Tier-S 25M

Back to Editor
$25,163K
Total Investment
$2,550.8K
Avg Monthly Revenue
(12 mo ramp-up)
17.5 mo
Payback Period
42.7%
Annual ROI

Scenario Comparison

Conservative

Annual ROI: 42.7%

Total Return: $123,944,560

Moderate

Annual ROI: 42.7%

Total Return: $123,944,560

Optimistic

Annual ROI: 42.7%

Total Return: $123,944,560

Investment Breakdown
compute$8,750,000
server_quatro$13,750,000
Hardware Total$22,500,000
SPORE Stake (0 tokens)$0
Total Investment$25,162,500
Monthly Operating Costs
Electricity$61,344
Maintenance$56,250
Insurance$28,125
Marketing$140,410
Internet$58,500
Operations$140,410
Total Monthly$485,039
Capacity Overview

3750

Total Nodes

142500

Total Agents

113000

Total Slices

15,000 TB

Storage Capacity

117,500

Total TPS

1,065.0 kW

Power Draw

0

SPORE Staked
Node Details Agent View
Node TypeQtyHardware CostPowerAgentsMonthly Revenue$/Agent/Month
ai compute3500$8,750,000315.0 kW140,000$6,048,000$43.20
super server_quatro250$13,750,000750.0 kW2,500$540,000$216.00
Agent Details

AI agents that can be rented per hour. Each agent has dedicated compute resources.

Node Type Type Agents RAM vCPU SSD TPS $/Hour $/Day $/Month
compute ai 140000 3.2 GB 0.4 50 GB 0.1 $0.10 $2.40 $72.00
server_quatro super 2500 51.2 GB 12.8 3200 GB 40.0 $0.50 $12.00 $360.00
Slice Details

Each slice is a compute unit that can be rented. Hourly price includes 2x markup over monthly rate.

Node Type Slices RAM vCPU SSD GPU PassMark $/Month $/Hour (2x)
compute 112000 4.0 GB 0.5 62 GB 0 1719 $4.69 $0.0130
server_quatro 1000 128.0 GB 32.0 8000 GB 1 30000 $1000.00 $2.7778
Revenue vs Costs Over Time
Cumulative ROI by Scenario
Token Portfolio Value
SPORE Price Trajectory
Monthly Revenue Breakdown
Monthly Cost Breakdown