[{"kind":"input","name":"colo_kw_month","chip":"","case":"cheap","value":190,"unit":"$/kW-month","source_title":"CBRE Global Data Center Trends 2026: Northern Virginia asking rents, 250-500 kW","source_url":"https://www.cbre.com/insights/reports/global-data-center-trends-2026","as_of":"2026-03-31","status":"attributed"},{"kind":"input","name":"colo_kw_month","chip":"","case":"mid","value":210,"unit":"$/kW-month","source_title":"CBRE Global Data Center Trends 2026: Northern Virginia and Chicago asking rents, 250-500 kW","source_url":"https://www.cbre.com/insights/reports/global-data-center-trends-2026","as_of":"2026-03-31","status":"derived"},{"kind":"input","name":"colo_kw_month","chip":"","case":"dear","value":235,"unit":"$/kW-month","source_title":"CBRE Global Data Center Trends 2026: Northern Virginia asking rents, 250-500 kW","source_url":"https://www.cbre.com/insights/reports/global-data-center-trends-2026","as_of":"2026-03-31","status":"attributed"},{"kind":"input","name":"life_years","chip":"","case":"cheap","value":6,"unit":"years","source_title":"CoreWeave 10-K: technology equipment depreciated over six years","source_url":"https://www.fool.com/investing/2025/11/11/michael-burrys-latest-warning-could-be-bad-news-fo","as_of":"2026-03-08","status":"attributed"},{"kind":"input","name":"life_years","chip":"","case":"mid","value":5,"unit":"years","source_title":"Amazon 10-K FY2024: subset of servers cut from six years to five","source_url":"https://www.sec.gov/Archives/edgar/data/1018724/000101872425000004/amzn-20241231.htm","as_of":"2025-01-01","status":"derived"},{"kind":"input","name":"life_years","chip":"","case":"dear","value":4,"unit":"years","source_title":"SiliconANGLE: resetting GPU depreciation (Nebius at four years before 2026)","source_url":"https://siliconangle.com/2025/11/22/resetting-gpu-depreciation-ai-factories-bend-dont-break-useful-life-assumptions/","as_of":"2025-11-22","status":"attributed"},{"kind":"input","name":"occupancy","chip":"","case":"cheap","value":0.85,"unit":"share of hours sold","source_title":"Ornn: A100 occupancy rose from 74% to 90%, Mar-Sep 2026","source_url":"https://data.ornn.com/","as_of":"2026-09-30","status":"derived"},{"kind":"input","name":"occupancy","chip":"","case":"mid","value":0.8,"unit":"share of hours sold","source_title":"Ornn: A100 occupancy rose from 74% to 90%, Mar-Sep 2026","source_url":"https://data.ornn.com/","as_of":"2026-09-30","status":"derived"},{"kind":"input","name":"occupancy","chip":"","case":"dear","value":0.75,"unit":"share of hours sold","source_title":"Ornn: A100 occupancy rose from 74% to 90%, Mar-Sep 2026","source_url":"https://data.ornn.com/","as_of":"2026-09-30","status":"derived"},{"kind":"input","name":"opex_share","chip":"","case":"all","value":0.05,"unit":"share of full cost","source_title":"SemiAnalysis: how much do GPU clusters really cost","source_url":"https://newsletter.semianalysis.com/p/how-much-do-gpu-clusters-really-cost","as_of":"2026-10-26","status":"derived"},{"kind":"input","name":"price_kwh","chip":"","case":"all","value":0.0871,"unit":"$/kWh","source_title":"EIA Monthly Energy Review, table 9.10: average US industrial electricity price, May 2026","source_url":"https://www.eia.gov/totalenergy/data/monthly/pdf/sec9_10.pdf","as_of":"2026-05-31","status":"attributed"},{"kind":"input","name":"pue","chip":"","case":"cheap","value":1.2,"unit":"ratio","source_title":"Uptime Institute: mapping PUE trends by data center region, age and size (Oct 2025)","source_url":"https://intelligence.uptimeinstitute.com/resource/mapping-pue-trends-data-center-region-age-and-size","as_of":"2025-10-01","status":"derived"},{"kind":"input","name":"pue","chip":"","case":"mid","value":1.3,"unit":"ratio","source_title":"Uptime Institute: mapping PUE trends by data center region, age and size (Oct 2025)","source_url":"https://intelligence.uptimeinstitute.com/resource/mapping-pue-trends-data-center-region-age-and-size","as_of":"2025-10-01","status":"derived"},{"kind":"input","name":"pue","chip":"","case":"dear","value":1.54,"unit":"ratio","source_title":"Uptime Institute Global Data Center Survey 2025","source_url":"https://intelligence.uptimeinstitute.com/resource/uptime-institute-global-data-center-survey-2025","as_of":"2025-07-01","status":"attributed"},{"kind":"input","name":"rate","chip":"","case":"cheap","value":0.0942,"unit":"per year","source_title":"CoreWeave $2.6B GPU-backed loan (DDTL 5.5) at SOFR + 5.50%, with SOFR 3.92% on Oct 23, 2026","source_url":"https://blockspace.media/insight/coreweave-closes-2-6-billion-gpu-backed-loan/","as_of":"2026-10-23","status":"derived"},{"kind":"input","name":"rate","chip":"","case":"mid","value":0.12,"unit":"per year","source_title":"Blend of secured GPU loans (~9.4%) and CoreWeave unsecured notes (15-16%)","source_url":"https://www.cnbc.com/2026/10/21/coreweaves-market-confidence-erodes-as-bond-yields-spike-stock-sinks.html","as_of":"2026-10-21","status":"derived"},{"kind":"input","name":"rate","chip":"","case":"dear","value":0.155,"unit":"per year","source_title":"CNBC: CoreWeave's 2031-32 notes yielding 15-16%","source_url":"https://www.cnbc.com/2026/10/21/coreweaves-market-confidence-erodes-as-bond-yields-spike-stock-sinks.html","as_of":"2026-10-21","status":"verified"},{"kind":"input","name":"bf16_pf","chip":"B200","case":"all","value":2.25,"unit":"dense BF16 PFLOPS","source_title":"NVIDIA DGX B200: 2.25 PF dense BF16 per GPU","source_url":"https://www.nvidia.com/en-us/data-center/dgx-b200/","as_of":"2026-10-25","status":"attributed"},{"kind":"input","name":"capex","chip":"B200","case":"cheap","value":46000,"unit":"$ per GPU, all-in","source_title":"AMCompute: HGX B200 server values (node $360-470k, Oct 2026)","source_url":"https://www.amcompute.com/gpu-server-values/b200","as_of":"2026-10-26","status":"derived"},{"kind":"input","name":"capex","chip":"B200","case":"mid","value":50000,"unit":"$ per GPU, all-in","source_title":"AMCompute: HGX B200 server values (node $360-470k, Oct 2026)","source_url":"https://www.amcompute.com/gpu-server-values/b200","as_of":"2026-10-26","status":"derived"},{"kind":"input","name":"capex","chip":"B200","case":"dear","value":55000,"unit":"$ per GPU, all-in","source_title":"AMCompute: HGX B200 server values (node $360-470k, Oct 2026)","source_url":"https://www.amcompute.com/gpu-server-values/b200","as_of":"2026-10-26","status":"derived"},{"kind":"input","name":"kw","chip":"B200","case":"all","value":1.7875,"unit":"kW per GPU incl. host","source_title":"NVIDIA DGX B200 datasheet: ~14.3 kW max per 8-GPU system","source_url":"https://www.nvidia.com/en-us/data-center/dgx-b200/","as_of":"2026-10-25","status":"verified"},{"kind":"input","name":"tb_s","chip":"B200","case":"all","value":8.0,"unit":"TB/s HBM bandwidth","source_title":"NVIDIA DGX B200: 8 TB/s HBM3e per GPU","source_url":"https://www.nvidia.com/en-us/data-center/dgx-b200/","as_of":"2026-10-25","status":"attributed"},{"kind":"input","name":"bf16_pf","chip":"H100","case":"all","value":0.989,"unit":"dense BF16 PFLOPS","source_title":"NVIDIA H100 Tensor Core GPU (SXM): 989 TFLOPS dense BF16","source_url":"https://www.nvidia.com/en-us/data-center/h100/","as_of":"2026-10-25","status":"attributed"},{"kind":"input","name":"capex","chip":"H100","case":"cheap","value":36000,"unit":"$ per GPU, all-in","source_title":"Jarvislabs: NVIDIA H100 price guide 2026","source_url":"https://jarvislabs.ai/blog/h100-price","as_of":"2026-10-26","status":"derived"},{"kind":"input","name":"capex","chip":"H100","case":"mid","value":40000,"unit":"$ per GPU, all-in","source_title":"Jarvislabs: NVIDIA H100 price guide 2026","source_url":"https://jarvislabs.ai/blog/h100-price","as_of":"2026-10-26","status":"derived"},{"kind":"input","name":"capex","chip":"H100","case":"dear","value":42000,"unit":"$ per GPU, all-in","source_title":"Jarvislabs: NVIDIA H100 price guide 2026","source_url":"https://jarvislabs.ai/blog/h100-price","as_of":"2026-10-26","status":"derived"},{"kind":"input","name":"kw","chip":"H100","case":"all","value":1.275,"unit":"kW per GPU incl. host","source_title":"NVIDIA DGX H100 user guide: 10.2 kW max per 8-GPU system","source_url":"https://docs.nvidia.com/dgx/dgxh100-user-guide/introduction-to-dgxh100.html","as_of":"2026-10-25","status":"verified"},{"kind":"input","name":"tb_s","chip":"H100","case":"all","value":3.35,"unit":"TB/s HBM bandwidth","source_title":"NVIDIA H100 Tensor Core GPU (SXM): 3.35 TB/s","source_url":"https://www.nvidia.com/en-us/data-center/h100/","as_of":"2026-10-25","status":"attributed"},{"kind":"floor","name":"full_cost_floor","chip":"B200","case":"cheap","value":2.275,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-10-01","status":"derived"},{"kind":"floor","name":"cash_floor","chip":"B200","case":"cheap","value":0.881,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-10-01","status":"derived"},{"kind":"floor","name":"capital","chip":"B200","case":"cheap","value":1.394,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-10-01","status":"derived"},{"kind":"floor","name":"power","chip":"B200","case":"cheap","value":0.22,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-10-01","status":"derived"},{"kind":"floor","name":"space","chip":"B200","case":"cheap","value":0.547,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-10-01","status":"derived"},{"kind":"floor","name":"opex","chip":"B200","case":"cheap","value":0.114,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-10-01","status":"derived"},{"kind":"floor","name":"full_cost_floor","chip":"B200","case":"mid","value":3.026,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-01-01","status":"derived"},{"kind":"floor","name":"cash_floor","chip":"B200","case":"mid","value":1.047,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-01-01","status":"derived"},{"kind":"floor","name":"capital","chip":"B200","case":"mid","value":1.979,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-01-01","status":"derived"},{"kind":"floor","name":"power","chip":"B200","case":"mid","value":0.253,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-01-01","status":"derived"},{"kind":"floor","name":"space","chip":"B200","case":"mid","value":0.643,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-01-01","status":"derived"},{"kind":"floor","name":"opex","chip":"B200","case":"mid","value":0.151,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-01-01","status":"derived"},{"kind":"floor","name":"full_cost_floor","chip":"B200","case":"dear","value":4.262,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-07-01","status":"derived"},{"kind":"floor","name":"cash_floor","chip":"B200","case":"dear","value":1.3,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-07-01","status":"derived"},{"kind":"floor","name":"capital","chip":"B200","case":"dear","value":2.962,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-07-01","status":"derived"},{"kind":"floor","name":"power","chip":"B200","case":"dear","value":0.32,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-07-01","status":"derived"},{"kind":"floor","name":"space","chip":"B200","case":"dear","value":0.767,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-07-01","status":"derived"},{"kind":"floor","name":"opex","chip":"B200","case":"dear","value":0.213,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-07-01","status":"derived"},{"kind":"floor","name":"full_cost_floor","chip":"H100","case":"cheap","value":1.725,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-10-01","status":"derived"},{"kind":"floor","name":"cash_floor","chip":"H100","case":"cheap","value":0.633,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-10-01","status":"derived"},{"kind":"floor","name":"capital","chip":"H100","case":"cheap","value":1.091,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-10-01","status":"derived"},{"kind":"floor","name":"power","chip":"H100","case":"cheap","value":0.157,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-10-01","status":"derived"},{"kind":"floor","name":"space","chip":"H100","case":"cheap","value":0.39,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-10-01","status":"derived"},{"kind":"floor","name":"opex","chip":"H100","case":"cheap","value":0.086,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-10-01","status":"derived"},{"kind":"floor","name":"full_cost_floor","chip":"H100","case":"mid","value":2.339,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-01-01","status":"derived"},{"kind":"floor","name":"cash_floor","chip":"H100","case":"mid","value":0.756,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-01-01","status":"derived"},{"kind":"floor","name":"capital","chip":"H100","case":"mid","value":1.583,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-01-01","status":"derived"},{"kind":"floor","name":"power","chip":"H100","case":"mid","value":0.18,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-01-01","status":"derived"},{"kind":"floor","name":"space","chip":"H100","case":"mid","value":0.458,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-01-01","status":"derived"},{"kind":"floor","name":"opex","chip":"H100","case":"mid","value":0.117,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-01-01","status":"derived"},{"kind":"floor","name":"full_cost_floor","chip":"H100","case":"dear","value":3.197,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-07-01","status":"derived"},{"kind":"floor","name":"cash_floor","chip":"H100","case":"dear","value":0.935,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-07-01","status":"derived"},{"kind":"floor","name":"capital","chip":"H100","case":"dear","value":2.262,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-07-01","status":"derived"},{"kind":"floor","name":"power","chip":"H100","case":"dear","value":0.228,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-07-01","status":"derived"},{"kind":"floor","name":"space","chip":"H100","case":"dear","value":0.547,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-07-01","status":"derived"},{"kind":"floor","name":"opex","chip":"H100","case":"dear","value":0.16,"unit":"$/GPU-hr","source_title":"Glitch in the Credit, worked out from the inputs above","source_url":null,"as_of":"2025-07-01","status":"derived"},{"kind":"filed_life","name":"CoreWeave","chip":"","case":"all","value":6,"unit":"years","source_title":"Motley Fool: CoreWeave lengthened technology equipment life from five to six years in 2023","source_url":"https://www.fool.com/investing/2025/11/11/michael-burrys-latest-warning-could-be-bad-news-fo","as_of":"2025-11-11","status":"attributed"},{"kind":"filed_life","name":"Meta","chip":"","case":"all","value":5.5,"unit":"years","source_title":"Meta 10-K FY2025: most servers and network assets extended to 5.5 years from Jan 1, 2025","source_url":"https://www.sec.gov/Archives/edgar/data/1326801/000162828026003942/meta-20251231.htm","as_of":"2025-01-01","status":"verified"},{"kind":"filed_life","name":"Amazon","chip":"","case":"all","value":5,"unit":"years","source_title":"Amazon 10-K FY2024: a subset of servers and networking cut from six years to five from Jan 1, 2025","source_url":"https://www.sec.gov/Archives/edgar/data/1018724/000101872425000004/amzn-20241231.htm","as_of":"2025-01-01","status":"verified"},{"kind":"filed_life","name":"Nebius","chip":"","case":"all","value":5,"unit":"years","source_title":"SiliconANGLE: Nebius lengthened server and networking life from four to five years from Q1 2026","source_url":"https://siliconangle.com/2025/11/22/resetting-gpu-depreciation-ai-factories-bend-dont-break-useful-life-assumptions/","as_of":"2026-01-01","status":"attributed"}]