{ "version": "2026-07", "date_modified": "2026-07-27", "output_currency": "USD", "eur_usd": 1.1467, "workloads": { "general": { "label": "General inference", "unit": "$/million output tokens", "output_tps": 3683, "it_kw": 98, "utilization": 0.7, "extra_opex_m": 0.02 }, "long_context": { "label": "Long-context analysis", "unit": "$/million output tokens", "output_tps": 1719, "it_kw": 124, "utilization": 0.7, "extra_opex_m": 0.06 }, "agentic": { "label": "Agentic engineering", "unit": "$/million output tokens", "output_tps": 777, "it_kw": 132, "utilization": 0.7, "extra_opex_m": 0.1 } }, "scales": { "datacenter_100mw": { "label": "100 MW data center", "description": "100 MW utility-connected data center" }, "onprem_250kw": { "label": "On-prem solution (250 kW)", "description": "On-premises deployment with a 250 kW connection envelope" } }, "calibration": { "output_usd_per_m": 15.0, "cache_miss_input_usd_per_m": 3.0, "cache_hit_input_usd_per_m": 0.3, "cache_hit_rate": 0.9, "general_input_output_ratio": 4.0, "maximum_subsidy_share": 0.25, "source": "https://www.kimi.com/blog/kimi-k3", "blended_input_usd_per_m": 0.57, "api_revenue_usd_per_m_output": 17.28, "maximum_production_cost_usd_per_m_output": 23.04, "uncalibrated_china_cost_usd_per_m_output": 94.28, "throughput_multiplier": 4.092, "baseline_output_tps": { "general": 900, "long_context": 420, "agentic": 190 }, "calibrated_output_tps": { "general": 3683, "long_context": 1719, "agentic": 777 }, "calibrated_china_cost_usd_per_m_output": 23.04, "interpretation": "General inference is price-implied; long-context and agentic throughputs apply the same K3 efficiency multiplier." }, "countries": [ { "code": "AT", "country": "Austria", "group": "EU", "electricity_eur_kwh": 0.1986, "pue": 1.13, "landed_hardware_multiplier": 1.03, "hurdle_rate": 0.07, "facility_capex_eur_m": 0.72, "connection_capex_eur_m": 0.3, "operations_labour_multiplier": 1.05, "availability": 0.994, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 17.7, "electricity": 2.13, "site_grid": 1.9, "operations": 3.32, "total": 25.06, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 37.93, "electricity": 5.79, "site_grid": 4.08, "operations": 7.7, "total": 55.49, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 83.92, "electricity": 13.63, "site_grid": 9.02, "operations": 18.32, "total": 124.89, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 22.28, "electricity": 2.73, "site_grid": 1.82, "operations": 6.48, "total": 33.31, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 47.73, "electricity": 7.41, "site_grid": 3.9, "operations": 15.1, "total": 74.14, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 105.59, "electricity": 17.45, "site_grid": 8.64, "operations": 36.09, "total": 167.77, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.13, "electricity_eur_kwh": 0.1986, "electricity_usd_kwh": 0.22773462, "utilization": 0.7, "availability": 0.994, "facility_capex_eur_m": 0.72, "connection_capex_eur_m": 0.3 }, "datacenter_100mw": { "service_units": 640.2, "connection_mw": 100, "commissioned_it_mw": 90.9, "pue": 1.0999999999999999, "electricity_eur_kwh": 0.182712, "electricity_usd_kwh": 0.20951585040000004, "utilization": 0.8, "availability": 0.9976, "facility_capex_eur_m": 869.9640535115738, "connection_capex_eur_m": 65.91363259836707, "construction_eur_m_per_it_mw": 9.56960458862731 } } }, { "code": "BE", "country": "Belgium", "group": "EU", "electricity_eur_kwh": 0.1866, "pue": 1.12, "landed_hardware_multiplier": 1.03, "hurdle_rate": 0.072, "facility_capex_eur_m": 0.76, "connection_capex_eur_m": 0.34, "operations_labour_multiplier": 1.05, "availability": 0.994, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 17.77, "electricity": 1.99, "site_grid": 2.0, "operations": 3.31, "total": 25.07, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 38.07, "electricity": 5.39, "site_grid": 4.29, "operations": 7.69, "total": 55.43, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 84.23, "electricity": 12.69, "site_grid": 9.49, "operations": 18.29, "total": 124.7, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 22.36, "electricity": 2.55, "site_grid": 1.99, "operations": 6.48, "total": 33.37, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 47.9, "electricity": 6.9, "site_grid": 4.26, "operations": 15.1, "total": 74.16, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 105.98, "electricity": 16.25, "site_grid": 9.41, "operations": 36.09, "total": 167.73, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.12, "electricity_eur_kwh": 0.1866, "electricity_usd_kwh": 0.21397422, "utilization": 0.7, "availability": 0.994, "facility_capex_eur_m": 0.76, "connection_capex_eur_m": 0.34 }, "datacenter_100mw": { "service_units": 646.1, "connection_mw": 100, "commissioned_it_mw": 91.7, "pue": 1.09, "electricity_eur_kwh": 0.171672, "electricity_usd_kwh": 0.1968562824, "utilization": 0.8, "availability": 0.9976, "facility_capex_eur_m": 906.8932153832784, "connection_capex_eur_m": 74.70211694481601, "construction_eur_m_per_it_mw": 9.885136047677737 } } }, { "code": "BG", "country": "Bulgaria", "group": "EU", "electricity_eur_kwh": 0.1413, "pue": 1.17, "landed_hardware_multiplier": 1.08, "hurdle_rate": 0.095, "facility_capex_eur_m": 0.55, "connection_capex_eur_m": 0.24, "operations_labour_multiplier": 0.62, "availability": 0.988, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 19.47, "electricity": 1.58, "site_grid": 1.89, "operations": 3.26, "total": 26.2, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 41.72, "electricity": 4.28, "site_grid": 4.06, "operations": 7.57, "total": 57.62, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 92.29, "electricity": 10.07, "site_grid": 8.98, "operations": 18.04, "total": 129.38, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 24.58, "electricity": 2.03, "site_grid": 1.61, "operations": 5.45, "total": 33.67, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 52.66, "electricity": 5.49, "site_grid": 3.46, "operations": 12.89, "total": 74.51, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 116.51, "electricity": 12.94, "site_grid": 7.65, "operations": 31.23, "total": 168.33, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.17, "electricity_eur_kwh": 0.1413, "electricity_usd_kwh": 0.16202871000000002, "utilization": 0.7, "availability": 0.988, "facility_capex_eur_m": 0.55, "connection_capex_eur_m": 0.24 }, "datacenter_100mw": { "service_units": 617.7, "connection_mw": 100, "commissioned_it_mw": 87.7, "pue": 1.14, "electricity_eur_kwh": 0.129996, "electricity_usd_kwh": 0.1490664132, "utilization": 0.8, "availability": 0.9952, "facility_capex_eur_m": 714.1792991841969, "connection_capex_eur_m": 52.73090607869366, "construction_eur_m_per_it_mw": 8.141644010699844 } } }, { "code": "HR", "country": "Croatia", "group": "EU", "electricity_eur_kwh": 0.1548, "pue": 1.18, "landed_hardware_multiplier": 1.08, "hurdle_rate": 0.09, "facility_capex_eur_m": 0.58, "connection_capex_eur_m": 0.25, "operations_labour_multiplier": 0.72, "availability": 0.989, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 19.29, "electricity": 1.74, "site_grid": 1.9, "operations": 3.31, "total": 26.24, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 41.33, "electricity": 4.72, "site_grid": 4.07, "operations": 7.68, "total": 57.8, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 91.43, "electricity": 11.13, "site_grid": 9.0, "operations": 18.29, "total": 129.85, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 24.34, "electricity": 2.24, "site_grid": 1.65, "operations": 5.73, "total": 33.95, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 52.15, "electricity": 6.06, "site_grid": 3.54, "operations": 13.49, "total": 75.24, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 115.36, "electricity": 14.28, "site_grid": 7.84, "operations": 32.55, "total": 170.03, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.18, "electricity_eur_kwh": 0.1548, "electricity_usd_kwh": 0.17750916, "utilization": 0.7, "availability": 0.989, "facility_capex_eur_m": 0.58, "connection_capex_eur_m": 0.25 }, "datacenter_100mw": { "service_units": 612.4, "connection_mw": 100, "commissioned_it_mw": 87.0, "pue": 1.15, "electricity_eur_kwh": 0.142416, "electricity_usd_kwh": 0.1633084272, "utilization": 0.8, "availability": 0.9956, "facility_capex_eur_m": 730.8924088047808, "connection_capex_eur_m": 54.92802716530589, "construction_eur_m_per_it_mw": 8.405262701254978 } } }, { "code": "CY", "country": "Cyprus", "group": "EU", "electricity_eur_kwh": 0.2429, "pue": 1.25, "landed_hardware_multiplier": 1.12, "hurdle_rate": 0.09, "facility_capex_eur_m": 0.7, "connection_capex_eur_m": 0.38, "operations_labour_multiplier": 0.8, "availability": 0.986, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 20.03, "electricity": 2.9, "site_grid": 2.19, "operations": 3.49, "total": 28.61, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 42.91, "electricity": 7.87, "site_grid": 4.68, "operations": 8.06, "total": 63.53, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 94.93, "electricity": 18.54, "site_grid": 10.36, "operations": 19.13, "total": 142.98, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 25.32, "electricity": 3.73, "site_grid": 2.16, "operations": 6.1, "total": 37.3, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 54.24, "electricity": 10.11, "site_grid": 4.62, "operations": 14.29, "total": 83.26, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 120.0, "electricity": 23.8, "site_grid": 10.23, "operations": 34.34, "total": 188.37, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.25, "electricity_eur_kwh": 0.2429, "electricity_usd_kwh": 0.27853343, "utilization": 0.7, "availability": 0.986, "facility_capex_eur_m": 0.7, "connection_capex_eur_m": 0.38 }, "datacenter_100mw": { "service_units": 577.2, "connection_mw": 100, "commissioned_it_mw": 82.0, "pue": 1.22, "electricity_eur_kwh": 0.22346800000000003, "electricity_usd_kwh": 0.25625075560000005, "utilization": 0.8, "availability": 0.9944, "facility_capex_eur_m": 771.2470018885135, "connection_capex_eur_m": 83.49060129126495, "construction_eur_m_per_it_mw": 9.409213423039864 } } }, { "code": "CZ", "country": "Czechia", "group": "EU", "electricity_eur_kwh": 0.1825, "pue": 1.13, "landed_hardware_multiplier": 1.05, "hurdle_rate": 0.08, "facility_capex_eur_m": 0.6, "connection_capex_eur_m": 0.28, "operations_labour_multiplier": 0.78, "availability": 0.992, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 18.4, "electricity": 1.96, "site_grid": 1.83, "operations": 3.24, "total": 25.43, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 39.41, "electricity": 5.32, "site_grid": 3.91, "operations": 7.53, "total": 56.18, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 87.2, "electricity": 12.53, "site_grid": 8.65, "operations": 17.95, "total": 126.33, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 23.17, "electricity": 2.52, "site_grid": 1.66, "operations": 5.79, "total": 33.14, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 49.65, "electricity": 6.82, "site_grid": 3.56, "operations": 13.62, "total": 73.64, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 109.83, "electricity": 16.07, "site_grid": 7.87, "operations": 32.82, "total": 166.59, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.13, "electricity_eur_kwh": 0.1825, "electricity_usd_kwh": 0.20927275, "utilization": 0.7, "availability": 0.992, "facility_capex_eur_m": 0.6, "connection_capex_eur_m": 0.28 }, "datacenter_100mw": { "service_units": 640.2, "connection_mw": 100, "commissioned_it_mw": 90.9, "pue": 1.0999999999999999, "electricity_eur_kwh": 0.1679, "electricity_usd_kwh": 0.19253093, "utilization": 0.8, "availability": 0.9968, "facility_capex_eur_m": 779.8167521300101, "connection_capex_eur_m": 61.5193904251426, "construction_eur_m_per_it_mw": 8.57798427343011 } } }, { "code": "DK", "country": "Denmark", "group": "EU", "electricity_eur_kwh": 0.1216, "pue": 1.1, "landed_hardware_multiplier": 1.01, "hurdle_rate": 0.065, "facility_capex_eur_m": 0.72, "connection_capex_eur_m": 0.35, "operations_labour_multiplier": 1.08, "availability": 0.996, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 17.19, "electricity": 1.27, "site_grid": 1.86, "operations": 3.27, "total": 23.58, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 36.82, "electricity": 3.44, "site_grid": 3.97, "operations": 7.58, "total": 51.82, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 81.47, "electricity": 8.11, "site_grid": 8.79, "operations": 18.05, "total": 116.43, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 21.6, "electricity": 1.63, "site_grid": 1.86, "operations": 6.49, "total": 31.57, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 46.28, "electricity": 4.41, "site_grid": 3.98, "operations": 15.12, "total": 69.78, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 102.39, "electricity": 10.38, "site_grid": 8.8, "operations": 36.13, "total": 157.7, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.1, "electricity_eur_kwh": 0.1216, "electricity_usd_kwh": 0.13943872000000002, "utilization": 0.7, "availability": 0.996, "facility_capex_eur_m": 0.72, "connection_capex_eur_m": 0.35 }, "datacenter_100mw": { "service_units": 658.2, "connection_mw": 100, "commissioned_it_mw": 93.5, "pue": 1.07, "electricity_eur_kwh": 0.111872, "electricity_usd_kwh": 0.1282836224, "utilization": 0.8, "availability": 0.9984, "facility_capex_eur_m": 894.3555690305897, "connection_capex_eur_m": 76.89923803142824, "construction_eur_m_per_it_mw": 9.56960458862731 } } }, { "code": "EE", "country": "Estonia", "group": "EU", "electricity_eur_kwh": 0.141, "pue": 1.1, "landed_hardware_multiplier": 1.06, "hurdle_rate": 0.08, "facility_capex_eur_m": 0.57, "connection_capex_eur_m": 0.27, "operations_labour_multiplier": 0.75, "availability": 0.991, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 18.58, "electricity": 1.48, "site_grid": 1.77, "operations": 3.24, "total": 25.06, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 39.8, "electricity": 4.0, "site_grid": 3.79, "operations": 7.52, "total": 55.11, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 88.06, "electricity": 9.42, "site_grid": 8.37, "operations": 17.94, "total": 123.8, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 23.42, "electricity": 1.9, "site_grid": 1.59, "operations": 5.74, "total": 32.64, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 50.17, "electricity": 5.14, "site_grid": 3.4, "operations": 13.51, "total": 72.22, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 110.99, "electricity": 12.1, "site_grid": 7.52, "operations": 32.6, "total": 163.21, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.1, "electricity_eur_kwh": 0.141, "electricity_usd_kwh": 0.1616847, "utilization": 0.7, "availability": 0.991, "facility_capex_eur_m": 0.57, "connection_capex_eur_m": 0.27 }, "datacenter_100mw": { "service_units": 658.2, "connection_mw": 100, "commissioned_it_mw": 93.5, "pue": 1.07, "electricity_eur_kwh": 0.12972, "electricity_usd_kwh": 0.148749924, "utilization": 0.8, "availability": 0.9964, "facility_capex_eur_m": 777.38405972858, "connection_capex_eur_m": 59.32226933853037, "construction_eur_m_per_it_mw": 8.318009439095807 } } }, { "code": "FI", "country": "Finland", "group": "EU", "electricity_eur_kwh": 0.0748, "pue": 1.08, "landed_hardware_multiplier": 1.01, "hurdle_rate": 0.062, "facility_capex_eur_m": 0.61, "connection_capex_eur_m": 0.27, "operations_labour_multiplier": 0.95, "availability": 0.996, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 17.09, "electricity": 0.78, "site_grid": 1.63, "operations": 3.2, "total": 22.71, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 36.62, "electricity": 2.12, "site_grid": 3.49, "operations": 7.45, "total": 49.68, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 81.02, "electricity": 4.99, "site_grid": 7.73, "operations": 17.77, "total": 111.5, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 21.48, "electricity": 0.98, "site_grid": 1.5, "operations": 6.12, "total": 30.09, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 46.03, "electricity": 2.66, "site_grid": 3.22, "operations": 14.33, "total": 66.23, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 101.82, "electricity": 6.27, "site_grid": 7.12, "operations": 34.38, "total": 149.6, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.08, "electricity_eur_kwh": 0.0748, "electricity_usd_kwh": 0.08577316000000001, "utilization": 0.7, "availability": 0.996, "facility_capex_eur_m": 0.61, "connection_capex_eur_m": 0.27 }, "datacenter_100mw": { "service_units": 658.2, "connection_mw": 100, "commissioned_it_mw": 93.5, "pue": 1.07, "electricity_eur_kwh": 0.068816, "electricity_usd_kwh": 0.0789113072, "utilization": 0.8, "availability": 0.9984, "facility_capex_eur_m": 809.6710640455074, "connection_capex_eur_m": 59.32226933853037, "construction_eur_m_per_it_mw": 8.66348038528693 } } }, { "code": "FR", "country": "France", "group": "EU", "electricity_eur_kwh": 0.1534, "pue": 1.13, "landed_hardware_multiplier": 1.02, "hurdle_rate": 0.068, "facility_capex_eur_m": 0.73, "connection_capex_eur_m": 0.36, "operations_labour_multiplier": 1.0, "availability": 0.995, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 17.46, "electricity": 1.65, "site_grid": 1.92, "operations": 3.27, "total": 24.3, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 37.41, "electricity": 4.47, "site_grid": 4.1, "operations": 7.59, "total": 53.57, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 82.77, "electricity": 10.52, "site_grid": 9.08, "operations": 18.08, "total": 120.45, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 21.96, "electricity": 2.11, "site_grid": 1.92, "operations": 6.3, "total": 32.29, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 47.04, "electricity": 5.72, "site_grid": 4.12, "operations": 14.71, "total": 71.6, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 104.08, "electricity": 13.47, "site_grid": 9.12, "operations": 35.23, "total": 161.9, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.13, "electricity_eur_kwh": 0.1534, "electricity_usd_kwh": 0.17590378, "utilization": 0.7, "availability": 0.995, "facility_capex_eur_m": 0.73, "connection_capex_eur_m": 0.36 }, "datacenter_100mw": { "service_units": 640.2, "connection_mw": 100, "commissioned_it_mw": 90.9, "pue": 1.0999999999999999, "electricity_eur_kwh": 0.141128, "electricity_usd_kwh": 0.16183147760000002, "utilization": 0.8, "availability": 0.998, "facility_capex_eur_m": 877.1937453476172, "connection_capex_eur_m": 79.09635911804048, "construction_eur_m_per_it_mw": 9.649131198823788 } } }, { "code": "DE", "country": "Germany", "group": "EU", "electricity_eur_kwh": 0.2264, "pue": 1.12, "landed_hardware_multiplier": 1.02, "hurdle_rate": 0.068, "facility_capex_eur_m": 0.78, "connection_capex_eur_m": 0.48, "operations_labour_multiplier": 1.08, "availability": 0.995, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 17.46, "electricity": 2.41, "site_grid": 2.03, "operations": 3.3, "total": 25.21, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 37.41, "electricity": 6.53, "site_grid": 4.35, "operations": 7.66, "total": 55.96, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 82.77, "electricity": 15.39, "site_grid": 9.63, "operations": 18.24, "total": 126.02, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 21.96, "electricity": 3.09, "site_grid": 2.22, "operations": 6.53, "total": 33.79, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 47.04, "electricity": 8.37, "site_grid": 4.77, "operations": 15.2, "total": 75.37, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 104.08, "electricity": 19.7, "site_grid": 10.55, "operations": 36.31, "total": 170.63, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.12, "electricity_eur_kwh": 0.2264, "electricity_usd_kwh": 0.25961288, "utilization": 0.7, "availability": 0.995, "facility_capex_eur_m": 0.78, "connection_capex_eur_m": 0.48 }, "datacenter_100mw": { "service_units": 646.1, "connection_mw": 100, "commissioned_it_mw": 91.7, "pue": 1.09, "electricity_eur_kwh": 0.208288, "electricity_usd_kwh": 0.23884384960000002, "utilization": 0.8, "availability": 0.998, "facility_capex_eur_m": 921.1381280338024, "connection_capex_eur_m": 105.46181215738731, "construction_eur_m_per_it_mw": 10.040405595568448 } } }, { "code": "GR", "country": "Greece", "group": "EU", "electricity_eur_kwh": 0.174, "pue": 1.21, "landed_hardware_multiplier": 1.08, "hurdle_rate": 0.09, "facility_capex_eur_m": 0.62, "connection_capex_eur_m": 0.27, "operations_labour_multiplier": 0.72, "availability": 0.988, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 19.3, "electricity": 2.01, "site_grid": 1.99, "operations": 3.33, "total": 26.62, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 41.34, "electricity": 5.45, "site_grid": 4.25, "operations": 7.72, "total": 58.76, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 91.47, "electricity": 12.84, "site_grid": 9.41, "operations": 18.36, "total": 132.08, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 24.36, "electricity": 2.58, "site_grid": 1.77, "operations": 5.73, "total": 34.45, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 52.2, "electricity": 6.99, "site_grid": 3.8, "operations": 13.51, "total": 76.5, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 115.48, "electricity": 16.47, "site_grid": 8.41, "operations": 32.59, "total": 172.95, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.21, "electricity_eur_kwh": 0.174, "electricity_usd_kwh": 0.1995258, "utilization": 0.7, "availability": 0.988, "facility_capex_eur_m": 0.62, "connection_capex_eur_m": 0.27 }, "datacenter_100mw": { "service_units": 596.8, "connection_mw": 100, "commissioned_it_mw": 84.7, "pue": 1.18, "electricity_eur_kwh": 0.16008, "electricity_usd_kwh": 0.183563736, "utilization": 0.8, "availability": 0.9952, "facility_capex_eur_m": 741.3913280578605, "connection_capex_eur_m": 59.32226933853037, "construction_eur_m_per_it_mw": 8.748417671082754 } } }, { "code": "HU", "country": "Hungary", "group": "EU", "electricity_eur_kwh": 0.2132, "pue": 1.15, "landed_hardware_multiplier": 1.07, "hurdle_rate": 0.09, "facility_capex_eur_m": 0.57, "connection_capex_eur_m": 0.25, "operations_labour_multiplier": 0.68, "availability": 0.99, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 19.1, "electricity": 2.34, "site_grid": 1.88, "operations": 3.25, "total": 26.57, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 40.93, "electricity": 6.33, "site_grid": 4.02, "operations": 7.56, "total": 58.84, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 90.55, "electricity": 14.92, "site_grid": 8.9, "operations": 18.01, "total": 132.37, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 24.09, "electricity": 3.0, "site_grid": 1.63, "operations": 5.58, "total": 34.29, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 51.61, "electricity": 8.13, "site_grid": 3.5, "operations": 13.17, "total": 76.4, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 114.18, "electricity": 19.14, "site_grid": 7.73, "operations": 31.83, "total": 172.89, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.15, "electricity_eur_kwh": 0.2132, "electricity_usd_kwh": 0.24447644000000002, "utilization": 0.7, "availability": 0.99, "facility_capex_eur_m": 0.57, "connection_capex_eur_m": 0.25 }, "datacenter_100mw": { "service_units": 628.8, "connection_mw": 100, "commissioned_it_mw": 89.3, "pue": 1.1199999999999999, "electricity_eur_kwh": 0.196144, "electricity_usd_kwh": 0.2249183248, "utilization": 0.8, "availability": 0.996, "facility_capex_eur_m": 742.6794142049828, "connection_capex_eur_m": 54.92802716530589, "construction_eur_m_per_it_mw": 8.318009439095807 } } }, { "code": "IE", "country": "Ireland", "group": "EU", "electricity_eur_kwh": 0.2552, "pue": 1.11, "landed_hardware_multiplier": 1.03, "hurdle_rate": 0.07, "facility_capex_eur_m": 0.79, "connection_capex_eur_m": 0.6, "operations_labour_multiplier": 1.08, "availability": 0.994, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 17.7, "electricity": 2.69, "site_grid": 2.12, "operations": 3.32, "total": 25.84, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 37.93, "electricity": 7.3, "site_grid": 4.54, "operations": 7.7, "total": 57.47, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 83.92, "electricity": 17.19, "site_grid": 10.03, "operations": 18.33, "total": 129.48, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 22.28, "electricity": 3.45, "site_grid": 2.48, "operations": 6.56, "total": 34.77, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 47.73, "electricity": 9.35, "site_grid": 5.32, "operations": 15.28, "total": 77.68, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 105.59, "electricity": 22.03, "site_grid": 11.77, "operations": 36.49, "total": 175.88, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.11, "electricity_eur_kwh": 0.2552, "electricity_usd_kwh": 0.29263784, "utilization": 0.7, "availability": 0.994, "facility_capex_eur_m": 0.79, "connection_capex_eur_m": 0.6 }, "datacenter_100mw": { "service_units": 652.1, "connection_mw": 100, "commissioned_it_mw": 92.6, "pue": 1.08, "electricity_eur_kwh": 0.234784, "electricity_usd_kwh": 0.2692268128, "utilization": 0.8, "availability": 0.9976, "facility_capex_eur_m": 936.8002430504546, "connection_capex_eur_m": 131.82726519673415, "construction_eur_m_per_it_mw": 10.11744262494491 } } }, { "code": "IT", "country": "Italy", "group": "EU", "electricity_eur_kwh": 0.2203, "pue": 1.18, "landed_hardware_multiplier": 1.06, "hurdle_rate": 0.08, "facility_capex_eur_m": 0.7, "connection_capex_eur_m": 0.36, "operations_labour_multiplier": 0.88, "availability": 0.992, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 18.57, "electricity": 2.48, "site_grid": 2.03, "operations": 3.34, "total": 26.42, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 39.79, "electricity": 6.72, "site_grid": 4.35, "operations": 7.74, "total": 58.6, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 88.03, "electricity": 15.82, "site_grid": 9.63, "operations": 18.42, "total": 131.89, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 23.39, "electricity": 3.17, "site_grid": 2.0, "operations": 6.1, "total": 34.67, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 50.12, "electricity": 8.6, "site_grid": 4.28, "operations": 14.29, "total": 77.3, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 110.88, "electricity": 20.26, "site_grid": 9.48, "operations": 34.32, "total": 174.93, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.18, "electricity_eur_kwh": 0.2203, "electricity_usd_kwh": 0.25261801, "utilization": 0.7, "availability": 0.992, "facility_capex_eur_m": 0.7, "connection_capex_eur_m": 0.36 }, "datacenter_100mw": { "service_units": 612.4, "connection_mw": 100, "commissioned_it_mw": 87.0, "pue": 1.15, "electricity_eur_kwh": 0.202676, "electricity_usd_kwh": 0.2324085692, "utilization": 0.8, "availability": 0.9968, "facility_capex_eur_m": 818.1924715686838, "connection_capex_eur_m": 79.09635911804048, "construction_eur_m_per_it_mw": 9.409213423039864 } } }, { "code": "LV", "country": "Latvia", "group": "EU", "electricity_eur_kwh": 0.1361, "pue": 1.11, "landed_hardware_multiplier": 1.07, "hurdle_rate": 0.085, "facility_capex_eur_m": 0.55, "connection_capex_eur_m": 0.25, "operations_labour_multiplier": 0.68, "availability": 0.989, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 18.94, "electricity": 1.44, "site_grid": 1.78, "operations": 3.24, "total": 25.4, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 40.58, "electricity": 3.9, "site_grid": 3.81, "operations": 7.52, "total": 55.82, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 89.77, "electricity": 9.19, "site_grid": 8.44, "operations": 17.93, "total": 125.33, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 23.9, "electricity": 1.85, "site_grid": 1.55, "operations": 5.58, "total": 32.88, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 51.2, "electricity": 5.01, "site_grid": 3.33, "operations": 13.18, "total": 72.73, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 113.28, "electricity": 11.81, "site_grid": 7.36, "operations": 31.87, "total": 164.31, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.11, "electricity_eur_kwh": 0.1361, "electricity_usd_kwh": 0.15606587, "utilization": 0.7, "availability": 0.989, "facility_capex_eur_m": 0.55, "connection_capex_eur_m": 0.25 }, "datacenter_100mw": { "service_units": 652.1, "connection_mw": 100, "commissioned_it_mw": 92.6, "pue": 1.08, "electricity_eur_kwh": 0.12521200000000002, "electricity_usd_kwh": 0.14358060040000004, "utilization": 0.8, "availability": 0.9956, "facility_capex_eur_m": 753.8559269166522, "connection_capex_eur_m": 54.92802716530589, "construction_eur_m_per_it_mw": 8.141644010699844 } } }, { "code": "LT", "country": "Lithuania", "group": "EU", "electricity_eur_kwh": 0.1591, "pue": 1.11, "landed_hardware_multiplier": 1.06, "hurdle_rate": 0.082, "facility_capex_eur_m": 0.55, "connection_capex_eur_m": 0.26, "operations_labour_multiplier": 0.68, "availability": 0.99, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 18.65, "electricity": 1.68, "site_grid": 1.75, "operations": 3.21, "total": 25.3, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 39.97, "electricity": 4.56, "site_grid": 3.75, "operations": 7.47, "total": 55.74, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 88.42, "electricity": 10.74, "site_grid": 8.3, "operations": 17.81, "total": 125.26, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 23.52, "electricity": 2.16, "site_grid": 1.55, "operations": 5.54, "total": 32.78, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 50.4, "electricity": 5.86, "site_grid": 3.31, "operations": 13.1, "total": 72.67, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 111.5, "electricity": 13.79, "site_grid": 7.33, "operations": 31.68, "total": 164.31, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.11, "electricity_eur_kwh": 0.1591, "electricity_usd_kwh": 0.18243997, "utilization": 0.7, "availability": 0.99, "facility_capex_eur_m": 0.55, "connection_capex_eur_m": 0.26 }, "datacenter_100mw": { "service_units": 652.1, "connection_mw": 100, "commissioned_it_mw": 92.6, "pue": 1.08, "electricity_eur_kwh": 0.146372, "electricity_usd_kwh": 0.1678447724, "utilization": 0.8, "availability": 0.996, "facility_capex_eur_m": 753.8559269166522, "connection_capex_eur_m": 57.12514825191813, "construction_eur_m_per_it_mw": 8.141644010699844 } } }, { "code": "LU", "country": "Luxembourg", "group": "EU", "electricity_eur_kwh": 0.1717, "pue": 1.12, "landed_hardware_multiplier": 1.03, "hurdle_rate": 0.065, "facility_capex_eur_m": 0.78, "connection_capex_eur_m": 0.33, "operations_labour_multiplier": 1.12, "availability": 0.995, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 17.53, "electricity": 1.83, "site_grid": 1.94, "operations": 3.35, "total": 24.65, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 37.57, "electricity": 4.96, "site_grid": 4.15, "operations": 7.75, "total": 54.43, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 83.12, "electricity": 11.67, "site_grid": 9.18, "operations": 18.44, "total": 122.41, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 22.05, "electricity": 2.34, "site_grid": 1.93, "operations": 6.67, "total": 32.99, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 47.24, "electricity": 6.34, "site_grid": 4.13, "operations": 15.51, "total": 73.23, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 104.52, "electricity": 14.94, "site_grid": 9.14, "operations": 36.99, "total": 165.6, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.12, "electricity_eur_kwh": 0.1717, "electricity_usd_kwh": 0.19688839, "utilization": 0.7, "availability": 0.995, "facility_capex_eur_m": 0.78, "connection_capex_eur_m": 0.33 }, "datacenter_100mw": { "service_units": 646.1, "connection_mw": 100, "commissioned_it_mw": 91.7, "pue": 1.09, "electricity_eur_kwh": 0.157964, "electricity_usd_kwh": 0.1811373188, "utilization": 0.8, "availability": 0.998, "facility_capex_eur_m": 921.1381280338024, "connection_capex_eur_m": 72.50499585820378, "construction_eur_m_per_it_mw": 10.040405595568448 } } }, { "code": "MT", "country": "Malta", "group": "EU", "electricity_eur_kwh": 0.1352, "pue": 1.24, "landed_hardware_multiplier": 1.12, "hurdle_rate": 0.085, "facility_capex_eur_m": 0.72, "connection_capex_eur_m": 0.36, "operations_labour_multiplier": 0.82, "availability": 0.987, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 19.84, "electricity": 1.6, "site_grid": 2.14, "operations": 3.5, "total": 27.08, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 42.51, "electricity": 4.35, "site_grid": 4.59, "operations": 8.07, "total": 59.51, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 94.04, "electricity": 10.23, "site_grid": 10.15, "operations": 19.15, "total": 133.58, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 25.07, "electricity": 2.06, "site_grid": 2.1, "operations": 6.15, "total": 35.37, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 53.7, "electricity": 5.58, "site_grid": 4.5, "operations": 14.4, "total": 78.18, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 118.81, "electricity": 13.13, "site_grid": 9.96, "operations": 34.57, "total": 176.47, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.24, "electricity_eur_kwh": 0.1352, "electricity_usd_kwh": 0.15503383999999998, "utilization": 0.7, "availability": 0.987, "facility_capex_eur_m": 0.72, "connection_capex_eur_m": 0.36 }, "datacenter_100mw": { "service_units": 582.0, "connection_mw": 100, "commissioned_it_mw": 82.6, "pue": 1.21, "electricity_eur_kwh": 0.124384, "electricity_usd_kwh": 0.1426311328, "utilization": 0.8, "availability": 0.9948, "facility_capex_eur_m": 790.8764122832489, "connection_capex_eur_m": 79.09635911804048, "construction_eur_m_per_it_mw": 9.56960458862731 } } }, { "code": "NL", "country": "Netherlands", "group": "EU", "electricity_eur_kwh": 0.1991, "pue": 1.11, "landed_hardware_multiplier": 1.02, "hurdle_rate": 0.067, "facility_capex_eur_m": 0.78, "connection_capex_eur_m": 0.54, "operations_labour_multiplier": 1.06, "availability": 0.995, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 17.43, "electricity": 2.1, "site_grid": 2.04, "operations": 3.29, "total": 24.86, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 37.34, "electricity": 5.69, "site_grid": 4.37, "operations": 7.63, "total": 55.03, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 82.61, "electricity": 13.41, "site_grid": 9.66, "operations": 18.16, "total": 123.85, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 21.92, "electricity": 2.69, "site_grid": 2.32, "operations": 6.47, "total": 33.39, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 46.96, "electricity": 7.29, "site_grid": 4.97, "operations": 15.08, "total": 74.29, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 103.89, "electricity": 17.17, "site_grid": 10.99, "operations": 36.04, "total": 168.09, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.11, "electricity_eur_kwh": 0.1991, "electricity_usd_kwh": 0.22830797, "utilization": 0.7, "availability": 0.995, "facility_capex_eur_m": 0.78, "connection_capex_eur_m": 0.54 }, "datacenter_100mw": { "service_units": 652.1, "connection_mw": 100, "commissioned_it_mw": 92.6, "pue": 1.08, "electricity_eur_kwh": 0.183172, "electricity_usd_kwh": 0.2100433324, "utilization": 0.8, "availability": 0.998, "facility_capex_eur_m": 929.6671847748562, "connection_capex_eur_m": 118.64453867706074, "construction_eur_m_per_it_mw": 10.040405595568448 } } }, { "code": "PL", "country": "Poland", "group": "EU", "electricity_eur_kwh": 0.1915, "pue": 1.13, "landed_hardware_multiplier": 1.06, "hurdle_rate": 0.085, "facility_capex_eur_m": 0.6, "connection_capex_eur_m": 0.31, "operations_labour_multiplier": 0.7, "availability": 0.992, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 18.74, "electricity": 2.06, "site_grid": 1.9, "operations": 3.23, "total": 25.92, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 40.15, "electricity": 5.58, "site_grid": 4.06, "operations": 7.5, "total": 57.3, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 88.83, "electricity": 13.15, "site_grid": 8.99, "operations": 17.88, "total": 128.85, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 23.6, "electricity": 2.64, "site_grid": 1.76, "operations": 5.59, "total": 33.6, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 50.57, "electricity": 7.16, "site_grid": 3.77, "operations": 13.2, "total": 74.7, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 111.88, "electricity": 16.86, "site_grid": 8.35, "operations": 31.89, "total": 168.98, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.13, "electricity_eur_kwh": 0.1915, "electricity_usd_kwh": 0.21959305, "utilization": 0.7, "availability": 0.992, "facility_capex_eur_m": 0.6, "connection_capex_eur_m": 0.31 }, "datacenter_100mw": { "service_units": 640.2, "connection_mw": 100, "commissioned_it_mw": 90.9, "pue": 1.0999999999999999, "electricity_eur_kwh": 0.17618, "electricity_usd_kwh": 0.20202560600000002, "utilization": 0.8, "availability": 0.9968, "facility_capex_eur_m": 779.8167521300101, "connection_capex_eur_m": 68.1107536849793, "construction_eur_m_per_it_mw": 8.57798427343011 } } }, { "code": "PT", "country": "Portugal", "group": "EU", "electricity_eur_kwh": 0.1329, "pue": 1.18, "landed_hardware_multiplier": 1.06, "hurdle_rate": 0.078, "facility_capex_eur_m": 0.62, "connection_capex_eur_m": 0.28, "operations_labour_multiplier": 0.76, "availability": 0.991, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 18.51, "electricity": 1.5, "site_grid": 1.84, "operations": 3.28, "total": 25.13, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 39.66, "electricity": 4.05, "site_grid": 3.95, "operations": 7.62, "total": 55.27, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 87.74, "electricity": 9.55, "site_grid": 8.73, "operations": 18.14, "total": 124.16, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 23.33, "electricity": 1.92, "site_grid": 1.68, "operations": 5.77, "total": 32.7, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 49.99, "electricity": 5.19, "site_grid": 3.6, "operations": 13.58, "total": 72.36, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 110.59, "electricity": 12.23, "site_grid": 7.97, "operations": 32.73, "total": 163.53, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.18, "electricity_eur_kwh": 0.1329, "electricity_usd_kwh": 0.15239643, "utilization": 0.7, "availability": 0.991, "facility_capex_eur_m": 0.62, "connection_capex_eur_m": 0.28 }, "datacenter_100mw": { "service_units": 612.4, "connection_mw": 100, "commissioned_it_mw": 87.0, "pue": 1.15, "electricity_eur_kwh": 0.122268, "electricity_usd_kwh": 0.1402047156, "utilization": 0.8, "availability": 0.9964, "facility_capex_eur_m": 760.7319713985004, "connection_capex_eur_m": 61.5193904251426, "construction_eur_m_per_it_mw": 8.748417671082754 } } }, { "code": "RO", "country": "Romania", "group": "EU", "electricity_eur_kwh": 0.1887, "pue": 1.16, "landed_hardware_multiplier": 1.08, "hurdle_rate": 0.098, "facility_capex_eur_m": 0.56, "connection_capex_eur_m": 0.26, "operations_labour_multiplier": 0.62, "availability": 0.988, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 19.57, "electricity": 2.09, "site_grid": 1.96, "operations": 3.26, "total": 26.88, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 41.94, "electricity": 5.66, "site_grid": 4.19, "operations": 7.56, "total": 59.35, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 92.78, "electricity": 13.33, "site_grid": 9.28, "operations": 18.02, "total": 133.41, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 24.71, "electricity": 2.68, "site_grid": 1.7, "operations": 5.45, "total": 34.54, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 52.94, "electricity": 7.27, "site_grid": 3.64, "operations": 12.89, "total": 76.76, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 117.13, "electricity": 17.13, "site_grid": 8.06, "operations": 31.23, "total": 173.56, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.16, "electricity_eur_kwh": 0.1887, "electricity_usd_kwh": 0.21638229, "utilization": 0.7, "availability": 0.988, "facility_capex_eur_m": 0.56, "connection_capex_eur_m": 0.26 }, "datacenter_100mw": { "service_units": 623.2, "connection_mw": 100, "commissioned_it_mw": 88.5, "pue": 1.13, "electricity_eur_kwh": 0.173604, "electricity_usd_kwh": 0.19907170680000003, "utilization": 0.8, "availability": 0.9952, "facility_capex_eur_m": 728.3311222930831, "connection_capex_eur_m": 57.12514825191813, "construction_eur_m_per_it_mw": 8.230141681911839 } } }, { "code": "SK", "country": "Slovakia", "group": "EU", "electricity_eur_kwh": 0.209, "pue": 1.14, "landed_hardware_multiplier": 1.06, "hurdle_rate": 0.085, "facility_capex_eur_m": 0.58, "connection_capex_eur_m": 0.27, "operations_labour_multiplier": 0.72, "availability": 0.991, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 18.75, "electricity": 2.27, "site_grid": 1.85, "operations": 3.24, "total": 26.11, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 40.17, "electricity": 6.15, "site_grid": 3.95, "operations": 7.53, "total": 57.8, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 88.86, "electricity": 14.49, "site_grid": 8.75, "operations": 17.96, "total": 130.05, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 23.63, "electricity": 2.91, "site_grid": 1.65, "operations": 5.65, "total": 33.84, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 50.62, "electricity": 7.89, "site_grid": 3.53, "operations": 13.33, "total": 75.37, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 111.99, "electricity": 18.59, "site_grid": 7.81, "operations": 32.19, "total": 170.58, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.14, "electricity_eur_kwh": 0.209, "electricity_usd_kwh": 0.2396603, "utilization": 0.7, "availability": 0.991, "facility_capex_eur_m": 0.58, "connection_capex_eur_m": 0.27 }, "datacenter_100mw": { "service_units": 634.4, "connection_mw": 100, "commissioned_it_mw": 90.1, "pue": 1.1099999999999999, "electricity_eur_kwh": 0.19228, "electricity_usd_kwh": 0.22048747600000002, "utilization": 0.8, "availability": 0.9964, "facility_capex_eur_m": 757.2308739869351, "connection_capex_eur_m": 59.32226933853037, "construction_eur_m_per_it_mw": 8.405262701254978 } } }, { "code": "SI", "country": "Slovenia", "group": "EU", "electricity_eur_kwh": 0.1503, "pue": 1.14, "landed_hardware_multiplier": 1.05, "hurdle_rate": 0.078, "facility_capex_eur_m": 0.6, "connection_capex_eur_m": 0.27, "operations_labour_multiplier": 0.8, "availability": 0.992, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 18.33, "electricity": 1.63, "site_grid": 1.8, "operations": 3.26, "total": 25.02, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 39.27, "electricity": 4.42, "site_grid": 3.85, "operations": 7.56, "total": 55.11, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 86.88, "electricity": 10.42, "site_grid": 8.53, "operations": 18.02, "total": 123.84, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 23.09, "electricity": 2.09, "site_grid": 1.62, "operations": 5.84, "total": 32.65, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 49.47, "electricity": 5.67, "site_grid": 3.48, "operations": 13.74, "total": 72.35, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 109.44, "electricity": 13.35, "site_grid": 7.7, "operations": 33.09, "total": 163.58, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.14, "electricity_eur_kwh": 0.1503, "electricity_usd_kwh": 0.17234901, "utilization": 0.7, "availability": 0.992, "facility_capex_eur_m": 0.6, "connection_capex_eur_m": 0.27 }, "datacenter_100mw": { "service_units": 634.4, "connection_mw": 100, "commissioned_it_mw": 90.1, "pue": 1.1099999999999999, "electricity_eur_kwh": 0.13827599999999998, "electricity_usd_kwh": 0.15856108919999998, "utilization": 0.8, "availability": 0.9968, "facility_capex_eur_m": 772.7913759846947, "connection_capex_eur_m": 59.32226933853037, "construction_eur_m_per_it_mw": 8.57798427343011 } } }, { "code": "ES", "country": "Spain", "group": "EU", "electricity_eur_kwh": 0.1324, "pue": 1.18, "landed_hardware_multiplier": 1.04, "hurdle_rate": 0.075, "facility_capex_eur_m": 0.66, "connection_capex_eur_m": 0.32, "operations_labour_multiplier": 0.78, "availability": 0.993, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 18.05, "electricity": 1.49, "site_grid": 1.89, "operations": 3.24, "total": 24.66, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 38.67, "electricity": 4.03, "site_grid": 4.04, "operations": 7.53, "total": 54.27, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 85.55, "electricity": 9.5, "site_grid": 8.94, "operations": 17.94, "total": 121.93, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 22.72, "electricity": 1.9, "site_grid": 1.8, "operations": 5.75, "total": 32.17, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 48.68, "electricity": 5.16, "site_grid": 3.86, "operations": 13.54, "total": 71.24, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 107.7, "electricity": 12.16, "site_grid": 8.53, "operations": 32.64, "total": 161.03, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.18, "electricity_eur_kwh": 0.1324, "electricity_usd_kwh": 0.15182308, "utilization": 0.7, "availability": 0.993, "facility_capex_eur_m": 0.66, "connection_capex_eur_m": 0.32 }, "datacenter_100mw": { "service_units": 612.4, "connection_mw": 100, "commissioned_it_mw": 87.0, "pue": 1.15, "electricity_eur_kwh": 0.121808, "electricity_usd_kwh": 0.1396772336, "utilization": 0.8, "availability": 0.9972, "facility_capex_eur_m": 789.8107061077976, "connection_capex_eur_m": 70.30787477159154, "construction_eur_m_per_it_mw": 9.082823120239672 } } }, { "code": "SE", "country": "Sweden", "group": "EU", "electricity_eur_kwh": 0.097, "pue": 1.09, "landed_hardware_multiplier": 1.01, "hurdle_rate": 0.062, "facility_capex_eur_m": 0.63, "connection_capex_eur_m": 0.29, "operations_labour_multiplier": 1.02, "availability": 0.996, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 17.09, "electricity": 1.01, "site_grid": 1.67, "operations": 3.24, "total": 23.01, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 36.62, "electricity": 2.75, "site_grid": 3.57, "operations": 7.52, "total": 50.46, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 81.02, "electricity": 6.47, "site_grid": 7.9, "operations": 17.92, "total": 113.31, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 21.48, "electricity": 1.29, "site_grid": 1.57, "operations": 6.32, "total": 30.66, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 46.03, "electricity": 3.48, "site_grid": 3.37, "operations": 14.75, "total": 67.63, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 101.82, "electricity": 8.21, "site_grid": 7.45, "operations": 35.32, "total": 152.8, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.09, "electricity_eur_kwh": 0.097, "electricity_usd_kwh": 0.1112299, "utilization": 0.7, "availability": 0.996, "facility_capex_eur_m": 0.63, "connection_capex_eur_m": 0.29 }, "datacenter_100mw": { "service_units": 658.2, "connection_mw": 100, "commissioned_it_mw": 93.5, "pue": 1.07, "electricity_eur_kwh": 0.08924, "electricity_usd_kwh": 0.102331508, "utilization": 0.8, "availability": 0.9984, "facility_capex_eur_m": 825.49614111669, "connection_capex_eur_m": 63.71651151175483, "construction_eur_m_per_it_mw": 8.832808709948583 } } }, { "code": "IS", "country": "Iceland", "group": "Europe", "electricity_eur_kwh": 0.075, "pue": 1.08, "landed_hardware_multiplier": 1.09, "hurdle_rate": 0.075, "facility_capex_eur_m": 0.67, "connection_capex_eur_m": 0.3, "operations_labour_multiplier": 1.0, "availability": 0.992, "evidence_grade": "C", "scales": { "datacenter_100mw": { "general": { "hardware": 18.92, "electricity": 0.78, "site_grid": 1.89, "operations": 3.43, "total": 25.02, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 40.54, "electricity": 2.13, "site_grid": 4.04, "operations": 7.93, "total": 54.64, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 89.7, "electricity": 5.01, "site_grid": 8.94, "operations": 18.84, "total": 122.48, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 23.84, "electricity": 0.99, "site_grid": 1.78, "operations": 6.54, "total": 33.15, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 51.07, "electricity": 2.68, "site_grid": 3.82, "operations": 15.22, "total": 72.8, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 112.99, "electricity": 6.31, "site_grid": 8.45, "operations": 36.38, "total": 164.13, "local_uncertainty_pct": 18 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.08, "electricity_eur_kwh": 0.075, "electricity_usd_kwh": 0.0860025, "utilization": 0.7, "availability": 0.992, "facility_capex_eur_m": 0.67, "connection_capex_eur_m": 0.3 }, "datacenter_100mw": { "service_units": 658.2, "connection_mw": 100, "commissioned_it_mw": 93.5, "pue": 1.07, "electricity_eur_kwh": 0.069, "electricity_usd_kwh": 0.0791223, "utilization": 0.8, "availability": 0.9968, "facility_capex_eur_m": 856.5556801198568, "connection_capex_eur_m": 65.91363259836707, "construction_eur_m_per_it_mw": 9.165145777282468 } } }, { "code": "NO", "country": "Norway", "group": "Europe", "electricity_eur_kwh": 0.0827, "pue": 1.09, "landed_hardware_multiplier": 1.02, "hurdle_rate": 0.063, "facility_capex_eur_m": 0.66, "connection_capex_eur_m": 0.3, "operations_labour_multiplier": 1.1, "availability": 0.996, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 17.29, "electricity": 0.86, "site_grid": 1.73, "operations": 3.3, "total": 23.18, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 37.05, "electricity": 2.34, "site_grid": 3.7, "operations": 7.65, "total": 50.74, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 81.97, "electricity": 5.52, "site_grid": 8.18, "operations": 18.22, "total": 113.89, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 21.73, "electricity": 1.1, "site_grid": 1.65, "operations": 6.58, "total": 31.05, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 46.57, "electricity": 2.97, "site_grid": 3.53, "operations": 15.3, "total": 68.37, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 103.02, "electricity": 7.0, "site_grid": 7.81, "operations": 36.54, "total": 154.37, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.09, "electricity_eur_kwh": 0.0827, "electricity_usd_kwh": 0.09483209, "utilization": 0.7, "availability": 0.996, "facility_capex_eur_m": 0.66, "connection_capex_eur_m": 0.3 }, "datacenter_100mw": { "service_units": 658.2, "connection_mw": 100, "commissioned_it_mw": 93.5, "pue": 1.07, "electricity_eur_kwh": 0.076084, "electricity_usd_kwh": 0.0872455228, "utilization": 0.8, "availability": 0.9984, "facility_capex_eur_m": 848.8619738541748, "connection_capex_eur_m": 65.91363259836707, "construction_eur_m_per_it_mw": 9.082823120239672 } } }, { "code": "CH", "country": "Switzerland", "group": "Europe", "electricity_eur_kwh": 0.228, "pue": 1.12, "landed_hardware_multiplier": 1.04, "hurdle_rate": 0.058, "facility_capex_eur_m": 0.82, "connection_capex_eur_m": 0.38, "operations_labour_multiplier": 1.22, "availability": 0.996, "evidence_grade": "C", "scales": { "datacenter_100mw": { "general": { "hardware": 17.47, "electricity": 2.43, "site_grid": 1.92, "operations": 3.42, "total": 25.23, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 37.43, "electricity": 6.58, "site_grid": 4.11, "operations": 7.91, "total": 56.02, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 82.81, "electricity": 15.49, "site_grid": 9.08, "operations": 18.78, "total": 126.16, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 21.96, "electricity": 3.1, "site_grid": 2.0, "operations": 6.98, "total": 34.04, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 47.04, "electricity": 8.42, "site_grid": 4.3, "operations": 16.16, "total": 75.92, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 104.08, "electricity": 19.82, "site_grid": 9.5, "operations": 38.45, "total": 171.84, "local_uncertainty_pct": 18 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.12, "electricity_eur_kwh": 0.228, "electricity_usd_kwh": 0.2614476, "utilization": 0.7, "availability": 0.996, "facility_capex_eur_m": 0.82, "connection_capex_eur_m": 0.38 }, "datacenter_100mw": { "service_units": 646.1, "connection_mw": 100, "commissioned_it_mw": 91.7, "pue": 1.09, "electricity_eur_kwh": 0.20976000000000003, "electricity_usd_kwh": 0.24053179200000005, "utilization": 0.8, "availability": 0.9984, "facility_capex_eur_m": 949.1968951176023, "connection_capex_eur_m": 83.49060129126495, "construction_eur_m_per_it_mw": 10.346246156781866 } } }, { "code": "GB", "country": "United Kingdom", "group": "Europe", "electricity_eur_kwh": 0.3052, "pue": 1.12, "landed_hardware_multiplier": 1.03, "hurdle_rate": 0.073, "facility_capex_eur_m": 0.78, "connection_capex_eur_m": 0.49, "operations_labour_multiplier": 1.08, "availability": 0.994, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 17.8, "electricity": 3.25, "site_grid": 2.1, "operations": 3.33, "total": 26.49, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 38.14, "electricity": 8.81, "site_grid": 4.51, "operations": 7.72, "total": 59.18, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 84.38, "electricity": 20.75, "site_grid": 9.97, "operations": 18.36, "total": 133.47, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 22.4, "electricity": 4.16, "site_grid": 2.31, "operations": 6.56, "total": 35.43, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 47.99, "electricity": 11.29, "site_grid": 4.94, "operations": 15.28, "total": 79.49, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 106.17, "electricity": 26.58, "site_grid": 10.93, "operations": 36.49, "total": 180.17, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.12, "electricity_eur_kwh": 0.3052, "electricity_usd_kwh": 0.34997284000000006, "utilization": 0.7, "availability": 0.994, "facility_capex_eur_m": 0.78, "connection_capex_eur_m": 0.49 }, "datacenter_100mw": { "service_units": 646.1, "connection_mw": 100, "commissioned_it_mw": 91.7, "pue": 1.09, "electricity_eur_kwh": 0.28078400000000003, "electricity_usd_kwh": 0.32197501280000007, "utilization": 0.8, "availability": 0.9976, "facility_capex_eur_m": 921.1381280338024, "connection_capex_eur_m": 107.65893324399954, "construction_eur_m_per_it_mw": 10.040405595568448 } } }, { "code": "US", "country": "United States", "group": "North America", "electricity_eur_kwh": 0.0752, "pue": 1.15, "landed_hardware_multiplier": 1.0, "hurdle_rate": 0.08, "facility_capex_eur_m": 0.7, "connection_capex_eur_m": 0.36, "operations_labour_multiplier": 1.12, "availability": 0.994, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 17.51, "electricity": 0.82, "site_grid": 2.03, "operations": 3.29, "total": 23.65, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 37.51, "electricity": 2.23, "site_grid": 4.34, "operations": 7.64, "total": 51.72, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 82.98, "electricity": 5.25, "site_grid": 9.6, "operations": 18.19, "total": 116.02, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 22.02, "electricity": 1.05, "site_grid": 2.0, "operations": 6.58, "total": 31.66, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 47.19, "electricity": 2.86, "site_grid": 4.28, "operations": 15.32, "total": 69.64, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 104.39, "electricity": 6.73, "site_grid": 9.46, "operations": 36.59, "total": 157.17, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.15, "electricity_eur_kwh": 0.0752, "electricity_usd_kwh": 0.08623184, "utilization": 0.7, "availability": 0.994, "facility_capex_eur_m": 0.7, "connection_capex_eur_m": 0.36 }, "datacenter_100mw": { "service_units": 628.8, "connection_mw": 100, "commissioned_it_mw": 89.3, "pue": 1.1199999999999999, "electricity_eur_kwh": 0.06918400000000001, "electricity_usd_kwh": 0.07933329280000001, "utilization": 0.8, "availability": 0.9976, "facility_capex_eur_m": 840.108341342845, "connection_capex_eur_m": 79.09635911804048, "construction_eur_m_per_it_mw": 9.409213423039864 } } }, { "code": "CA", "country": "Canada", "group": "North America", "electricity_eur_kwh": 0.074, "pue": 1.1, "landed_hardware_multiplier": 1.03, "hurdle_rate": 0.075, "facility_capex_eur_m": 0.68, "connection_capex_eur_m": 0.32, "operations_labour_multiplier": 1.02, "availability": 0.995, "evidence_grade": "C", "scales": { "datacenter_100mw": { "general": { "hardware": 17.86, "electricity": 0.77, "site_grid": 1.91, "operations": 3.29, "total": 23.83, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 38.27, "electricity": 2.1, "site_grid": 4.09, "operations": 7.63, "total": 52.08, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 84.66, "electricity": 4.94, "site_grid": 9.04, "operations": 18.16, "total": 116.8, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 22.46, "electricity": 0.99, "site_grid": 1.83, "operations": 6.39, "total": 31.67, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 48.12, "electricity": 2.69, "site_grid": 3.93, "operations": 14.9, "total": 69.63, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 106.45, "electricity": 6.32, "site_grid": 8.69, "operations": 35.65, "total": 157.11, "local_uncertainty_pct": 18 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.1, "electricity_eur_kwh": 0.074, "electricity_usd_kwh": 0.0848558, "utilization": 0.7, "availability": 0.995, "facility_capex_eur_m": 0.68, "connection_capex_eur_m": 0.32 }, "datacenter_100mw": { "service_units": 658.2, "connection_mw": 100, "commissioned_it_mw": 93.5, "pue": 1.07, "electricity_eur_kwh": 0.06808, "electricity_usd_kwh": 0.078067336, "utilization": 0.8, "availability": 0.998, "facility_capex_eur_m": 864.2035886160515, "connection_capex_eur_m": 70.30787477159154, "construction_eur_m_per_it_mw": 9.246978398191752 } } }, { "code": "MX", "country": "Mexico", "group": "North America", "electricity_eur_kwh": 0.113, "pue": 1.2, "landed_hardware_multiplier": 1.1, "hurdle_rate": 0.12, "facility_capex_eur_m": 0.56, "connection_capex_eur_m": 0.29, "operations_labour_multiplier": 0.62, "availability": 0.985, "evidence_grade": "C", "scales": { "datacenter_100mw": { "general": { "hardware": 20.75, "electricity": 1.3, "site_grid": 2.24, "operations": 3.33, "total": 27.61, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 44.45, "electricity": 3.51, "site_grid": 4.81, "operations": 7.71, "total": 60.48, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 98.33, "electricity": 8.28, "site_grid": 10.64, "operations": 18.35, "total": 135.6, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 26.23, "electricity": 1.67, "site_grid": 1.96, "operations": 5.53, "total": 35.39, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 56.2, "electricity": 4.52, "site_grid": 4.21, "operations": 13.07, "total": 78.0, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 124.34, "electricity": 10.64, "site_grid": 9.31, "operations": 31.63, "total": 175.92, "local_uncertainty_pct": 18 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.2, "electricity_eur_kwh": 0.113, "electricity_usd_kwh": 0.1295771, "utilization": 0.7, "availability": 0.985, "facility_capex_eur_m": 0.56, "connection_capex_eur_m": 0.29 }, "datacenter_100mw": { "service_units": 601.9, "connection_mw": 100, "commissioned_it_mw": 85.5, "pue": 1.17, "electricity_eur_kwh": 0.10396000000000001, "electricity_usd_kwh": 0.11921093200000002, "utilization": 0.8, "availability": 0.994, "facility_capex_eur_m": 703.4309129839179, "connection_capex_eur_m": 63.71651151175483, "construction_eur_m_per_it_mw": 8.230141681911839 } } }, { "code": "CN", "country": "China", "group": "Asia", "electricity_eur_kwh": 0.08, "pue": 1.16, "landed_hardware_multiplier": 1.0, "hurdle_rate": 0.075, "facility_capex_eur_m": 0.58, "connection_capex_eur_m": 0.28, "operations_labour_multiplier": 0.68, "availability": 0.995, "evidence_grade": "D", "scales": { "datacenter_100mw": { "general": { "hardware": 17.34, "electricity": 0.88, "site_grid": 1.74, "operations": 3.08, "total": 23.04, "local_uncertainty_pct": 25 }, "long_context": { "hardware": 37.15, "electricity": 2.39, "site_grid": 3.72, "operations": 7.18, "total": 50.45, "local_uncertainty_pct": 25 }, "agentic": { "hardware": 82.19, "electricity": 5.64, "site_grid": 8.23, "operations": 17.18, "total": 113.24, "local_uncertainty_pct": 25 } }, "onprem_250kw": { "general": { "hardware": 21.8, "electricity": 1.13, "site_grid": 1.58, "operations": 5.33, "total": 29.84, "local_uncertainty_pct": 25 }, "long_context": { "hardware": 46.71, "electricity": 3.06, "site_grid": 3.38, "operations": 12.63, "total": 65.79, "local_uncertainty_pct": 25 }, "agentic": { "hardware": 103.35, "electricity": 7.21, "site_grid": 7.47, "operations": 30.64, "total": 148.67, "local_uncertainty_pct": 25 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.16, "electricity_eur_kwh": 0.08, "electricity_usd_kwh": 0.09173600000000001, "utilization": 0.7, "availability": 0.995, "facility_capex_eur_m": 0.58, "connection_capex_eur_m": 0.28 }, "datacenter_100mw": { "service_units": 623.2, "connection_mw": 100, "commissioned_it_mw": 88.5, "pue": 1.13, "electricity_eur_kwh": 0.0736, "electricity_usd_kwh": 0.08439712, "utilization": 0.8, "availability": 0.998, "facility_capex_eur_m": 743.828557633184, "connection_capex_eur_m": 61.5193904251426, "construction_eur_m_per_it_mw": 8.405262701254978 } } }, { "code": "IN", "country": "India", "group": "Asia", "electricity_eur_kwh": 0.088, "pue": 1.24, "landed_hardware_multiplier": 1.17, "hurdle_rate": 0.115, "facility_capex_eur_m": 0.52, "connection_capex_eur_m": 0.25, "operations_labour_multiplier": 0.48, "availability": 0.982, "evidence_grade": "C", "scales": { "datacenter_100mw": { "general": { "hardware": 21.9, "electricity": 1.05, "site_grid": 2.08, "operations": 3.44, "total": 28.47, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 46.92, "electricity": 2.83, "site_grid": 4.46, "operations": 7.96, "total": 62.18, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 103.81, "electricity": 6.67, "site_grid": 9.86, "operations": 18.92, "total": 139.26, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 27.75, "electricity": 1.35, "site_grid": 1.74, "operations": 5.36, "total": 36.2, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 59.45, "electricity": 3.65, "site_grid": 3.74, "operations": 12.72, "total": 79.55, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 131.51, "electricity": 8.59, "site_grid": 8.27, "operations": 30.87, "total": 179.24, "local_uncertainty_pct": 18 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.24, "electricity_eur_kwh": 0.088, "electricity_usd_kwh": 0.1009096, "utilization": 0.7, "availability": 0.982, "facility_capex_eur_m": 0.52, "connection_capex_eur_m": 0.25 }, "datacenter_100mw": { "service_units": 582.0, "connection_mw": 100, "commissioned_it_mw": 82.6, "pue": 1.21, "electricity_eur_kwh": 0.08096, "electricity_usd_kwh": 0.09283683200000001, "utilization": 0.8, "availability": 0.9928, "facility_capex_eur_m": 650.59561424724, "connection_capex_eur_m": 54.92802716530589, "construction_eur_m_per_it_mw": 7.872206932391602 } } }, { "code": "JP", "country": "Japan", "group": "Asia", "electricity_eur_kwh": 0.139, "pue": 1.17, "landed_hardware_multiplier": 1.06, "hurdle_rate": 0.052, "facility_capex_eur_m": 0.78, "connection_capex_eur_m": 0.42, "operations_labour_multiplier": 0.95, "availability": 0.997, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 17.7, "electricity": 1.55, "site_grid": 1.85, "operations": 3.36, "total": 24.45, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 37.92, "electricity": 4.19, "site_grid": 3.95, "operations": 7.79, "total": 53.86, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 83.89, "electricity": 9.87, "site_grid": 8.75, "operations": 18.52, "total": 121.04, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 22.11, "electricity": 1.98, "site_grid": 1.94, "operations": 6.27, "total": 32.29, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 47.37, "electricity": 5.35, "site_grid": 4.15, "operations": 14.65, "total": 71.52, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 104.79, "electricity": 12.61, "site_grid": 9.18, "operations": 35.08, "total": 161.67, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.17, "electricity_eur_kwh": 0.139, "electricity_usd_kwh": 0.1593913, "utilization": 0.7, "availability": 0.997, "facility_capex_eur_m": 0.78, "connection_capex_eur_m": 0.42 }, "datacenter_100mw": { "service_units": 617.7, "connection_mw": 100, "commissioned_it_mw": 87.7, "pue": 1.14, "electricity_eur_kwh": 0.12788000000000002, "electricity_usd_kwh": 0.14663999600000002, "utilization": 0.8, "availability": 0.9988, "facility_capex_eur_m": 880.7373329446008, "connection_capex_eur_m": 92.27908563771389, "construction_eur_m_per_it_mw": 10.040405595568448 } } }, { "code": "KR", "country": "South Korea", "group": "Asia", "electricity_eur_kwh": 0.096, "pue": 1.17, "landed_hardware_multiplier": 1.06, "hurdle_rate": 0.07, "facility_capex_eur_m": 0.69, "connection_capex_eur_m": 0.36, "operations_labour_multiplier": 0.86, "availability": 0.995, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 18.21, "electricity": 1.07, "site_grid": 1.89, "operations": 3.32, "total": 24.49, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 39.02, "electricity": 2.9, "site_grid": 4.04, "operations": 7.7, "total": 53.66, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 86.33, "electricity": 6.82, "site_grid": 8.94, "operations": 18.32, "total": 120.42, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 22.9, "electricity": 1.37, "site_grid": 1.87, "operations": 6.03, "total": 32.17, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 49.07, "electricity": 3.71, "site_grid": 4.01, "operations": 14.13, "total": 70.92, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 108.56, "electricity": 8.73, "site_grid": 8.88, "operations": 33.94, "total": 160.11, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.17, "electricity_eur_kwh": 0.096, "electricity_usd_kwh": 0.1100832, "utilization": 0.7, "availability": 0.995, "facility_capex_eur_m": 0.69, "connection_capex_eur_m": 0.36 }, "datacenter_100mw": { "service_units": 617.7, "connection_mw": 100, "commissioned_it_mw": 87.7, "pue": 1.14, "electricity_eur_kwh": 0.08832000000000001, "electricity_usd_kwh": 0.10127654400000001, "utilization": 0.8, "availability": 0.998, "facility_capex_eur_m": 818.2746528999719, "connection_capex_eur_m": 79.09635911804048, "construction_eur_m_per_it_mw": 9.328331043059679 } } }, { "code": "TW", "country": "Taiwan", "group": "Asia", "electricity_eur_kwh": 0.117, "pue": 1.18, "landed_hardware_multiplier": 1.05, "hurdle_rate": 0.065, "facility_capex_eur_m": 0.7, "connection_capex_eur_m": 0.39, "operations_labour_multiplier": 0.82, "availability": 0.994, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 17.88, "electricity": 1.31, "site_grid": 1.85, "operations": 3.28, "total": 24.33, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 38.31, "electricity": 3.56, "site_grid": 3.97, "operations": 7.62, "total": 53.47, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 84.76, "electricity": 8.39, "site_grid": 8.78, "operations": 18.14, "total": 120.08, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 22.5, "electricity": 1.68, "site_grid": 1.9, "operations": 5.89, "total": 31.97, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 48.21, "electricity": 4.56, "site_grid": 4.06, "operations": 13.83, "total": 70.66, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 106.66, "electricity": 10.74, "site_grid": 8.99, "operations": 33.29, "total": 159.67, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.18, "electricity_eur_kwh": 0.117, "electricity_usd_kwh": 0.1341639, "utilization": 0.7, "availability": 0.994, "facility_capex_eur_m": 0.7, "connection_capex_eur_m": 0.39 }, "datacenter_100mw": { "service_units": 612.4, "connection_mw": 100, "commissioned_it_mw": 87.0, "pue": 1.15, "electricity_eur_kwh": 0.10764000000000001, "electricity_usd_kwh": 0.12343078800000003, "utilization": 0.8, "availability": 0.9976, "facility_capex_eur_m": 818.1924715686838, "connection_capex_eur_m": 85.6877223778772, "construction_eur_m_per_it_mw": 9.409213423039864 } } }, { "code": "SG", "country": "Singapore", "group": "Asia", "electricity_eur_kwh": 0.169, "pue": 1.25, "landed_hardware_multiplier": 1.05, "hurdle_rate": 0.06, "facility_capex_eur_m": 0.84, "connection_capex_eur_m": 0.55, "operations_labour_multiplier": 1.05, "availability": 0.997, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 17.7, "electricity": 2.01, "site_grid": 2.05, "operations": 3.44, "total": 25.2, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 37.91, "electricity": 5.45, "site_grid": 4.4, "operations": 7.95, "total": 55.71, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 83.88, "electricity": 12.85, "site_grid": 9.72, "operations": 18.87, "total": 125.32, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 22.23, "electricity": 2.57, "site_grid": 2.35, "operations": 6.52, "total": 33.66, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 47.62, "electricity": 6.95, "site_grid": 5.03, "operations": 15.18, "total": 74.79, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 105.36, "electricity": 16.38, "site_grid": 11.12, "operations": 36.28, "total": 169.13, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.25, "electricity_eur_kwh": 0.169, "electricity_usd_kwh": 0.19379230000000003, "utilization": 0.7, "availability": 0.997, "facility_capex_eur_m": 0.84, "connection_capex_eur_m": 0.55 }, "datacenter_100mw": { "service_units": 577.2, "connection_mw": 100, "commissioned_it_mw": 82.0, "pue": 1.22, "electricity_eur_kwh": 0.15548, "electricity_usd_kwh": 0.17828891600000002, "utilization": 0.8, "availability": 0.9988, "facility_capex_eur_m": 860.4036348140911, "connection_capex_eur_m": 120.84165976367296, "construction_eur_m_per_it_mw": 10.49692434473191 } } }, { "code": "AU", "country": "Australia", "group": "Other", "electricity_eur_kwh": 0.121, "pue": 1.17, "landed_hardware_multiplier": 1.08, "hurdle_rate": 0.08, "facility_capex_eur_m": 0.72, "connection_capex_eur_m": 0.34, "operations_labour_multiplier": 1.02, "availability": 0.994, "evidence_grade": "C", "scales": { "datacenter_100mw": { "general": { "hardware": 18.91, "electricity": 1.35, "site_grid": 2.05, "operations": 3.45, "total": 25.76, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 40.51, "electricity": 3.65, "site_grid": 4.39, "operations": 7.98, "total": 56.54, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 89.62, "electricity": 8.6, "site_grid": 9.72, "operations": 18.94, "total": 126.89, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 23.79, "electricity": 1.72, "site_grid": 2.0, "operations": 6.55, "total": 34.06, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 50.96, "electricity": 4.67, "site_grid": 4.28, "operations": 15.25, "total": 75.16, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 112.74, "electricity": 11.01, "site_grid": 9.46, "operations": 36.43, "total": 169.64, "local_uncertainty_pct": 18 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.17, "electricity_eur_kwh": 0.121, "electricity_usd_kwh": 0.1387507, "utilization": 0.7, "availability": 0.994, "facility_capex_eur_m": 0.72, "connection_capex_eur_m": 0.34 }, "datacenter_100mw": { "service_units": 617.7, "connection_mw": 100, "commissioned_it_mw": 87.7, "pue": 1.14, "electricity_eur_kwh": 0.11132, "electricity_usd_kwh": 0.127650644, "utilization": 0.8, "availability": 0.9976, "facility_capex_eur_m": 839.4389990023957, "connection_capex_eur_m": 74.70211694481601, "construction_eur_m_per_it_mw": 9.56960458862731 } } }, { "code": "BR", "country": "Brazil", "group": "Other", "electricity_eur_kwh": 0.127, "pue": 1.22, "landed_hardware_multiplier": 1.25, "hurdle_rate": 0.14, "facility_capex_eur_m": 0.6, "connection_capex_eur_m": 0.32, "operations_labour_multiplier": 0.58, "availability": 0.982, "evidence_grade": "C", "scales": { "datacenter_100mw": { "general": { "hardware": 24.42, "electricity": 1.48, "site_grid": 2.62, "operations": 3.69, "total": 32.21, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 52.33, "electricity": 4.02, "site_grid": 5.61, "operations": 8.48, "total": 70.45, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 115.77, "electricity": 9.47, "site_grid": 12.42, "operations": 20.06, "total": 157.72, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 30.93, "electricity": 1.91, "site_grid": 2.33, "operations": 5.9, "total": 41.08, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 66.27, "electricity": 5.18, "site_grid": 5.0, "operations": 13.88, "total": 90.33, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 146.62, "electricity": 12.2, "site_grid": 11.07, "operations": 33.43, "total": 203.31, "local_uncertainty_pct": 18 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.22, "electricity_eur_kwh": 0.127, "electricity_usd_kwh": 0.1456309, "utilization": 0.7, "availability": 0.982, "facility_capex_eur_m": 0.6, "connection_capex_eur_m": 0.32 }, "datacenter_100mw": { "service_units": 591.8, "connection_mw": 100, "commissioned_it_mw": 84.0, "pue": 1.19, "electricity_eur_kwh": 0.11684000000000001, "electricity_usd_kwh": 0.133980428, "utilization": 0.8, "availability": 0.9928, "facility_capex_eur_m": 720.8390145739588, "connection_capex_eur_m": 70.30787477159154, "construction_eur_m_per_it_mw": 8.57798427343011 } } }, { "code": "CL", "country": "Chile", "group": "Other", "electricity_eur_kwh": 0.105, "pue": 1.17, "landed_hardware_multiplier": 1.12, "hurdle_rate": 0.105, "facility_capex_eur_m": 0.59, "connection_capex_eur_m": 0.3, "operations_labour_multiplier": 0.66, "availability": 0.988, "evidence_grade": "C", "scales": { "datacenter_100mw": { "general": { "hardware": 20.55, "electricity": 1.17, "site_grid": 2.12, "operations": 3.38, "total": 27.22, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 44.03, "electricity": 3.18, "site_grid": 4.55, "operations": 7.82, "total": 59.58, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 97.42, "electricity": 7.48, "site_grid": 10.06, "operations": 18.6, "total": 133.56, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 25.94, "electricity": 1.51, "site_grid": 1.91, "operations": 5.69, "total": 35.05, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 55.58, "electricity": 4.08, "site_grid": 4.09, "operations": 13.41, "total": 77.17, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 122.97, "electricity": 9.61, "site_grid": 9.06, "operations": 32.37, "total": 174.01, "local_uncertainty_pct": 18 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.17, "electricity_eur_kwh": 0.105, "electricity_usd_kwh": 0.1204035, "utilization": 0.7, "availability": 0.988, "facility_capex_eur_m": 0.59, "connection_capex_eur_m": 0.3 }, "datacenter_100mw": { "service_units": 617.7, "connection_mw": 100, "commissioned_it_mw": 87.7, "pue": 1.14, "electricity_eur_kwh": 0.0966, "electricity_usd_kwh": 0.11077122000000002, "utilization": 0.8, "availability": 0.9952, "facility_capex_eur_m": 744.904934339514, "connection_capex_eur_m": 65.91363259836707, "construction_eur_m_per_it_mw": 8.49191625147046 } } }, { "code": "SA", "country": "Saudi Arabia", "group": "Other", "electricity_eur_kwh": 0.056, "pue": 1.24, "landed_hardware_multiplier": 1.08, "hurdle_rate": 0.078, "facility_capex_eur_m": 0.62, "connection_capex_eur_m": 0.3, "operations_labour_multiplier": 0.72, "availability": 0.992, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 18.85, "electricity": 0.66, "site_grid": 1.86, "operations": 3.34, "total": 24.71, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 40.39, "electricity": 1.8, "site_grid": 3.98, "operations": 7.73, "total": 53.9, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 89.36, "electricity": 4.23, "site_grid": 8.8, "operations": 18.4, "total": 120.79, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 23.75, "electricity": 0.85, "site_grid": 1.72, "operations": 5.71, "total": 32.02, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 50.88, "electricity": 2.3, "site_grid": 3.68, "operations": 13.45, "total": 70.31, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 112.56, "electricity": 5.41, "site_grid": 8.14, "operations": 32.46, "total": 158.57, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.24, "electricity_eur_kwh": 0.056, "electricity_usd_kwh": 0.0642152, "utilization": 0.7, "availability": 0.992, "facility_capex_eur_m": 0.62, "connection_capex_eur_m": 0.3 }, "datacenter_100mw": { "service_units": 582.0, "connection_mw": 100, "commissioned_it_mw": 82.6, "pue": 1.21, "electricity_eur_kwh": 0.05152, "electricity_usd_kwh": 0.05907798400000001, "utilization": 0.8, "availability": 0.9968, "facility_capex_eur_m": 723.0097248828722, "connection_capex_eur_m": 65.91363259836707, "construction_eur_m_per_it_mw": 8.748417671082754 } } }, { "code": "AE", "country": "United Arab Emirates", "group": "Other", "electricity_eur_kwh": 0.105, "pue": 1.25, "landed_hardware_multiplier": 1.07, "hurdle_rate": 0.073, "facility_capex_eur_m": 0.72, "connection_capex_eur_m": 0.37, "operations_labour_multiplier": 0.85, "availability": 0.995, "evidence_grade": "B", "scales": { "datacenter_100mw": { "general": { "hardware": 18.49, "electricity": 1.25, "site_grid": 1.98, "operations": 3.38, "total": 25.1, "local_uncertainty_pct": 18 }, "long_context": { "hardware": 39.61, "electricity": 3.39, "site_grid": 4.25, "operations": 7.83, "total": 55.08, "local_uncertainty_pct": 18 }, "agentic": { "hardware": 87.63, "electricity": 7.99, "site_grid": 9.4, "operations": 18.61, "total": 123.63, "local_uncertainty_pct": 18 } }, "onprem_250kw": { "general": { "hardware": 23.24, "electricity": 1.6, "site_grid": 1.98, "operations": 6.03, "total": 32.85, "local_uncertainty_pct": 12 }, "long_context": { "hardware": 49.8, "electricity": 4.33, "site_grid": 4.23, "operations": 14.13, "total": 72.5, "local_uncertainty_pct": 12 }, "agentic": { "hardware": 110.18, "electricity": 10.2, "site_grid": 9.37, "operations": 33.96, "total": 163.7, "local_uncertainty_pct": 12 } } }, "scale_inputs": { "onprem_250kw": { "service_units": 1.0, "connection_mw": 0.25, "pue": 1.25, "electricity_eur_kwh": 0.105, "electricity_usd_kwh": 0.1204035, "utilization": 0.7, "availability": 0.995, "facility_capex_eur_m": 0.72, "connection_capex_eur_m": 0.37 }, "datacenter_100mw": { "service_units": 577.2, "connection_mw": 100, "commissioned_it_mw": 82.0, "pue": 1.22, "electricity_eur_kwh": 0.0966, "electricity_usd_kwh": 0.11077122000000002, "utilization": 0.8, "availability": 0.998, "facility_capex_eur_m": 784.3938187399435, "connection_capex_eur_m": 81.29348020465272, "construction_eur_m_per_it_mw": 9.56960458862731 } } } ] }