ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
2
3
TECHNOLOGY COST ADVANTAGE, SIMULATION
4
5
InvestmentHPE ConvergedHPE StorageScale OutArchive
6
hw cost$600,503$2,047,382$156,154$516,872
7
setup cost$60,050$204,738$15,615$51,687
8
Investment Costs$660,554$2,252,120$171,769$568,559
9
10
Operational Cost (monthly)RackContainerArchive
11
Power/Rackspace Cost over 60 months$4,275$7,820$1,474$0
12
Management$3,000$5,000$5,000$3,000
13
Network Cost $1,667$9,338$1,247$4,517
14
Maintenance (hardware)$601$2,047$156$517
15
Opex Costs Per Month$9,542$24,205$7,877$8,034
16
17
Farming/Mining Tokens
18
Capacity in Compute Units2,550310600175
19
Capacity in Storage Units3,41322,6132,88010,933
20
Sold in Network Units (per month)162,033907,633121,200439,083
21
nr TFT Farmed (over 5Y, if connected at 0.15)5,620,00017,332,0002,880,0008,410,000
22
nr TFT Farmed (over 5Y, if connected at 0.2)4,215,00012,999,0002,160,0006,307,500
23
24
Cost Price For Compute/Storage Unit (per month)
25
CU = 2 vcpu, 4 GB mem (marketprice 10-200 USD)$2.55$1.89$2.40$2.79
26
SU = 1 TB netto usable storage (market price 20-180 USD)$2.46$3.82$0.97$1.16
27
28
Cultivation Tokens (selling IT capacity, certified capacity)
29
Avg Sales Price Compute Units$15$15$12$12
30
Avg Sales Price Storage Units$13$13$10$10
31
Avg Sales Price Network Units$0.05$0.05$0.05$0.05
32
% of capacity sold over 60 months80%80%80%80%
33
% price erosion40%40%40%40%
34
Income from IT Capacity over 60 month$3,418,304$12,775,616$1,615,104$5,122,080
35
36
MarginHPE ConvergedHPE StorageScale OutArchive
37
Net Margin$2,185,202.30$9,071,192.38$970,708.86$4,071,469.36
38
Percent Margin64%71%60%79%
39
40
41
42
43
44
45
TFT Generated over 5Y if Farming
46
47
income calculation
48
compute/storage after price erosion & sold perc$3,107,200$11,032,960$1,382,400$4,279,040
49
network after price erosion & sold perc$311,104$1,742,656$232,704$843,040
50
53
Income after commissions$3,418,304$12,775,616$1,615,104$5,122,080
54
55
56
57
58
59
60
61
62
compare enduser prices
63
https://www.cloudorado.com
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
101
102