{
  "attack": [
    {
      "model": "l7",
      "honest_phs": 1.5,
      "target_share": 0.51,
      "additional_phs": "1.561224489795918367346938776",
      "units": 172511,
      "gross_list_price_usd": "124897964",
      "power_mw": "562.040838",
      "energy_usd_hour_at_010": "56204.08380000"
    },
    {
      "model": "l7",
      "honest_phs": 1.5,
      "target_share": 0.6,
      "additional_phs": "2.25",
      "units": 248619,
      "gross_list_price_usd": "180000156",
      "power_mw": "810.000702",
      "energy_usd_hour_at_010": "81000.07020000"
    },
    {
      "model": "l7",
      "honest_phs": 3,
      "target_share": 0.51,
      "additional_phs": "3.122448979591836734693877551",
      "units": 345022,
      "gross_list_price_usd": "249795928",
      "power_mw": "1124.081676",
      "energy_usd_hour_at_010": "112408.16760000"
    },
    {
      "model": "l7",
      "honest_phs": 3,
      "target_share": 0.6,
      "additional_phs": "4.5",
      "units": 497238,
      "gross_list_price_usd": "360000312",
      "power_mw": "1620.001404",
      "energy_usd_hour_at_010": "162000.14040000"
    },
    {
      "model": "l7",
      "honest_phs": 4.5,
      "target_share": 0.51,
      "additional_phs": "4.683673469387755102040816327",
      "units": 517533,
      "gross_list_price_usd": "374693892",
      "power_mw": "1686.122514",
      "energy_usd_hour_at_010": "168612.25140000"
    },
    {
      "model": "l7",
      "honest_phs": 4.5,
      "target_share": 0.6,
      "additional_phs": "6.75",
      "units": 745857,
      "gross_list_price_usd": "540000468",
      "power_mw": "2430.002106",
      "energy_usd_hour_at_010": "243000.21060000"
    },
    {
      "model": "l9",
      "honest_phs": 1.5,
      "target_share": 0.51,
      "additional_phs": "1.561224489795918367346938776",
      "units": 97577,
      "gross_list_price_usd": "327858720",
      "power_mw": "327.85872",
      "energy_usd_hour_at_010": "32785.8720000"
    },
    {
      "model": "l9",
      "honest_phs": 1.5,
      "target_share": 0.6,
      "additional_phs": "2.25",
      "units": 140625,
      "gross_list_price_usd": "472500000",
      "power_mw": "472.5",
      "energy_usd_hour_at_010": "47250.000"
    },
    {
      "model": "l9",
      "honest_phs": 3,
      "target_share": 0.51,
      "additional_phs": "3.122448979591836734693877551",
      "units": 195154,
      "gross_list_price_usd": "655717440",
      "power_mw": "655.71744",
      "energy_usd_hour_at_010": "65571.7440000"
    },
    {
      "model": "l9",
      "honest_phs": 3,
      "target_share": 0.6,
      "additional_phs": "4.5",
      "units": 281250,
      "gross_list_price_usd": "945000000",
      "power_mw": "945",
      "energy_usd_hour_at_010": "94500.00"
    },
    {
      "model": "l9",
      "honest_phs": 4.5,
      "target_share": 0.51,
      "additional_phs": "4.683673469387755102040816327",
      "units": 292730,
      "gross_list_price_usd": "983572800",
      "power_mw": "983.5728",
      "energy_usd_hour_at_010": "98357.280000"
    },
    {
      "model": "l9",
      "honest_phs": 4.5,
      "target_share": 0.6,
      "additional_phs": "6.75",
      "units": 421875,
      "gross_list_price_usd": "1417500000",
      "power_mw": "1417.5",
      "energy_usd_hour_at_010": "141750.000"
    },
    {
      "model": "l11",
      "honest_phs": 1.5,
      "target_share": 0.51,
      "additional_phs": "1.561224489795918367346938776",
      "units": 78062,
      "gross_list_price_usd": "732221560",
      "power_mw": "287.26816",
      "energy_usd_hour_at_010": "28726.8160000"
    },
    {
      "model": "l11",
      "honest_phs": 1.5,
      "target_share": 0.6,
      "additional_phs": "2.25",
      "units": 112500,
      "gross_list_price_usd": "1055250000",
      "power_mw": "414",
      "energy_usd_hour_at_010": "41400.00"
    },
    {
      "model": "l11",
      "honest_phs": 3,
      "target_share": 0.51,
      "additional_phs": "3.122448979591836734693877551",
      "units": 156123,
      "gross_list_price_usd": "1464433740",
      "power_mw": "574.53264",
      "energy_usd_hour_at_010": "57453.2640000"
    },
    {
      "model": "l11",
      "honest_phs": 3,
      "target_share": 0.6,
      "additional_phs": "4.5",
      "units": 225000,
      "gross_list_price_usd": "2110500000",
      "power_mw": "828",
      "energy_usd_hour_at_010": "82800.00"
    },
    {
      "model": "l11",
      "honest_phs": 4.5,
      "target_share": 0.51,
      "additional_phs": "4.683673469387755102040816327",
      "units": 234184,
      "gross_list_price_usd": "2196645920",
      "power_mw": "861.79712",
      "energy_usd_hour_at_010": "86179.7120000"
    },
    {
      "model": "l11",
      "honest_phs": 4.5,
      "target_share": 0.6,
      "additional_phs": "6.75",
      "units": 337500,
      "gross_list_price_usd": "3165750000",
      "power_mw": "1242",
      "energy_usd_hour_at_010": "124200.00"
    },
    {
      "model": "l11hu2",
      "honest_phs": 1.5,
      "target_share": 0.51,
      "additional_phs": "1.561224489795918367346938776",
      "units": 44607,
      "gross_list_price_usd": "732223905",
      "power_mw": "257.605425",
      "energy_usd_hour_at_010": "25760.54250000"
    },
    {
      "model": "l11hu2",
      "honest_phs": 1.5,
      "target_share": 0.6,
      "additional_phs": "2.25",
      "units": 64286,
      "gross_list_price_usd": "1055254690",
      "power_mw": "371.25165",
      "energy_usd_hour_at_010": "37125.1650000"
    },
    {
      "model": "l11hu2",
      "honest_phs": 3,
      "target_share": 0.51,
      "additional_phs": "3.122448979591836734693877551",
      "units": 89213,
      "gross_list_price_usd": "1464431395",
      "power_mw": "515.205075",
      "energy_usd_hour_at_010": "51520.50750000"
    },
    {
      "model": "l11hu2",
      "honest_phs": 3,
      "target_share": 0.6,
      "additional_phs": "4.5",
      "units": 128572,
      "gross_list_price_usd": "2110509380",
      "power_mw": "742.5033",
      "energy_usd_hour_at_010": "74250.330000"
    },
    {
      "model": "l11hu2",
      "honest_phs": 4.5,
      "target_share": 0.51,
      "additional_phs": "4.683673469387755102040816327",
      "units": 133820,
      "gross_list_price_usd": "2196655300",
      "power_mw": "772.8105",
      "energy_usd_hour_at_010": "77281.050000"
    },
    {
      "model": "l11hu2",
      "honest_phs": 4.5,
      "target_share": 0.6,
      "additional_phs": "6.75",
      "units": 192858,
      "gross_list_price_usd": "3165764070",
      "power_mw": "1113.75495",
      "energy_usd_hour_at_010": "111375.4950000"
    },
    {
      "model": "dg2plus",
      "honest_phs": 1.5,
      "target_share": 0.51,
      "additional_phs": "1.561224489795918367346938776",
      "units": 76158,
      "gross_list_price_usd": "765007110",
      "power_mw": "297.0162",
      "energy_usd_hour_at_010": "29701.620000"
    },
    {
      "model": "dg2plus",
      "honest_phs": 1.5,
      "target_share": 0.6,
      "additional_phs": "2.25",
      "units": 109757,
      "gross_list_price_usd": "1102509065",
      "power_mw": "428.0523",
      "energy_usd_hour_at_010": "42805.230000"
    },
    {
      "model": "dg2plus",
      "honest_phs": 3,
      "target_share": 0.51,
      "additional_phs": "3.122448979591836734693877551",
      "units": 152315,
      "gross_list_price_usd": "1530004175",
      "power_mw": "594.0285",
      "energy_usd_hour_at_010": "59402.850000"
    },
    {
      "model": "dg2plus",
      "honest_phs": 3,
      "target_share": 0.6,
      "additional_phs": "4.5",
      "units": 219513,
      "gross_list_price_usd": "2205008085",
      "power_mw": "856.1007",
      "energy_usd_hour_at_010": "85610.070000"
    },
    {
      "model": "dg2plus",
      "honest_phs": 4.5,
      "target_share": 0.51,
      "additional_phs": "4.683673469387755102040816327",
      "units": 228472,
      "gross_list_price_usd": "2295001240",
      "power_mw": "891.0408",
      "energy_usd_hour_at_010": "89104.080000"
    },
    {
      "model": "dg2plus",
      "honest_phs": 4.5,
      "target_share": 0.6,
      "additional_phs": "6.75",
      "units": 329269,
      "gross_list_price_usd": "3307507105",
      "power_mw": "1284.1491",
      "energy_usd_hour_at_010": "128414.910000"
    },
    {
      "model": "mini-default",
      "honest_phs": 1.5,
      "target_share": 0.51,
      "additional_phs": "1.561224489795918367346938776",
      "units": 1927438,
      "gross_list_price_usd": "913605612",
      "power_mw": "963.719",
      "energy_usd_hour_at_010": "96371.90000"
    },
    {
      "model": "mini-default",
      "honest_phs": 1.5,
      "target_share": 0.6,
      "additional_phs": "2.25",
      "units": 2777778,
      "gross_list_price_usd": "1316666772",
      "power_mw": "1388.889",
      "energy_usd_hour_at_010": "138888.90000"
    },
    {
      "model": "mini-default",
      "honest_phs": 3,
      "target_share": 0.51,
      "additional_phs": "3.122448979591836734693877551",
      "units": 3854876,
      "gross_list_price_usd": "1827211224",
      "power_mw": "1927.438",
      "energy_usd_hour_at_010": "192743.80000"
    },
    {
      "model": "mini-default",
      "honest_phs": 3,
      "target_share": 0.6,
      "additional_phs": "4.5",
      "units": 5555556,
      "gross_list_price_usd": "2633333544",
      "power_mw": "2777.778",
      "energy_usd_hour_at_010": "277777.80000"
    },
    {
      "model": "mini-default",
      "honest_phs": 4.5,
      "target_share": 0.51,
      "additional_phs": "4.683673469387755102040816327",
      "units": 5782313,
      "gross_list_price_usd": "2740816362",
      "power_mw": "2891.1565",
      "energy_usd_hour_at_010": "289115.650000"
    },
    {
      "model": "mini-default",
      "honest_phs": 4.5,
      "target_share": 0.6,
      "additional_phs": "6.75",
      "units": 8333334,
      "gross_list_price_usd": "3950000316",
      "power_mw": "4166.667",
      "energy_usd_hour_at_010": "416666.70000"
    },
    {
      "model": "mini-low",
      "honest_phs": 1.5,
      "target_share": 0.51,
      "additional_phs": "1.561224489795918367346938776",
      "units": 2518105,
      "gross_list_price_usd": "1193581770",
      "power_mw": "755.4315",
      "energy_usd_hour_at_010": "75543.150000"
    },
    {
      "model": "mini-low",
      "honest_phs": 1.5,
      "target_share": 0.6,
      "additional_phs": "2.25",
      "units": 3629033,
      "gross_list_price_usd": "1720161642",
      "power_mw": "1088.7099",
      "energy_usd_hour_at_010": "108870.990000"
    },
    {
      "model": "mini-low",
      "honest_phs": 3,
      "target_share": 0.51,
      "additional_phs": "3.122448979591836734693877551",
      "units": 5036209,
      "gross_list_price_usd": "2387163066",
      "power_mw": "1510.8627",
      "energy_usd_hour_at_010": "151086.270000"
    },
    {
      "model": "mini-low",
      "honest_phs": 3,
      "target_share": 0.6,
      "additional_phs": "4.5",
      "units": 7258065,
      "gross_list_price_usd": "3440322810",
      "power_mw": "2177.4195",
      "energy_usd_hour_at_010": "217741.950000"
    },
    {
      "model": "mini-low",
      "honest_phs": 4.5,
      "target_share": 0.51,
      "additional_phs": "4.683673469387755102040816327",
      "units": 7554313,
      "gross_list_price_usd": "3580744362",
      "power_mw": "2266.2939",
      "energy_usd_hour_at_010": "226629.390000"
    },
    {
      "model": "mini-low",
      "honest_phs": 4.5,
      "target_share": 0.6,
      "additional_phs": "6.75",
      "units": 10887097,
      "gross_list_price_usd": "5160483978",
      "power_mw": "3266.1291",
      "energy_usd_hour_at_010": "326612.910000"
    }
  ],
  "payment_denominator": {
    "all_orders": 1424519,
    "offchain_orders": 100114,
    "eligible_if_exclusion_applies": 1324405,
    "naive_total_times_share": "205130.736",
    "excluded_base_times_share": "190714.320",
    "denominator_gap_estimated_orders": "14416.416",
    "half_005pp_uncertainty_on_excluded_base": "662.2025"
  },
  "card_sale_scenarios": [
    {
      "budget_eur": "100",
      "spread_percent": 0.25,
      "fixed_fee_eur": 0,
      "net_eur": "99.7500",
      "effective_cost_percent": "0.2500"
    },
    {
      "budget_eur": "100",
      "spread_percent": 0.25,
      "fixed_fee_eur": 1,
      "net_eur": "98.7500",
      "effective_cost_percent": "1.2500"
    },
    {
      "budget_eur": "100",
      "spread_percent": 1,
      "fixed_fee_eur": 0,
      "net_eur": "99.00",
      "effective_cost_percent": "1.00"
    },
    {
      "budget_eur": "100",
      "spread_percent": 1,
      "fixed_fee_eur": 1,
      "net_eur": "98.00",
      "effective_cost_percent": "2.00"
    },
    {
      "budget_eur": "100",
      "spread_percent": 2,
      "fixed_fee_eur": 0,
      "net_eur": "98.00",
      "effective_cost_percent": "2.00"
    },
    {
      "budget_eur": "100",
      "spread_percent": 2,
      "fixed_fee_eur": 1,
      "net_eur": "97.00",
      "effective_cost_percent": "3.00"
    }
  ],
  "synthetic_treasury": [
    {
      "ltc_price_usd": 50,
      "shares": 1000,
      "ltc_per_share": "1",
      "scenario_equity_usd": "57000",
      "nav_per_share_usd": "57",
      "price_to_nav": 0.6,
      "scenario_share_price_usd": "34.2"
    },
    {
      "ltc_price_usd": 50,
      "shares": 1000,
      "ltc_per_share": "1",
      "scenario_equity_usd": "57000",
      "nav_per_share_usd": "57",
      "price_to_nav": 0.8,
      "scenario_share_price_usd": "45.6"
    },
    {
      "ltc_price_usd": 50,
      "shares": 1000,
      "ltc_per_share": "1",
      "scenario_equity_usd": "57000",
      "nav_per_share_usd": "57",
      "price_to_nav": 1.2,
      "scenario_share_price_usd": "68.4"
    },
    {
      "ltc_price_usd": 50,
      "shares": 1200,
      "ltc_per_share": "0.8333333333333333333333333333",
      "scenario_equity_usd": "57000",
      "nav_per_share_usd": "47.5",
      "price_to_nav": 0.6,
      "scenario_share_price_usd": "28.50"
    },
    {
      "ltc_price_usd": 50,
      "shares": 1200,
      "ltc_per_share": "0.8333333333333333333333333333",
      "scenario_equity_usd": "57000",
      "nav_per_share_usd": "47.5",
      "price_to_nav": 0.8,
      "scenario_share_price_usd": "38.00"
    },
    {
      "ltc_price_usd": 50,
      "shares": 1200,
      "ltc_per_share": "0.8333333333333333333333333333",
      "scenario_equity_usd": "57000",
      "nav_per_share_usd": "47.5",
      "price_to_nav": 1.2,
      "scenario_share_price_usd": "57.00"
    },
    {
      "ltc_price_usd": 70,
      "shares": 1000,
      "ltc_per_share": "1",
      "scenario_equity_usd": "77000",
      "nav_per_share_usd": "77",
      "price_to_nav": 0.6,
      "scenario_share_price_usd": "46.2"
    },
    {
      "ltc_price_usd": 70,
      "shares": 1000,
      "ltc_per_share": "1",
      "scenario_equity_usd": "77000",
      "nav_per_share_usd": "77",
      "price_to_nav": 0.8,
      "scenario_share_price_usd": "61.6"
    },
    {
      "ltc_price_usd": 70,
      "shares": 1000,
      "ltc_per_share": "1",
      "scenario_equity_usd": "77000",
      "nav_per_share_usd": "77",
      "price_to_nav": 1.2,
      "scenario_share_price_usd": "92.4"
    },
    {
      "ltc_price_usd": 70,
      "shares": 1200,
      "ltc_per_share": "0.8333333333333333333333333333",
      "scenario_equity_usd": "77000",
      "nav_per_share_usd": "64.16666666666666666666666667",
      "price_to_nav": 0.6,
      "scenario_share_price_usd": "38.50000000000000000000000000"
    },
    {
      "ltc_price_usd": 70,
      "shares": 1200,
      "ltc_per_share": "0.8333333333333333333333333333",
      "scenario_equity_usd": "77000",
      "nav_per_share_usd": "64.16666666666666666666666667",
      "price_to_nav": 0.8,
      "scenario_share_price_usd": "51.33333333333333333333333334"
    },
    {
      "ltc_price_usd": 70,
      "shares": 1200,
      "ltc_per_share": "0.8333333333333333333333333333",
      "scenario_equity_usd": "77000",
      "nav_per_share_usd": "64.16666666666666666666666667",
      "price_to_nav": 1.2,
      "scenario_share_price_usd": "77.00000000000000000000000000"
    },
    {
      "ltc_price_usd": 100,
      "shares": 1000,
      "ltc_per_share": "1",
      "scenario_equity_usd": "107000",
      "nav_per_share_usd": "107",
      "price_to_nav": 0.6,
      "scenario_share_price_usd": "64.2"
    },
    {
      "ltc_price_usd": 100,
      "shares": 1000,
      "ltc_per_share": "1",
      "scenario_equity_usd": "107000",
      "nav_per_share_usd": "107",
      "price_to_nav": 0.8,
      "scenario_share_price_usd": "85.6"
    },
    {
      "ltc_price_usd": 100,
      "shares": 1000,
      "ltc_per_share": "1",
      "scenario_equity_usd": "107000",
      "nav_per_share_usd": "107",
      "price_to_nav": 1.2,
      "scenario_share_price_usd": "128.4"
    },
    {
      "ltc_price_usd": 100,
      "shares": 1200,
      "ltc_per_share": "0.8333333333333333333333333333",
      "scenario_equity_usd": "107000",
      "nav_per_share_usd": "89.16666666666666666666666667",
      "price_to_nav": 0.6,
      "scenario_share_price_usd": "53.50000000000000000000000000"
    },
    {
      "ltc_price_usd": 100,
      "shares": 1200,
      "ltc_per_share": "0.8333333333333333333333333333",
      "scenario_equity_usd": "107000",
      "nav_per_share_usd": "89.16666666666666666666666667",
      "price_to_nav": 0.8,
      "scenario_share_price_usd": "71.33333333333333333333333334"
    },
    {
      "ltc_price_usd": 100,
      "shares": 1200,
      "ltc_per_share": "0.8333333333333333333333333333",
      "scenario_equity_usd": "107000",
      "nav_per_share_usd": "89.16666666666666666666666667",
      "price_to_nav": 1.2,
      "scenario_share_price_usd": "107.0000000000000000000000000"
    }
  ]
}