-25Sep-25Oct-25Nov-25Dec-25
5
Validator Infrastructure1Network
6
Validator Node Option?4CMGRValidator Deposit (ETH)323232323232323232323232323232323232323232323232323232323232323232323232323232323232323232323232323232323232323232323232323232323232323232323232
7
Meeting Minimal Specs Hardware
1.00%Total at Stake5,000,0005,050,0005,100,5005,151,5055,203,0205,255,0505,307,6015,360,6775,414,2845,468,4265,523,1115,578,3425,634,1255,690,4665,747,3715,804,8455,862,8935,921,5225,980,7376,040,5456,100,9506,161,9606,223,5796,285,8156,348,6736,412,1606,476,2826,541,0446,606,4556,672,5196,739,2456,806,6376,874,7036,943,4507,012,8857,083,0147,153,8447,225,3827,297,6367,370,6137,444,3197,518,7627,593,9497,669,8897,746,5887,824,0547,902,2947,981,3178,061,1308,141,7428,223,1598,305,3918,388,4458,472,3298,557,0528,642,6238,729,0498,816,3408,904,5038,993,5489,083,4839,174,3189,266,0629,358,7229,452,3099,546,8329,642,3019,738,7249,836,1119,934,47210,033,81710,134,155
8
Cost of Hardware$250 As a % of Total Supply4.55%4.59%4.64%4.68%4.73%4.77%4.82%4.87%4.92%4.97%5.01%5.06%5.11%5.16%5.21%5.27%5.32%5.37%5.42%5.48%5.53%5.59%5.64%5.70%5.75%5.81%5.87%5.92%5.98%6.04%6.10%6.16%6.22%6.28%6.34%6.41%6.47%6.53%6.60%6.66%6.73%6.79%6.86%6.93%7.00%7.06%7.13%7.20%7.27%7.35%7.42%7.49%7.57%7.64%7.71%7.79%7.87%7.94%8.02%8.10%8.18%8.26%8.34%8.42%8.51%8.59%8.67%8.76%8.84%8.93%9.02%9.11%
9
Capacity of Validators Run100.00%ETH Price$120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120
10
Watts70Average Network Fees/Day (ETH)400360324292262236260265270276281287293298304311317323330336343350357364371379386394402410418426435443452461471480490499509520530541551562574585597609621633646659672686699713728742757772788803819836852870887905923941
11
ISP Costs$40ETH Circulating Supply110,000,000110,014,945110,029,965110,045,062110,060,236110,075,481110,090,804110,106,207110,121,683110,137,240110,152,872110,168,580110,184,370110,200,238110,216,184110,232,209110,248,314110,264,499110,280,765110,297,113110,313,544110,330,052110,346,645110,363,322110,380,080110,396,924110,413,849110,430,863110,447,960110,465,140110,482,405110,499,755110,517,198110,534,727110,552,339110,570,039110,587,828110,605,709110,623,673110,641,731110,659,881110,678,119110,696,445110,714,867110,733,380110,751,983110,770,678110,789,467110,808,349110,827,326110,846,398110,865,568110,884,834110,904,193110,923,651110,943,203110,962,857110,982,606111,002,452111,022,396111,042,445111,062,594111,082,843111,103,187111,123,634111,144,185111,164,841111,185,595111,206,457111,227,419111,248,490111,269,665
12
Exclude ISP? (Sunk Cost)YesShards102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024
13
Cost of Router$100Slot Time (Sec)666666666666666666666666666666666666666666666666666666666666666666666666
14
Router/Other Watts20Epoch Length (slots)646464646464646464646464646464646464646464646464646464646464646464646464646464646464646464646464646464646464646464646464646464646464646464646464
15
Other Hardware/Node$0Base Reward Quotient102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024102410241024
16
Additional Overhead/Node$10Validators/Shards153154156157159160162164165167169170172174175177179181183184186188190192194196198200202204206208210212214216218221223225227229232234236239241244246248251253256259261264266269272274277280283286288291294297300303306309
17
Useful Life (yrs)3.5Network Validators156,250157,813159,391160,985162,594164,220165,863167,521169,196170,888172,597174,323176,066177,827179,605181,401183,215185,048186,898188,767190,655192,561194,487196,432198,396200,380202,384204,408206,452208,516210,601212,707214,834216,983219,153221,344223,558225,793228,051230,332232,635234,961237,311239,684242,081244,502246,947249,416251,910254,429256,974259,543262,139264,760267,408270,082272,783275,511278,266281,048283,859286,697289,564292,460295,385298,339301,322304,335307,378310,452313,557316,692
18
Cost per kwh$0.15epoch/year82,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,12582,125
19
reward quotient2,289,6642,300,9282,312,1922,323,4562,335,7442,347,0082,358,2722,370,5602,381,8242,394,1122,406,4002,417,6642,429,9522,442,2402,454,5282,466,8162,479,1042,491,3922,503,6802,515,9682,529,2802,541,5682,553,8562,567,1682,579,4562,592,7682,605,0562,618,3682,631,6802,644,9922,658,3042,670,5922,683,9042,698,2402,711,5522,724,8642,738,1762,752,5122,765,8242,779,1362,793,4722,807,8082,821,1202,835,4562,849,7922,864,1282,878,4642,892,8002,907,1362,921,4722,935,8082,950,1442,965,5042,979,8402,995,2003,009,5363,024,8963,040,2563,055,6163,069,9523,085,3123,100,6723,117,0563,132,4163,147,7763,163,1363,179,5203,194,8803,211,2643,226,6243,243,0083,259,392
20
reward/epoch2.182.192.212.222.232.242.252.262.272.282.302.312.322.332.342.352.362.382.392.402.412.422.442.452.462.472.492.502.512.522.542.552.562.572.592.602.612.632.642.652.662.682.692.702.722.732.752.762.772.792.802.822.832.842.862.872.892.902.912.932.942.962.972.993.003.023.033.053.063.083.093.11
21
Generated ETH/Year179,339180,245181,161182,085182,939183,881184,833185,714186,684187,583188,491189,489190,416191,353192,299193,254194,219195,194196,178197,173198,096199,110200,133201,086202,130203,103204,166205,160206,163207,177208,201209,315210,360211,334212,400213,476214,562215,579216,687217,806218,855219,915221,066222,148223,240224,344225,459226,585227,723228,871230,031231,202232,305233,499234,625235,842236,991238,152239,324240,588241,785242,993244,133245,365246,609247,866249,055250,336251,549252,855254,093255,344
22
Network Inflation0.16%0.16%0.16%0.17%0.17%0.17%0.17%0.17%0.17%0.17%0.17%0.17%0.17%0.17%0.17%0.18%0.18%0.18%0.18%0.18%0.18%0.18%0.18%0.18%0.18%0.18%0.18%0.19%0.19%0.19%0.19%0.19%0.19%0.19%0.19%0.19%0.19%0.19%0.20%0.20%0.20%0.20%0.20%0.20%0.20%0.20%0.20%0.20%0.21%0.21%0.21%0.21%0.21%0.21%0.21%0.21%0.21%0.21%0.22%0.22%0.22%0.22%0.22%0.22%0.22%0.22%0.22%0.23%0.23%0.23%0.23%0.23%
23
https://twitter.com/tehoban1
24
Validator Variables
25
Days in Month312931303130313130313031312831303130313130313031312831303130313130313031312831303130313130313031312931303130313130313031312831303130313130313031
26
Period123456789101112131415161718192021222324252627282930313233343536373839404142434445464748495051525354555657585960616263646566676869707172
27
Validator Node Specs
Created by Tanner Hoban
Initial Capital $11,770
28
CloudNumber of Validators333333333333333333333333333333333333333333333333333333333333333333333333
29
1EC2 m4.large Monthly CostsNumber of Nodes111111111111111111111111111111111111111111111111111111111111111111111111
30
1a Monthly Costs$73Total Cost of Hardware$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250$250
31
1b
Capacity of Validators Run/Instance
20
Amount Needed to Refresh Hardware
$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$250$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
32
2EC2 m4.xlargeETH Staked969696969696969696969696969696969696969696969696969696969696969696969696969696969696969696969696969696969696969696969696969696969696969696969696
33
2a Monthly Costs$146% of Network Staked0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
34
2b
Capacity of Validators Run/Instance
40$ ETH Staked$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520$11,520
35
3EC2 m4.2xlargeUptime95%95%96%96%96%96%97%97%97%98%98%98%98%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%99%
36
3a Monthly Costs$293Staker Interest (Annual)3.59%3.57%3.55%3.53%3.52%3.50%3.48%3.46%3.45%3.43%3.41%3.40%3.38%3.36%3.35%3.33%3.31%3.30%3.28%3.26%3.25%3.23%3.22%3.20%3.18%3.17%3.15%3.14%3.12%3.10%3.09%3.08%3.06%3.04%3.03%3.01%3.00%2.98%2.97%2.96%2.94%2.92%2.91%2.90%2.88%2.87%2.85%2.84%2.82%2.81%2.80%2.78%2.77%2.76%2.74%2.73%2.71%2.70%2.69%2.68%2.66%2.65%2.63%2.62%2.61%2.60%2.58%2.57%2.56%2.55%2.53%2.52%
37
3b
Capacity of Validators Run/Instance
100Staker Interest (ETH)0.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.30.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.2
38
c1S3 Storage: Cost per TB$23.56Staker Interest ($)$34$34$34$34$34$34$33$33$33$33$33$33$32$32$32$32$32$32$31$31$31$31$31$31$31$30$30$30$30$30$30$30$29$29$29$29$29$29$29$28$28$28$28$28$28$28$27$27$27$27$27$27$27$26$26$26$26$26$26$26$26$25$25$25$25$25$25$25$25$24$24$24
39
c2
Number of TB needed per Validator
0.05Gas Rev (ETH)0.238080.1980.1890.1630.1500.1290.1460.1470.1440.1500.1470.1530.1550.1410.1580.1540.1610.1570.1640.1660.1620.1690.1650.1720.1740.1590.1770.1730.1810.1770.1850.1860.1820.1900.1860.1940.1960.1790.2000.1950.2040.1990.2080.2100.2050.2140.2090.2180.2200.2080.2250.2200.2290.2240.2340.2360.2310.2410.2350.2460.2480.2260.2530.2470.2580.2520.2630.2660.2600.2710.2650.276
40
c3AWS Support, As a % of AWS fees5.00%Gas Rev ($)$29$24$23$20$18$16$17$18$17$18$18$18$19$17$19$18$19$19$20$20$19$20$20$21$21$19$21$21$22$21$22$22$22$23$22$23$23$21$24$23$24$24$25$25$25$26$25$26$26$25$27$26$28$27$28$28$28$29$28$29$30$27$30$30$31$30$32$32$31$33$32$33
41
c4Other, As a % of AWS fees30.00%Total ETH - Beg of Month9697979798989999100100100101101102102103103103104104105105106106106107107108108109109109110110111111112112112113113114114115115115116116117117118118119119119120120121121122122123123124124124125125126126127127
42
HardwareTotal ETH - End of Month97979798989999100100100101101102102103103103104104105105106106106107107108108109109109110110111111112112112113113114114115115115116116117117118118119119119120120121121122122123123124124124125125126126127127128
43
Computer Hardware CostCompound?YesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYesYes
44
4Meeting Minimal Specs Hardware$250Total Rev$60$55$54$51$50$47$49$49$49$50$49$50$50$49$51$50$51$50$51$51$50$51$50$51$51$49$51$50$51$51$51$51$51$52$51$52$52$50$52$51$52$51$52$52$52$53$52$53$53$51$53$53$54$53$54$54$53$54$53$55$55$52$55$54$55$55$56$56$55$56$56$57
45
4a Capacity of Validators Run10Gross Yield6.2%5.8%5.7%5.3%5.2%4.9%5.1%5.1%5.1%5.2%5.1%5.2%5.2%5.1%5.3%5.2%5.3%5.2%5.3%5.3%5.2%5.3%5.2%5.3%5.3%5.1%5.3%5.3%5.3%5.3%5.3%5.4%5.3%5.4%5.3%5.4%5.4%5.2%5.4%5.3%5.4%5.4%5.5%5.5%5.4%5.5%5.4%5.5%5.5%5.4%5.6%5.5%5.6%5.5%5.6%5.6%5.5%5.7%5.6%5.7%5.7%5.4%5.7%5.7%5.8%5.7%5.8%5.8%5.7%5.9%5.8%5.9%
46
4b Watts70Operating Income$34$30$28$26$24$22$23$23$23$24$24$24$24$24$25$24$25$24$25$25$24$25$24$25$25$24$25$25$25$25$25$25$25$26$25$26$26$25$26$26$26$26$26$26$26$27$26$27$27$26$27$27$28$27$28$28$28$28$28$29$29$27$29$29$29$29$30$30$29$30$30$31
47
4c ISP Costs$40Net Yield (Annualized)3.5%3.1%2.9%2.7%2.5%2.3%2.4%2.4%2.4%2.5%2.5%2.5%2.5%2.5%2.6%2.5%2.6%2.5%2.6%2.6%2.5%2.6%2.6%2.6%2.6%2.5%2.6%2.6%2.6%2.6%2.6%2.6%2.6%2.7%2.6%2.7%2.7%2.6%2.7%2.7%2.7%2.7%2.7%2.8%2.7%2.8%2.7%2.8%2.8%2.7%2.8%2.8%2.9%2.8%2.9%2.9%2.9%2.9%2.9%3.0%3.0%2.8%3.0%3.0%3.1%3.0%3.1%3.1%3.1%3.2%3.1%3.2%
48
4d Exclude ISP? (Sunk Cost)YesProject IRR2%
49
4e Cost of Router$100
50
4f Router/Other Watts20Financial Statements
51
4g Other Hardware/Node$0P&L (In Dollars)Jan-20Feb-20Mar-20Apr-20May-20Jun-20Jul-20Aug-20Sep-20Oct-20Nov-20Dec-20Jan-21Feb-21Mar-21Apr-21May-21Jun-21Jul-21Aug-21Sep-21Oct-21Nov-21Dec-21Jan-22Feb-22Mar-22Apr-22May-22Jun-22Jul-22Aug-22Sep-22Oct-22Nov-22Dec-22Jan-23Feb-23Mar-23Apr-23May-23Jun-23Jul-23Aug-23Sep-23Oct-23Nov-23Dec-23Jan-24Feb-24Mar-24Apr-24May-24Jun-24Jul-24Aug-24Sep-24Oct-24Nov-24Dec-24Jan-25Feb-25Mar-25Apr-25May-25Jun-25Jul-25Aug-25Sep-25Oct-25Nov-25Dec-25
52
4h Additional Overhead/Node$10Revenue
53
5Mid-Tier Hardware$750Generated ETH Revenue$33$33$33$33$32$32$32$32$32$32$32$32$32$32$32$32$31$31$31$31$31$31$31$30$30$30$30$30$30$30$29$29$29$29$29$29$29$28$28$28$28$28$28$28$27$27$27$27$27$27$27$26$26$26$26$26$26$26$26$25$25$25$25$25$25$25$25$24$24$24$24$24
54
5a Capacity of Validators Run25Gas Fees Revenue272322191715171717181718181719181919192019202020211921212121222222232223232124232424252524252526262527262727282827292829292730293130313231323133
55
5b Watts110Total Revenue605554515047494949504950504951505150515150515051514951505151515151525152525052515251525252535253535153535453545453545355555255545555565655565657
56
5c ISP Costs$60 YoY-16.1%-12.2%-6.9%-2.6%1.6%5.5%2.9%2.6%2.2%2.1%1.8%1.6%1.4%0.7%1.0%0.9%1.1%1.0%1.2%1.3%1.3%1.4%1.4%1.6%1.6%1.3%1.8%1.7%1.9%1.8%2.1%2.1%2.0%2.2%2.2%2.4%2.4%3.8%2.6%2.5%2.7%2.6%2.8%2.9%2.8%3.1%3.0%3.2%3.3%1.2%3.4%3.3%3.5%3.5%3.7%3.7%3.7%3.9%3.8%4.0%
57
5d Exclude ISP? (Sunk Cost)Yes MoM-7.5%-1.9%-5.5%-2.9%-4.8%3.9%0.3%-0.8%1.5%-0.8%1.5%0.3%-3.2%4.0%-1.2%1.3%-1.2%1.3%0.1%-1.2%1.4%-1.2%1.4%0.1%-3.9%4.3%-1.2%1.5%-1.2%1.5%0.2%-1.3%1.6%-1.3%1.6%0.2%-4.2%4.8%-1.3%1.7%-1.3%1.7%0.2%-1.3%1.8%-1.4%1.8%0.2%-3.0%3.6%-1.4%1.9%-1.4%1.9%0.3%-1.4%2.0%-1.4%2.1%0.3%-5.0%5.8%-1.5%2.1%-1.5%2.2%0.3%-1.5%2.2%-1.5%2.3%
58
5e Cost of Router$150
59
5f Router/Other Watts40Gross Expenses
60
5g Other Hardware/Node$50EC2 Expenses000000000000000000000000000000000000000000000000000000000000000000000000
61
5h Additional Overhead/Node$300S3 Expenses000000000000000000000000000000000000000000000000000000000000000000000000
62
6High-Tier Hardware$1,500ISP Cost000000000000000000000000000000000000000000000000000000000000000000000000
63
6a Capacity of Validators Run50Electricity Costs109101010101010101010101091010101010101010101010910101010101010101010109101010101010101010101091010101010101010101010910101010101010101010
64
6b Watts150Cloud Support000000000000000000000000000000000000000000000000000000000000000000000000
65
6c ISP Costs$100Total Gross Expenses109101010101010101010101091010101010101010101010910101010101010101010109101010101010101010101091010101010101010101010910101010101010101010
66
6d Exclude ISP? (Sunk Cost)No
67
6e Cost of Router$0Gross Profit504644424038393939404040404040404140414140414041414041414141414141414142424142424242424242434243434243434443444443444445454345454545464645464647
68
6f Router/Other Watts60Gross Margins83%83%81%81%80%79%80%80%80%80%80%80%80%81%80%81%80%81%80%80%81%80%81%80%80%81%80%81%80%81%80%80%81%81%81%81%81%82%81%81%81%81%81%81%81%81%81%81%81%82%81%82%81%82%81%81%82%81%82%82%82%83%82%82%82%82%82%82%82%82%82%82%
69
6g Other Hardware/Node$200
70
6h Additional Overhead/Node$200Operating Expenses
71
7Very High-Tier Hardware$2,500Additional Overhead101010101010101010101010101010101010101010101010101010101010101010101010101010101010101010101010101010101010101010101010101010101010101010101010
72
7a Capacity of Validators Run125Depreciation666666666666666666666666666666666666666666666666666666666666666666666666
73
7b Watts230Total Operating Expenses161616161616161616161616161616161616161616161616161616161616161616161616161616161616161616161616161616161616161616161616161616161616161616161616
74
7c ISP Costs$100
75
7d Exclude ISP? (Sunk Cost)NoOperating Income343028262422232323242424242425242524252524252425252425252525252525262526262526262626262626272627272627272827282828282829292729292929303029303031
76
7e Cost of Router$0Operating Margins57%54%52%50%48%46%47%47%48%48%48%48%48%49%49%49%49%49%49%49%49%49%49%49%49%49%49%49%49%49%49%49%49%50%50%50%50%50%50%50%50%50%50%50%50%51%51%51%51%51%51%51%51%51%52%52%52%52%52%52%53%52%53%53%53%53%53%54%53%54%54%54%
77
7f Router/Other Watts0
78
7g Other Hardware/Node$1,000Interest Expense$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
79
7h Additional Overhead/Node$1,000 Interest Rate5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%
80
h1Useful Life (yrs)3.5
81
h2Cost per kwh$0.15Tax766555555555555555555555555555555555555555665666656666666666666666666666
82
Effective Tax Rate21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%21%
83
84
Net Income272422201917181818191919191919191919192019201920201920202020202020202020201920202120212121212121212122212221222222222223232123232323242423242424
85
Net Income Margin45%43%41%39%38%36%37%37%38%38%38%38%38%38%38%38%38%38%38%38%39%39%39%39%39%39%39%39%39%39%39%39%39%39%39%39%39%39%39%39%40%40%40%40%40%40%40%40%40%40%40%40%41%41%41%41%41%41%41%41%41%41%42%42%42%42%42%42%42%43%42%43%
86
87
Balance SheetJan-20Feb-20Mar-20Apr-20May-20Jun-20Jul-20Aug-20Sep-20Oct-20Nov-20Dec-20Jan-21Feb-21Mar-21Apr-21May-21Jun-21Jul-21Aug-21Sep-21Oct-21Nov-21Dec-21Jan-22Feb-22Mar-22Apr-22May-22Jun-22Jul-22Aug-22Sep-22Oct-22Nov-22Dec-22Jan-23Feb-23Mar-23Apr-23May-23Jun-23Jul-23Aug-23Sep-23Oct-23Nov-23Dec-23Jan-24Feb-24Mar-24Apr-24May-24Jun-24Jul-24Aug-24Sep-24Oct-24Nov-24Dec-24Jan-25Feb-25Mar-25Apr-25May-25Jun-25Jul-25Aug-25Sep-25Oct-25Nov-25Dec-25
88
Assets
89
Cash-30-59-87-115-142-168-194-221-247-273-299-325-351-375-401-426-452-477-503-529-554-580-605-631-657-681-707-733-758-784-810-836-861-887-913-939-965-989-1,015-1,041-1,067-1,093-1,369-1,395-1,421-1,447-1,473-1,499-1,525-1,550-1,577-1,603-1,629-1,655-1,681-1,708-1,734-1,760-1,787-1,813-1,840-1,865-1,892-1,918-1,945-1,971-1,998-2,025-2,051-2,078-2,105-2,132
90
Ethereum11,58311,64111,69811,75111,80311,85211,90311,95412,00412,05512,10612,15712,20812,25712,30812,35812,40912,46012,51112,56212,61312,66412,71512,76612,81812,86712,91912,97013,02113,07213,12413,17613,22713,27913,33113,38313,43513,48513,53813,58913,64213,69413,74713,80013,85213,90513,95814,01114,06514,11714,17114,22414,27814,33114,38614,44014,49414,54914,60314,65814,71314,76614,82114,87614,93214,98715,04415,10015,15615,21315,26915,326
91
Computer Hardware24424023623122722321921421020620219819318918518117617216816416015515114714313813413012612211711310910510096928884797571676258545046413733292420161283-1-5-9-14-18-22-26-30-35-39-43-47-52-56
92
Other Hardware10098979593919088868483817978767472716967656462605857555352504846454341393836343331292726242220191715131210875310-2-4-6-7-9-11-12-14-16-18-19-21-23
93
Total Assets11,89711,92011,94311,96311,98211,99912,01712,03612,05412,07312,09212,11112,13012,14812,16812,18712,20612,22612,24512,26512,28412,30312,32312,34212,36212,38112,40112,42012,44012,46012,48012,50012,52012,54012,56012,58012,60012,62012,64012,66012,68112,70112,47212,49312,51412,53512,55612,57712,59812,61912,64012,66212,68312,70512,72712,74912,77112,79312,81512,83812,86012,88212,90512,92712,95012,97312,99713,02113,04413,06813,09113,116
94
95
Liabilities
96
Debt$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
97
Total Liabilities$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
98
99
Equity
100
Total Equity11,89711,92011,94311,96311,98211,99912,01712,03612,05412,07312,09212,11112,13012,14812,16812,18712,20612,22612,24512,26512,28412,30312,32312,34212,36212,38112,40112,42012,44012,46012,48012,50012,52012,54012,56012,58012,60012,62012,64012,66012,68112,70112,47212,49312,51412,53512,55612,57712,59812,61912,64012,66212,68312,70512,72712,74912,77112,79312,81512,83812,86012,88212,90512,92712,95012,97312,99713,02113,04413,06813,09113,116
Loading...
Main menu