{
  "publicInput": {
    "fleet": [
      {
        "th": 100,
        "wattsPerTH": 12,
        "kind": "ORDINARY_PURCHASED"
      }
    ],
    "assumptions": {
      "asOf": "2026-10-19",
      "btcPriceUSD": 80000,
      "gomPriceUSD": 0.4,
      "satsPerTHDay": 50,
      "maintenanceUSDPerTHDay": 0.01,
      "referenceWattsPerTH": 15,
      "serviceUSDPerTHDay": 0.002,
      "vipDiscountPct": 2,
      "serviceButtonDiscountPct": 3,
      "serviceButtonSuccessPct": 100,
      "gomPaymentDiscountPct": 20,
      "annualMaintenanceChangePct": 0,
      "annualProductionDegradationPct": 0,
      "thPriceUSD": 17.99,
      "gomReinvestmentFeePct": 1,
      "thReinvestmentBonusPct": 0
    },
    "position": {
      "looseGOM": 250,
      "lockedGOM": 250,
      "weeklyRewardGOMPerLockedGOM": 0.01
    },
    "reserveDays": 7,
    "payMaintenanceWithGOM": true,
    "bonusRewardsReinvestmentEligible": false
  },
  "advancedInput": {
    "confirmedInputs": true,
    "assumptions": {
      "asOf": "2026-10-19",
      "btcPriceUSD": 80000,
      "gomPriceUSD": 0.4,
      "satsPerTHDay": 50,
      "maintenanceUSDPerTHDay": 0.01,
      "referenceWattsPerTH": 12,
      "serviceUSDPerTHDay": 0.002,
      "vipDiscountPct": 2,
      "serviceButtonDiscountPct": 3,
      "serviceButtonSuccessPct": 100,
      "gomPaymentDiscountPct": 20,
      "annualMaintenanceChangePct": 0,
      "annualProductionDegradationPct": 0,
      "thPriceUSD": 17.99,
      "gomReinvestmentFeePct": 1,
      "thReinvestmentBonusPct": 0
    },
    "position": {
      "looseGOM": 250,
      "lockedGOM": 250,
      "weeklyRewardGOMPerLockedGOM": 0.01
    },
    "horizonDays": 365,
    "objective": "MAXIMIZE_FLYWHEEL",
    "availableCapitalUSD": 2000,
    "fleet": [
      {
        "th": 100,
        "wattsPerTH": 20,
        "kind": "ORDINARY_PURCHASED",
        "mnpl": false,
        "listedForSale": false,
        "upgradeSubscription": false,
        "inScope": true
      },
      {
        "th": 50,
        "wattsPerTH": 12,
        "kind": "ORDINARY_PURCHASED",
        "mnpl": false,
        "listedForSale": false,
        "upgradeSubscription": false,
        "inScope": true
      },
      {
        "th": 25,
        "wattsPerTH": 12,
        "kind": "ORDINARY_PURCHASED",
        "mnpl": false,
        "listedForSale": false,
        "upgradeSubscription": false,
        "inScope": true
      }
    ],
    "reserveFloorDays": 7,
    "reserveTargetDays": 7,
    "payMaintenanceWithGOM": true,
    "bonusRewardsReinvestmentEligible": false,
    "rewardDestination": "TH",
    "thTargetIndex": 1,
    "fundedTHCap": 5000,
    "newMinerPricePerTHUSD": 17.99,
    "newMinerWPerTH": 12,
    "efficiencyPriceSteps": {
      "13": 1,
      "14": 1,
      "15": 1,
      "16": 1,
      "17": 1,
      "18": 1,
      "19": 1,
      "20": 1
    }
  },
  "scenario": {
    "btcGrowthPct": 0,
    "difficultyGrowthPct": 0,
    "gomGrowthPct": 0,
    "minerResidualGrowthPct": -20,
    "horizonYears": 1,
    "hurdle": 1.1
  }
}