Mycelium Calculator
Simulations
SimulationParams
NodeParams
Results
Agents
Tier-S 25M
Tier-S 25M
Back
View Full Results
$25162K
Total Investment
$2550.8K
Avg Monthly Revenue
(12 mo ramp-up)
17.5 mo
Payback Period
42.7%
Annual ROI
Auto-saving enabled
Simulation Info
Simulation Name
Description
Node Deployment
Edit Node Specs
compute
$2500 | 90W
server_duo
$32000 | 1400W
server_quatro
$55000 | 3000W
workstation
$16000 | 700W
workstation_duo
$29000 | 1400W
Utilization & Growth
Agent Utilization (%)
Storage Utilization (%)
Slice Utilization (%)
Bandwidth Utilization (%)
Agent vs Slices Revenue
Slices
%
Agents
30
%
Hoster Revenue Share (%)
Startup Ramp (months)
Growth Curve
Linear
S-Curve
Exponential
Bandwidth Pricing
Cost per TB ($/TB)
Hoster's cost for bandwidth
Price per TB ($/TB)
Price charged to customers
Operating Costs
Electricity ($/kWh)
Maintenance (% annual)
Insurance (% annual)
Marketing (% revenue)
Operations (% revenue)
Engineering ($/month)
Include Datacenter Investment
Datacenter Cost ($/kW)
Token Economics (SPORE)
Enable Tokens
Required Stake (% of hardware)
Initial SPORE Price ($)
Token Retention (%)
Price Scenarios (INCA price at month)
Conservative Scenario
Month 12
Month 24
Month 36
Month 60
Moderate Scenario
Month 12
Month 24
Month 36
Month 60
Optimistic Scenario
Month 12
Month 24
Month 36
Month 60