{
 "as_of": "2026-10-29",
 "status": "model",
 "method": "income approach, see methodology.html",
 "version": "0.2",
 "parameters": {
  "olv_haircut": 0.82,
  "flv_haircut": 0.62,
  "advance_on_olv": 0.85,
  "discount_rate": 0.14,
  "physical_life_months": 96,
  "salvage_pct": 0.03,
  "replacement_cap": 0.92
 },
 "skus": {
  "H100": {
   "name": "NVIDIA H100 SXM 80GB",
   "new_price": 25000,
   "launch": "2022-10",
   "age_today_months": 48,
   "rental_input": {
    "sku": "H100",
    "ticker": null,
    "on_demand_usd_hr": 3.58,
    "chg_30d_pct": null,
    "observed": "2026-10-28"
   },
   "today": {
    "value_usd": 17257,
    "residual_pct": 69,
    "olv_usd": 14150,
    "flv_usd": 10699,
    "advance_usd": 12028,
    "advance_rate_pct_of_fmv": 65
   },
   "curve": [
    {
     "age_months": 0,
     "value_usd": 23000,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 6,
     "value_usd": 23000,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 12,
     "value_usd": 23000,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 18,
     "value_usd": 22589,
     "residual_pct": 90.4,
     "olv_pct": 74.1,
     "flv_pct": 56,
     "advance_pct_of_new": 63
    },
    {
     "age_months": 24,
     "value_usd": 21222,
     "residual_pct": 84.9,
     "olv_pct": 69.6,
     "flv_pct": 52.6,
     "advance_pct_of_new": 59.2
    },
    {
     "age_months": 30,
     "value_usd": 20070,
     "residual_pct": 80.3,
     "olv_pct": 65.8,
     "flv_pct": 49.8,
     "advance_pct_of_new": 56
    },
    {
     "age_months": 36,
     "value_usd": 19097,
     "residual_pct": 76.4,
     "olv_pct": 62.6,
     "flv_pct": 47.4,
     "advance_pct_of_new": 53.2
    },
    {
     "age_months": 42,
     "value_usd": 18187,
     "residual_pct": 72.7,
     "olv_pct": 59.7,
     "flv_pct": 45.1,
     "advance_pct_of_new": 50.7
    },
    {
     "age_months": 48,
     "value_usd": 17257,
     "residual_pct": 69,
     "olv_pct": 56.6,
     "flv_pct": 42.8,
     "advance_pct_of_new": 48.1
    },
    {
     "age_months": 54,
     "value_usd": 16248,
     "residual_pct": 65,
     "olv_pct": 53.3,
     "flv_pct": 40.3,
     "advance_pct_of_new": 45.3
    },
    {
     "age_months": 60,
     "value_usd": 15100,
     "residual_pct": 60.4,
     "olv_pct": 49.5,
     "flv_pct": 37.4,
     "advance_pct_of_new": 42.1
    },
    {
     "age_months": 66,
     "value_usd": 13743,
     "residual_pct": 55,
     "olv_pct": 45.1,
     "flv_pct": 34.1,
     "advance_pct_of_new": 38.3
    },
    {
     "age_months": 72,
     "value_usd": 12102,
     "residual_pct": 48.4,
     "olv_pct": 39.7,
     "flv_pct": 30,
     "advance_pct_of_new": 33.7
    },
    {
     "age_months": 78,
     "value_usd": 10090,
     "residual_pct": 40.4,
     "olv_pct": 33.1,
     "flv_pct": 25,
     "advance_pct_of_new": 28.1
    },
    {
     "age_months": 84,
     "value_usd": 7607,
     "residual_pct": 30.4,
     "olv_pct": 25,
     "flv_pct": 18.9,
     "advance_pct_of_new": 21.2
    }
   ]
  },
  "H200": {
   "name": "NVIDIA H200 141GB",
   "new_price": 30000,
   "launch": "2024-03",
   "age_today_months": 31,
   "rental_input": {
    "sku": "H200",
    "ticker": null,
    "on_demand_usd_hr": 4.5,
    "chg_30d_pct": null,
    "observed": "2026-10-28"
   },
   "today": {
    "value_usd": 27600,
    "residual_pct": 92,
    "olv_usd": 22632,
    "flv_usd": 17112,
    "advance_usd": 19237,
    "advance_rate_pct_of_fmv": 65
   },
   "curve": [
    {
     "age_months": 0,
     "value_usd": 27600,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 6,
     "value_usd": 27600,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 12,
     "value_usd": 27600,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 18,
     "value_usd": 27600,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 24,
     "value_usd": 27600,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 30,
     "value_usd": 27600,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 36,
     "value_usd": 27600,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 42,
     "value_usd": 26671,
     "residual_pct": 88.9,
     "olv_pct": 72.9,
     "flv_pct": 55.1,
     "advance_pct_of_new": 62
    },
    {
     "age_months": 48,
     "value_usd": 25130,
     "residual_pct": 83.8,
     "olv_pct": 68.7,
     "flv_pct": 51.9,
     "advance_pct_of_new": 58.4
    },
    {
     "age_months": 54,
     "value_usd": 23485,
     "residual_pct": 78.3,
     "olv_pct": 64.2,
     "flv_pct": 48.5,
     "advance_pct_of_new": 54.6
    },
    {
     "age_months": 60,
     "value_usd": 21653,
     "residual_pct": 72.2,
     "olv_pct": 59.2,
     "flv_pct": 44.8,
     "advance_pct_of_new": 50.3
    },
    {
     "age_months": 66,
     "value_usd": 19547,
     "residual_pct": 65.2,
     "olv_pct": 53.4,
     "flv_pct": 40.4,
     "advance_pct_of_new": 45.4
    },
    {
     "age_months": 72,
     "value_usd": 17066,
     "residual_pct": 56.9,
     "olv_pct": 46.6,
     "flv_pct": 35.3,
     "advance_pct_of_new": 39.6
    },
    {
     "age_months": 78,
     "value_usd": 14100,
     "residual_pct": 47,
     "olv_pct": 38.5,
     "flv_pct": 29.1,
     "advance_pct_of_new": 32.8
    },
    {
     "age_months": 84,
     "value_usd": 10519,
     "residual_pct": 35.1,
     "olv_pct": 28.8,
     "flv_pct": 21.7,
     "advance_pct_of_new": 24.4
    }
   ]
  },
  "B200": {
   "name": "NVIDIA B200 180GB",
   "new_price": 40000,
   "launch": "2025-02",
   "age_today_months": 20,
   "rental_input": {
    "sku": "B200",
    "ticker": null,
    "on_demand_usd_hr": 6.17,
    "chg_30d_pct": null,
    "observed": "2026-10-28"
   },
   "today": {
    "value_usd": 36800,
    "residual_pct": 92,
    "olv_usd": 30176,
    "flv_usd": 22816,
    "advance_usd": 25650,
    "advance_rate_pct_of_fmv": 65
   },
   "curve": [
    {
     "age_months": 0,
     "value_usd": 36800,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 6,
     "value_usd": 36800,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 12,
     "value_usd": 36800,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 18,
     "value_usd": 36800,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 24,
     "value_usd": 36800,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 30,
     "value_usd": 36800,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 36,
     "value_usd": 36800,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 42,
     "value_usd": 36792,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 48,
     "value_usd": 34680,
     "residual_pct": 86.7,
     "olv_pct": 71.1,
     "flv_pct": 53.8,
     "advance_pct_of_new": 60.4
    },
    {
     "age_months": 54,
     "value_usd": 32449,
     "residual_pct": 81.1,
     "olv_pct": 66.5,
     "flv_pct": 50.3,
     "advance_pct_of_new": 56.5
    },
    {
     "age_months": 60,
     "value_usd": 29977,
     "residual_pct": 74.9,
     "olv_pct": 61.5,
     "flv_pct": 46.5,
     "advance_pct_of_new": 52.2
    },
    {
     "age_months": 66,
     "value_usd": 27132,
     "residual_pct": 67.8,
     "olv_pct": 55.6,
     "flv_pct": 42.1,
     "advance_pct_of_new": 47.3
    },
    {
     "age_months": 72,
     "value_usd": 23763,
     "residual_pct": 59.4,
     "olv_pct": 48.7,
     "flv_pct": 36.8,
     "advance_pct_of_new": 41.4
    },
    {
     "age_months": 78,
     "value_usd": 19701,
     "residual_pct": 49.3,
     "olv_pct": 40.4,
     "flv_pct": 30.5,
     "advance_pct_of_new": 34.3
    },
    {
     "age_months": 84,
     "value_usd": 14747,
     "residual_pct": 36.9,
     "olv_pct": 30.2,
     "flv_pct": 22.9,
     "advance_pct_of_new": 25.7
    }
   ]
  },
  "B300": {
   "name": "NVIDIA B300 288GB",
   "new_price": 45000,
   "launch": "2025-10",
   "age_today_months": 12,
   "rental_input": {
    "sku": "B300",
    "ticker": null,
    "on_demand_usd_hr": 7.91,
    "chg_30d_pct": null,
    "observed": "2026-10-14"
   },
   "today": {
    "value_usd": 41400,
    "residual_pct": 92,
    "olv_usd": 33948,
    "flv_usd": 25668,
    "advance_usd": 28856,
    "advance_rate_pct_of_fmv": 65
   },
   "curve": [
    {
     "age_months": 0,
     "value_usd": 41400,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 6,
     "value_usd": 41400,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 12,
     "value_usd": 41400,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 18,
     "value_usd": 41400,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 24,
     "value_usd": 41400,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 30,
     "value_usd": 41400,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 36,
     "value_usd": 41400,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 42,
     "value_usd": 41400,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 48,
     "value_usd": 41400,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 54,
     "value_usd": 41400,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 60,
     "value_usd": 41400,
     "residual_pct": 92,
     "olv_pct": 75.4,
     "flv_pct": 57,
     "advance_pct_of_new": 64.1
    },
    {
     "age_months": 66,
     "value_usd": 37647,
     "residual_pct": 83.7,
     "olv_pct": 68.6,
     "flv_pct": 51.9,
     "advance_pct_of_new": 58.3
    },
    {
     "age_months": 72,
     "value_usd": 32795,
     "residual_pct": 72.9,
     "olv_pct": 59.8,
     "flv_pct": 45.2,
     "advance_pct_of_new": 50.8
    },
    {
     "age_months": 78,
     "value_usd": 27018,
     "residual_pct": 60,
     "olv_pct": 49.2,
     "flv_pct": 37.2,
     "advance_pct_of_new": 41.8
    },
    {
     "age_months": 84,
     "value_usd": 20059,
     "residual_pct": 44.6,
     "olv_pct": 36.6,
     "flv_pct": 27.6,
     "advance_pct_of_new": 31.1
    }
   ]
  },
  "A100": {
   "name": "NVIDIA A100 80GB",
   "new_price": 10000,
   "launch": "2020-11",
   "age_today_months": 71,
   "rental_input": {
    "sku": "A100",
    "ticker": null,
    "on_demand_usd_hr": 1.68,
    "chg_30d_pct": null,
    "observed": "2026-10-28"
   },
   "today": {
    "value_usd": 3341,
    "residual_pct": 33.4,
    "olv_usd": 2740,
    "flv_usd": 2072,
    "advance_usd": 2329,
    "advance_rate_pct_of_fmv": 65
   },
   "curve": [
    {
     "age_months": 0,
     "value_usd": 9008,
     "residual_pct": 90.1,
     "olv_pct": 73.9,
     "flv_pct": 55.9,
     "advance_pct_of_new": 62.8
    },
    {
     "age_months": 6,
     "value_usd": 8017,
     "residual_pct": 80.2,
     "olv_pct": 65.7,
     "flv_pct": 49.7,
     "advance_pct_of_new": 55.9
    },
    {
     "age_months": 12,
     "value_usd": 7184,
     "residual_pct": 71.8,
     "olv_pct": 58.9,
     "flv_pct": 44.5,
     "advance_pct_of_new": 50.1
    },
    {
     "age_months": 18,
     "value_usd": 6485,
     "residual_pct": 64.9,
     "olv_pct": 53.2,
     "flv_pct": 40.2,
     "advance_pct_of_new": 45.2
    },
    {
     "age_months": 24,
     "value_usd": 5899,
     "residual_pct": 59,
     "olv_pct": 48.4,
     "flv_pct": 36.6,
     "advance_pct_of_new": 41.1
    },
    {
     "age_months": 30,
     "value_usd": 5408,
     "residual_pct": 54.1,
     "olv_pct": 44.4,
     "flv_pct": 33.5,
     "advance_pct_of_new": 37.7
    },
    {
     "age_months": 36,
     "value_usd": 4997,
     "residual_pct": 50,
     "olv_pct": 41,
     "flv_pct": 31,
     "advance_pct_of_new": 34.8
    },
    {
     "age_months": 42,
     "value_usd": 4653,
     "residual_pct": 46.5,
     "olv_pct": 38.2,
     "flv_pct": 28.9,
     "advance_pct_of_new": 32.4
    },
    {
     "age_months": 48,
     "value_usd": 4366,
     "residual_pct": 43.7,
     "olv_pct": 35.8,
     "flv_pct": 27.1,
     "advance_pct_of_new": 30.4
    },
    {
     "age_months": 54,
     "value_usd": 4126,
     "residual_pct": 41.3,
     "olv_pct": 33.8,
     "flv_pct": 25.6,
     "advance_pct_of_new": 28.8
    },
    {
     "age_months": 60,
     "value_usd": 3907,
     "residual_pct": 39.1,
     "olv_pct": 32,
     "flv_pct": 24.2,
     "advance_pct_of_new": 27.2
    },
    {
     "age_months": 66,
     "value_usd": 3633,
     "residual_pct": 36.3,
     "olv_pct": 29.8,
     "flv_pct": 22.5,
     "advance_pct_of_new": 25.3
    },
    {
     "age_months": 72,
     "value_usd": 3274,
     "residual_pct": 32.7,
     "olv_pct": 26.9,
     "flv_pct": 20.3,
     "advance_pct_of_new": 22.8
    },
    {
     "age_months": 78,
     "value_usd": 2799,
     "residual_pct": 28,
     "olv_pct": 22.9,
     "flv_pct": 17.4,
     "advance_pct_of_new": 19.5
    },
    {
     "age_months": 84,
     "value_usd": 2173,
     "residual_pct": 21.7,
     "olv_pct": 17.8,
     "flv_pct": 13.5,
     "advance_pct_of_new": 15.2
    }
   ]
  },
  "MI300X": {
   "name": "AMD MI300X 192GB",
   "new_price": 15000,
   "launch": "2023-12",
   "age_today_months": 34,
   "rental_input": {
    "sku": "MI300X",
    "ticker": null,
    "on_demand_usd_hr": 2.7,
    "chg_30d_pct": null,
    "observed": "2026-10-28"
   },
   "today": {
    "value_usd": 4020,
    "residual_pct": 26.8,
    "olv_usd": 3297,
    "flv_usd": 2493,
    "advance_usd": 2802,
    "advance_rate_pct_of_fmv": 65
   },
   "curve": [
    {
     "age_months": 0,
     "value_usd": 8978,
     "residual_pct": 59.9,
     "olv_pct": 49.1,
     "flv_pct": 37.1,
     "advance_pct_of_new": 41.7
    },
    {
     "age_months": 6,
     "value_usd": 7678,
     "residual_pct": 51.2,
     "olv_pct": 42,
     "flv_pct": 31.7,
     "advance_pct_of_new": 35.7
    },
    {
     "age_months": 12,
     "value_usd": 6600,
     "residual_pct": 44,
     "olv_pct": 36.1,
     "flv_pct": 27.3,
     "advance_pct_of_new": 30.7
    },
    {
     "age_months": 18,
     "value_usd": 5709,
     "residual_pct": 38.1,
     "olv_pct": 31.2,
     "flv_pct": 23.6,
     "advance_pct_of_new": 26.5
    },
    {
     "age_months": 24,
     "value_usd": 4972,
     "residual_pct": 33.1,
     "olv_pct": 27.2,
     "flv_pct": 20.6,
     "advance_pct_of_new": 23.1
    },
    {
     "age_months": 30,
     "value_usd": 4364,
     "residual_pct": 29.1,
     "olv_pct": 23.9,
     "flv_pct": 18,
     "advance_pct_of_new": 20.3
    },
    {
     "age_months": 36,
     "value_usd": 3864,
     "residual_pct": 25.8,
     "olv_pct": 21.1,
     "flv_pct": 16,
     "advance_pct_of_new": 18
    },
    {
     "age_months": 42,
     "value_usd": 3452,
     "residual_pct": 23,
     "olv_pct": 18.9,
     "flv_pct": 14.3,
     "advance_pct_of_new": 16
    },
    {
     "age_months": 48,
     "value_usd": 3115,
     "residual_pct": 20.8,
     "olv_pct": 17,
     "flv_pct": 12.9,
     "advance_pct_of_new": 14.5
    },
    {
     "age_months": 54,
     "value_usd": 2840,
     "residual_pct": 18.9,
     "olv_pct": 15.5,
     "flv_pct": 11.7,
     "advance_pct_of_new": 13.2
    },
    {
     "age_months": 60,
     "value_usd": 2616,
     "residual_pct": 17.4,
     "olv_pct": 14.3,
     "flv_pct": 10.8,
     "advance_pct_of_new": 12.2
    },
    {
     "age_months": 66,
     "value_usd": 2433,
     "residual_pct": 16.2,
     "olv_pct": 13.3,
     "flv_pct": 10.1,
     "advance_pct_of_new": 11.3
    },
    {
     "age_months": 72,
     "value_usd": 2286,
     "residual_pct": 15.2,
     "olv_pct": 12.5,
     "flv_pct": 9.5,
     "advance_pct_of_new": 10.6
    },
    {
     "age_months": 78,
     "value_usd": 2169,
     "residual_pct": 14.5,
     "olv_pct": 11.9,
     "flv_pct": 9,
     "advance_pct_of_new": 10.1
    },
    {
     "age_months": 84,
     "value_usd": 1930,
     "residual_pct": 12.9,
     "olv_pct": 10.6,
     "flv_pct": 8,
     "advance_pct_of_new": 9
    }
   ]
  }
 }
}