Datum Storage Node Tokenomics

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P
1	Parameters
2	DAT/USD	0.008	USD
3	Storage Price in DAT per GB stored / month / node	500	DAT
4	Average Gas Cost per Transaction	600000	Gas
5	Average Gas Price	0.0000000001	DAT (0.1 Gwei)
6	Average Replication Level	3
7	Average Transaction Costs	0.00006	DAT
8	Average Size of Data stored	4096	bytes	0.000003814697266	in GB
9	Storage Fee for Average Size Data	0.001907348633	DAT
10	Amount of Data Item stored	100000000
11	Total Size of All Data stored	381.4697266	GB
12	Total Size of All Data stored with Replication	1144.40918	GB
13	Number of Storage Nodes	100
14
15	Average Reward per Node per Month excluding Staking Economics
16	Average data stored per node	11.4440918	GB
17	Earnings based on amount of data stored	5722.045898	DAT	45.77636719	USD
18
19
20	Power Regression for Stake vs Max GB storable
21	approximate curve formula for following parameters, where (x = stake) and max gb storable =0.04608436*POWER(x,0.4992941)
22	Stake	Max GB Storable
23	500	1
24	1000	1.5
25	1500	1.75
26
27	results in Max GB storable to be capped around 10 to 15 GB as it simply makes not much economic sense beyond that point due to increased stakes and diminishing ROI
28
29	Assumes Punishment as follows: 1st Failure within 2 hours 10%, 2nd Failure after 2 hours 20%, 3rd Failure after 6 hours 30%, 4th Failure after 12 hours 50%, 5th Failure after 24 hours 100%
30
31
32	Basic Staking Calculations with diminishing returns on higher stakes (not including Network Saturation formula)
33	Stake in DAT	Max GB storable	Max Earnings	Stake in USD	Max Earnings USD	ROI in %	Actual GB stored	Actual Earnings	Actual Earnings USD	Actual ROI in %	1st Failure Punishment USD	2nd Failure	3rd Failure	4th Failure	5th Failure
34	500	1.03	512.98	4	4.10	102.6	0.5	250	2	50.00	0.2	0.4	0.6	1	2
35	1,000	1.45	725.11	8	5.80	72.5	0.73	362.56	2.90	36.26	0.2900453159	0.5800906318	0.8701359478	1.45022658	2.900453159
36	2,000	2.05	1024.96	16	8.20	51.2	1.02	512.48	4.10	25.62	0.4099853676	0.8199707352	1.229956103	2.049926838	4.099853676
37	5,000	3.24	1619.56	40	12.96	32.4	1.62	809.78	6.48	16.20	0.6478246297	1.295649259	1.943473889	3.239123149	6.478246297
38	10,000	4.58	2289.29	80	18.31	22.9	2.29	1144.64	9.16	11.45	0.9157142156	1.831428431	2.747142647	4.578571078	9.157142156
39	20,000	6.47	3235.95	160	25.89	16.2	3.24	1617.98	12.94	8.09	1.294381976	2.588763953	3.883145929	6.471909882	12.94381976
40	50,000	10.23	5113.19	400	40.91	10.2	5.11	2556.59	20.45	5.11	2.045274273	4.090548546	6.135822819	10.22637136	20.45274273
41	100,000	14.46	7227.60	800	57.82	7.2	7.23	3613.80	28.91	3.61	2.891039705	5.78207941	8.673119115	14.45519853	28.91039705
42	500,000	32.29	16143.05	4000	129.14	3.2	16.14	8071.53	64.57	1.61	6.457221074	12.91444215	19.37166322	32.28610537	64.57221074
43	1,000,000	45.64	22818.56	8000	182.55	2.3	22.82	11409.28	91.27	1.14	9.127422545	18.25484509	27.38226764	45.63711273	91.27422545
44	5,000,000	101.93	50965.91	40000	407.73	1.0	50.97	25482.95	203.86	0.51	20.38636312	40.77272623	61.15908935	101.9318156	203.8636312
45	10,000,000	144.08	72041.42	80000	576.33	0.7	72.04	36020.71	288.17	0.36	28.81656802	57.63313605	86.44970407	144.0828401	288.1656802
46
47
48	To prevent token burn from ever depleting the total DAT supply, the staking amounts will also be tied to the total remaining DAT supply in the future
49
50	Power Regression for actual Stake Cost vs Network Saturation
51	approximate curve for following parameters: y = 1001.612*x^-0.6174149
52	Network Saturation	Stake Cost
53	100%	25%
54	80%	50%
55	50%	100%
56	25%	150%
57	10%	250%
58	1%	1000%
59
60
61
62
63
64
65
66
67
68
69
70
71
72	Staking Calculations with Network Saturation at:		5%		Amount of Stake required		370.8045237	%
73	Stake in DAT	Stake adj vs Network Saturation	Max GB storable	Max Earnings	Stake in USD	Max Earnings USD	ROI in %	Actual GB stored	Actual Earnings	Actual Earnings USD	Actual ROI in %	1st Failure Punishment USD	2nd Failure	3rd Failure	4th Failure	5th Failure
74	500	1854.022618	1.025966924	512.983462	14.83218095	4.103867696	27.66867334	0.0512983462	25.6491731	0.2051933848	1.383433667	0.02051933848	0.04103867696	0.06155801544	0.1025966924	0.2051933848
75	1000	3708.045237	1.45022658	725.1132898	29.66436189	5.800906318	19.55513602	0.07251132898	36.25566449	0.2900453159	0.9777568011	0.02900453159	0.05800906318	0.08701359478	0.145022658	0.2900453159
76	2000	7416.090473	2.049926838	1024.963419	59.32872379	8.199707352	13.82080522	0.1024963419	51.24817095	0.4099853676	0.6910402608	0.04099853676	0.08199707352	0.1229956103	0.2049926838	0.4099853676
77	5000	18540.22618	3.239123149	1619.561574	148.3218095	12.95649259	8.735392753	0.1619561574	80.97807871	0.6478246297	0.4367696376	0.06478246297	0.1295649259	0.1943473889	0.3239123149	0.6478246297
78	10000	37080.45237	4.578571078	2289.285539	296.6436189	18.31428431	6.173833901	0.2289285539	114.4642769	0.9157142156	0.3086916951	0.09157142156	0.1831428431	0.2747142647	0.4578571078	0.9157142156
79	20000	74160.90473	6.471909882	3235.954941	593.2872379	25.88763953	4.363424304	0.3235954941	161.7977471	1.294381976	0.2181712152	0.1294381976	0.2588763953	0.3883145929	0.6471909882	1.294381976
80	50000	185402.2618	10.22637136	5113.185682	1483.218095	40.90548546	2.757887434	0.5113185682	255.6592841	2.045274273	0.1378943717	0.2045274273	0.4090548546	0.6135822819	1.022637136	2.045274273
81	100000	370804.5237	14.45519853	7227.599263	2966.436189	57.8207941	1.94916696	0.7227599263	361.3799631	2.891039705	0.09745834802	0.2891039705	0.578207941	0.8673119115	1.445519853	2.891039705
82	500000	1854022.618	32.28610537	16143.05269	14832.18095	129.1444215	0.8707041935	1.614305269	807.1526343	6.457221074	0.04353520967	0.6457221074	1.291444215	1.937166322	3.228610537	6.457221074
83	1000000	3708045.237	45.63711273	22818.55636	29664.36189	182.5484509	0.6153796652	2.281855636	1140.927818	9.127422545	0.03076898326	0.9127422545	1.825484509	2.738226764	4.563711273	9.127422545
84	5000000	18540226.18	101.9318156	50965.90779	148321.8095	407.7272623	0.2748936679	5.096590779	2548.29539	20.38636312	0.01374468339	2.038636312	4.077272623	6.115908935	10.19318156	20.38636312
85	10000000	37080452.37	144.0828401	72041.42006	296643.6189	576.3313605	0.1942840916	7.204142006	3602.071003	28.81656802	0.009714204582	2.881656802	5.763313605	8.644970407	14.40828401	28.81656802
86
87
88	Staking Calculations with Network Saturation at:		100%		Amount of Stake required		58.32701069	%
89	Stake in DAT	Stake adj vs Network Saturation	Max GB storable	Max Earnings	Stake in USD	Max Earnings USD	ROI in %	Actual GB stored	Actual Earnings	Actual Earnings USD	Actual ROI in %	1st Failure Punishment USD	2nd Failure	3rd Failure	4th Failure	5th Failure
90	500	291.6350535	1.025966924	512.983462	2.333080428	4.103867696	175.8991095	1.025966924	512.983462	4.103867696	175.8991095	0.4103867696	0.8207735391	1.231160309	2.051933848	4.103867696
91	1000	583.2701069	1.45022658	725.1132898	4.666160855	5.800906318	124.3186101	1.45022658	725.1132898	5.800906318	124.3186101	0.5800906318	1.160181264	1.740271896	2.900453159	5.800906318
92	2000	1166.540214	2.049926838	1024.963419	9.332321711	8.199707352	87.86353071	2.049926838	1024.963419	8.199707352	87.86353071	0.8199707352	1.63994147	2.459912206	4.099853676	8.199707352
93	5000	2916.350535	3.239123149	1619.561574	23.33080428	12.95649259	55.53384461	3.239123149	1619.561574	12.95649259	55.53384461	1.295649259	2.591298519	3.886947778	6.478246297	12.95649259
94	10000	5832.701069	4.578571078	2289.285539	46.66160855	18.31428431	39.2491491	4.578571078	2289.285539	18.31428431	39.2491491	1.831428431	3.662856862	5.494285293	9.157142156	18.31428431
95	20000	11665.40214	6.471909882	3235.954941	93.32321711	25.88763953	27.7397633	6.471909882	3235.954941	25.88763953	27.7397633	2.588763953	5.177527906	7.766291859	12.94381976	25.88763953
96	50000	29163.50535	10.22637136	5113.185682	233.3080428	40.90548546	17.53282269	10.22637136	5113.185682	40.90548546	17.53282269	4.090548546	8.181097091	12.27164564	20.45274273	40.90548546
97	100000	58327.01069	14.45519853	7227.599263	466.6160855	57.8207941	12.39151326	14.45519853	7227.599263	57.8207941	12.39151326	5.78207941	11.56415882	17.34623823	28.91039705	57.8207941
98	500000	291635.0535	32.28610537	16143.05269	2333.080428	129.1444215	5.535360888	32.28610537	16143.05269	129.1444215	5.535360888	12.91444215	25.8288843	38.74332644	64.57221074	129.1444215
99	1000000	583270.1069	45.63711273	22818.55636	4666.160855	182.5484509	3.912176553	45.63711273	22818.55636	182.5484509	3.912176553	18.25484509	36.50969018	54.76453527	91.27422545	182.5484509
100	5000000	2916350.535	101.9318156	50965.90779	23330.80428	407.7272623	1.747591971	101.9318156	50965.90779	407.7272623	1.747591971	40.77272623	81.54545246	122.3181787	203.8636312	407.7272623