{
  "snapshot_utc": "2026-09-30T23:43:28+00:00",
  "results": [
    {
      "id": "l7",
      "name": "Antminer L7 9050M",
      "ghs": 9.05,
      "watts": 3258,
      "joules_mh": 0.36,
      "ltc_before_fee": 0.011743405751211704,
      "doge_before_fee": 46.52011253026699,
      "ltc_revenue_after_fee": 0.7730284730227124,
      "doge_revenue_after_fee": 4.310963004044806,
      "revenue_after_fee": 5.083991477067519,
      "active_kwh_day": 74.28240000000001,
      "electricity_usd_day": 7.4282400000000015,
      "overhead_usd_day": 0,
      "margin_usd_day": -2.3442485229324825,
      "break_even_usd_kwh": 0.0684414003460782,
      "static_payback_days_machine_only": null,
      "break_even_pln_kwh": 0.26315034019063605,
      "margins_by_rate": {
        "0.05": 1.3698714770675182,
        "0.1": -2.3442485229324825,
        "0.15": -6.058368522932483,
        "0.2": -9.772488522932484,
        "0.3": -17.200728522932486
      }
    },
    {
      "id": "l9",
      "name": "Antminer L9 16G",
      "ghs": 16,
      "watts": 3360,
      "joules_mh": 0.21,
      "ltc_before_fee": 0.02076182232258423,
      "doge_before_fee": 82.24550281594165,
      "ltc_revenue_after_fee": 1.366680173299823,
      "doge_revenue_after_fee": 7.621592051349934,
      "revenue_after_fee": 8.988272224649757,
      "active_kwh_day": 76.60799999999999,
      "electricity_usd_day": 7.660799999999999,
      "overhead_usd_day": 0,
      "margin_usd_day": 1.3274722246497577,
      "break_even_usd_kwh": 0.1173281148789912,
      "static_payback_days_machine_only": 2531.1264052146234,
      "break_even_pln_kwh": 0.45111486889823327,
      "margins_by_rate": {
        "0.05": 5.157872224649758,
        "0.1": 1.3274722246497577,
        "0.15": -2.5029277753502406,
        "0.2": -6.3333277753502415,
        "0.3": -13.994127775350238
      }
    },
    {
      "id": "l11",
      "name": "Antminer L11 20G",
      "ghs": 20,
      "watts": 3680,
      "joules_mh": 0.184,
      "ltc_before_fee": 0.025952277903230285,
      "doge_before_fee": 102.80687851992705,
      "ltc_revenue_after_fee": 1.7083502166247786,
      "doge_revenue_after_fee": 9.526990064187416,
      "revenue_after_fee": 11.235340280812194,
      "active_kwh_day": 83.904,
      "electricity_usd_day": 8.3904,
      "overhead_usd_day": 0,
      "margin_usd_day": 2.844940280812194,
      "break_even_usd_kwh": 0.13390708763363124,
      "static_payback_days_machine_only": 3297.081511082591,
      "break_even_pln_kwh": 0.5148593612425487,
      "margins_by_rate": {
        "0.05": 7.040140280812194,
        "0.1": 2.844940280812194,
        "0.15": -1.3502597191878056,
        "0.2": -5.5454597191878054,
        "0.3": -13.935859719187805
      }
    },
    {
      "id": "l11hu2",
      "name": "Antminer L11 HU2 35G",
      "ghs": 35,
      "watts": 5775,
      "joules_mh": 0.165,
      "ltc_before_fee": 0.045416486330653,
      "doge_before_fee": 179.91203740987234,
      "ltc_revenue_after_fee": 2.9896128790933627,
      "doge_revenue_after_fee": 16.672232612327978,
      "revenue_after_fee": 19.66184549142134,
      "active_kwh_day": 131.67000000000002,
      "electricity_usd_day": 13.167000000000002,
      "overhead_usd_day": 0,
      "margin_usd_day": 6.494845491421337,
      "break_even_usd_kwh": 0.14932669166417056,
      "static_payback_days_machine_only": 2527.3888380688372,
      "break_even_pln_kwh": 0.5741461967795694,
      "margins_by_rate": {
        "0.05": 13.078345491421338,
        "0.1": 6.494845491421337,
        "0.15": -0.08865450857866364,
        "0.2": -6.672154508578664,
        "0.3": -19.839154508578666
      }
    },
    {
      "id": "dg2plus",
      "name": "ElphaPex DG2+",
      "ghs": 20.5,
      "watts": 3900,
      "joules_mh": 0.1902439024390244,
      "ltc_before_fee": 0.026601084850811044,
      "doge_before_fee": 105.37705048292523,
      "ltc_revenue_after_fee": 1.7510589720403984,
      "doge_revenue_after_fee": 9.765164815792103,
      "revenue_after_fee": 11.516223787832502,
      "active_kwh_day": 88.91999999999999,
      "electricity_usd_day": 8.892,
      "overhead_usd_day": 0,
      "margin_usd_day": 2.624223787832502,
      "break_even_usd_kwh": 0.12951218834719413,
      "static_payback_days_machine_only": 3827.798546211924,
      "break_even_pln_kwh": 0.4979614129761267,
      "margins_by_rate": {
        "0.05": 7.070223787832502,
        "0.1": 2.624223787832502,
        "0.15": -1.8217762121674959,
        "0.2": -6.267776212167497,
        "0.3": -15.159776212167493
      }
    },
    {
      "id": "mini-default",
      "name": "Goldshell MINI DOGE III PLUS \u00b7 default",
      "ghs": 0.81,
      "watts": 500,
      "joules_mh": 0.6172839506172839,
      "ltc_before_fee": 0.0010510672550808266,
      "doge_before_fee": 4.163678580057046,
      "ltc_revenue_after_fee": 0.06918818377330355,
      "doge_revenue_after_fee": 0.3858430975995904,
      "revenue_after_fee": 0.45503128137289395,
      "active_kwh_day": 11.399999999999999,
      "electricity_usd_day": 1.14,
      "overhead_usd_day": 0,
      "margin_usd_day": -0.684968718627106,
      "break_even_usd_kwh": 0.039915024681832806,
      "static_payback_days_machine_only": null,
      "break_even_pln_kwh": 0.15346927839917895,
      "margins_by_rate": {
        "0.05": -0.114968718627106,
        "0.1": -0.684968718627106,
        "0.15": -1.2549687186271057,
        "0.2": -1.824968718627106,
        "0.3": -2.9649687186271056
      }
    },
    {
      "id": "mini-low",
      "name": "Goldshell MINI DOGE III PLUS \u00b7 low power",
      "ghs": 0.62,
      "watts": 300,
      "joules_mh": 0.4838709677419355,
      "ltc_before_fee": 0.0008045206150001389,
      "doge_before_fee": 3.187013234117739,
      "ltc_revenue_after_fee": 0.052958856715368145,
      "doge_revenue_after_fee": 0.29533669198980994,
      "revenue_after_fee": 0.3482955487051781,
      "active_kwh_day": 6.839999999999999,
      "electricity_usd_day": 0.6839999999999999,
      "overhead_usd_day": 0,
      "margin_usd_day": -0.33570445129482185,
      "break_even_usd_kwh": 0.050920401857482187,
      "static_payback_days_machine_only": null,
      "break_even_pln_kwh": 0.19578385310183327,
      "margins_by_rate": {
        "0.05": 0.006295548705178122,
        "0.1": -0.33570445129482185,
        "0.15": -0.6777044512948217,
        "0.2": -1.019704451294822,
        "0.3": -1.7037044512948216
      }
    }
  ],
  "l9_sensitivity": {
    "base": {
      "ltc_before_fee": 0.02076182232258423,
      "doge_before_fee": 82.24550281594165,
      "ltc_revenue_after_fee": 1.366680173299823,
      "doge_revenue_after_fee": 7.621592051349934,
      "revenue_after_fee": 8.988272224649757,
      "active_kwh_day": 76.60799999999999,
      "electricity_usd_day": 7.660799999999999,
      "overhead_usd_day": 1,
      "margin_usd_day": 0.32747222464975767,
      "break_even_usd_kwh": 0.10427464787815578,
      "static_payback_days_machine_only": 10260.412172646491
    },
    "coin_prices_minus_30_percent": {
      "ltc_before_fee": 0.02076182232258423,
      "doge_before_fee": 82.24550281594165,
      "ltc_revenue_after_fee": 0.956676121309876,
      "doge_revenue_after_fee": 5.335114435944953,
      "revenue_after_fee": 6.291790557254829,
      "active_kwh_day": 76.60799999999999,
      "electricity_usd_day": 7.660799999999999,
      "overhead_usd_day": 1,
      "margin_usd_day": -2.3690094427451704,
      "break_even_usd_kwh": 0.06907621341445841,
      "static_payback_days_machine_only": null
    },
    "both_difficulties_plus_20_percent": {
      "ltc_before_fee": 0.017301518602153523,
      "doge_before_fee": 68.53791901328471,
      "ltc_revenue_after_fee": 1.138900144416519,
      "doge_revenue_after_fee": 6.351326709458278,
      "revenue_after_fee": 7.490226853874797,
      "active_kwh_day": 76.60799999999999,
      "electricity_usd_day": 7.660799999999999,
      "overhead_usd_day": 1,
      "margin_usd_day": -1.1705731461252018,
      "break_even_usd_kwh": 0.08471996206499058,
      "static_payback_days_machine_only": null
    },
    "instantaneous_DOGE_difficulty": {
      "ltc_before_fee": 0.02076182232258423,
      "doge_before_fee": 110.86540246152583,
      "ltc_revenue_after_fee": 1.366680173299823,
      "doge_revenue_after_fee": 10.273763807626645,
      "revenue_after_fee": 11.640443980926468,
      "active_kwh_day": 76.60799999999999,
      "electricity_usd_day": 7.660799999999999,
      "overhead_usd_day": 1,
      "margin_usd_day": 2.979643980926469,
      "break_even_usd_kwh": 0.13889468437926156,
      "static_payback_days_machine_only": 1127.6514984703863
    },
    "LTC_subsidy_halved_only": {
      "ltc_before_fee": 0.010380911161292115,
      "doge_before_fee": 82.24550281594165,
      "ltc_revenue_after_fee": 0.6833400866499115,
      "doge_revenue_after_fee": 7.621592051349934,
      "revenue_after_fee": 8.304932137999845,
      "active_kwh_day": 76.60799999999999,
      "electricity_usd_day": 7.660799999999999,
      "overhead_usd_day": 1,
      "margin_usd_day": -0.35586786200015386,
      "break_even_usd_kwh": 0.09535469060672314,
      "static_payback_days_machine_only": null
    },
    "wall_power_plus_5_percent": {
      "ltc_before_fee": 0.02076182232258423,
      "doge_before_fee": 82.24550281594165,
      "ltc_revenue_after_fee": 1.366680173299823,
      "doge_revenue_after_fee": 7.621592051349934,
      "revenue_after_fee": 8.988272224649757,
      "active_kwh_day": 80.43839999999999,
      "electricity_usd_day": 8.04384,
      "overhead_usd_day": 1,
      "margin_usd_day": -0.0555677753502426,
      "break_even_usd_kwh": 0.09930918845538646,
      "static_payback_days_machine_only": null
    }
  },
  "l9_projection_30_day_months": {
    "0": [
      {
        "month": 1,
        "margin_day": 4.157872224649758,
        "cumulative_operating_usd": 124.73616673949273,
        "after_4000_usd_purchase": -3875.2638332605075
      },
      {
        "month": 2,
        "margin_day": 4.157872224649758,
        "cumulative_operating_usd": 249.47233347898546,
        "after_4000_usd_purchase": -3750.5276665210145
      },
      {
        "month": 3,
        "margin_day": 4.157872224649758,
        "cumulative_operating_usd": 374.2085002184782,
        "after_4000_usd_purchase": -3625.791499781522
      },
      {
        "month": 4,
        "margin_day": 4.157872224649758,
        "cumulative_operating_usd": 498.9446669579709,
        "after_4000_usd_purchase": -3501.055333042029
      },
      {
        "month": 5,
        "margin_day": 4.157872224649758,
        "cumulative_operating_usd": 623.6808336974636,
        "after_4000_usd_purchase": -3376.3191663025364
      },
      {
        "month": 6,
        "margin_day": 4.157872224649758,
        "cumulative_operating_usd": 748.4170004369564,
        "after_4000_usd_purchase": -3251.582999563044
      },
      {
        "month": 7,
        "margin_day": 4.157872224649758,
        "cumulative_operating_usd": 873.1531671764492,
        "after_4000_usd_purchase": -3126.846832823551
      },
      {
        "month": 8,
        "margin_day": 4.157872224649758,
        "cumulative_operating_usd": 997.889333915942,
        "after_4000_usd_purchase": -3002.110666084058
      },
      {
        "month": 9,
        "margin_day": 4.157872224649758,
        "cumulative_operating_usd": 1122.6255006554347,
        "after_4000_usd_purchase": -2877.3744993445653
      },
      {
        "month": 10,
        "margin_day": 4.157872224649758,
        "cumulative_operating_usd": 1247.3616673949275,
        "after_4000_usd_purchase": -2752.6383326050727
      },
      {
        "month": 11,
        "margin_day": 4.157872224649758,
        "cumulative_operating_usd": 1372.0978341344203,
        "after_4000_usd_purchase": -2627.9021658655797
      },
      {
        "month": 12,
        "margin_day": 4.157872224649758,
        "cumulative_operating_usd": 1496.834000873913,
        "after_4000_usd_purchase": -2503.1659991260867
      }
    ],
    "0.02": [
      {
        "month": 1,
        "margin_day": 4.157872224649758,
        "cumulative_operating_usd": 124.73616673949273,
        "after_4000_usd_purchase": -3875.2638332605075
      },
      {
        "month": 2,
        "margin_day": 3.98163159279388,
        "cumulative_operating_usd": 244.18511452330912,
        "after_4000_usd_purchase": -3755.814885476691
      },
      {
        "month": 3,
        "margin_day": 3.8088466596018424,
        "cumulative_operating_usd": 358.4505143113644,
        "after_4000_usd_purchase": -3641.5494856886357
      },
      {
        "month": 4,
        "margin_day": 3.6394496662763167,
        "cumulative_operating_usd": 467.63400429965384,
        "after_4000_usd_purchase": -3532.365995700346
      },
      {
        "month": 5,
        "margin_day": 3.4733741826238393,
        "cumulative_operating_usd": 571.835229778369,
        "after_4000_usd_purchase": -3428.164770221631
      },
      {
        "month": 6,
        "margin_day": 3.3105550810037645,
        "cumulative_operating_usd": 671.151882208482,
        "after_4000_usd_purchase": -3328.8481177915182
      },
      {
        "month": 7,
        "margin_day": 3.1509285107880025,
        "cumulative_operating_usd": 765.6797375321221,
        "after_4000_usd_purchase": -3234.320262467878
      },
      {
        "month": 8,
        "margin_day": 2.9944318733215733,
        "cumulative_operating_usd": 855.5126937317693,
        "after_4000_usd_purchase": -3144.487306268231
      },
      {
        "month": 9,
        "margin_day": 2.8410037973740905,
        "cumulative_operating_usd": 940.742807652992,
        "after_4000_usd_purchase": -3059.2571923470077
      },
      {
        "month": 10,
        "margin_day": 2.6905841150726357,
        "cumulative_operating_usd": 1021.4603311051711,
        "after_4000_usd_purchase": -2978.539668894829
      },
      {
        "month": 11,
        "margin_day": 2.5431138383065055,
        "cumulative_operating_usd": 1097.7537462543662,
        "after_4000_usd_purchase": -2902.246253745634
      },
      {
        "month": 12,
        "margin_day": 2.398535135594615,
        "cumulative_operating_usd": 1169.7098003222047,
        "after_4000_usd_purchase": -2830.2901996777955
      }
    ],
    "0.05": [
      {
        "month": 1,
        "margin_day": 4.157872224649758,
        "cumulative_operating_usd": 124.73616673949273,
        "after_4000_usd_purchase": -3875.2638332605075
      },
      {
        "month": 2,
        "margin_day": 3.729859261571196,
        "cumulative_operating_usd": 236.6319445866286,
        "after_4000_usd_purchase": -3763.3680554133716
      },
      {
        "month": 3,
        "margin_day": 3.3222278681630435,
        "cumulative_operating_usd": 336.2987806315199,
        "after_4000_usd_purchase": -3663.70121936848
      },
      {
        "month": 4,
        "margin_day": 2.9340074934886125,
        "cumulative_operating_usd": 424.31900543617826,
        "after_4000_usd_purchase": -3575.6809945638215
      },
      {
        "month": 5,
        "margin_day": 2.564273803322487,
        "cumulative_operating_usd": 501.2472195358529,
        "after_4000_usd_purchase": -3498.7527804641472
      },
      {
        "month": 6,
        "margin_day": 2.212146479354749,
        "cumulative_operating_usd": 567.6116139164953,
        "after_4000_usd_purchase": -3432.388386083505
      },
      {
        "month": 7,
        "margin_day": 1.8767871231950006,
        "cumulative_operating_usd": 623.9152276123453,
        "after_4000_usd_purchase": -3376.0847723876545
      },
      {
        "month": 8,
        "margin_day": 1.5573972601857142,
        "cumulative_operating_usd": 670.6371454179168,
        "after_4000_usd_purchase": -3329.362854582083
      },
      {
        "month": 9,
        "margin_day": 1.253216438272109,
        "cumulative_operating_usd": 708.2336385660801,
        "after_4000_usd_purchase": -3291.76636143392
      },
      {
        "month": 10,
        "margin_day": 0.9635204174020076,
        "cumulative_operating_usd": 737.1392510881403,
        "after_4000_usd_purchase": -3262.8607489118594
      },
      {
        "month": 11,
        "margin_day": 0.6876194451447692,
        "cumulative_operating_usd": 757.7678344424834,
        "after_4000_usd_purchase": -3242.2321655575165
      },
      {
        "month": 12,
        "margin_day": 0.4248566144235899,
        "cumulative_operating_usd": 770.5135328751911,
        "after_4000_usd_purchase": -3229.4864671248088
      }
    ]
  },
  "l9_realistic_005": {
    "ltc_before_fee": 0.02076182232258423,
    "doge_before_fee": 82.24550281594165,
    "ltc_revenue_after_fee": 1.366680173299823,
    "doge_revenue_after_fee": 7.621592051349934,
    "revenue_after_fee": 8.988272224649757,
    "active_kwh_day": 76.60799999999999,
    "electricity_usd_day": 3.8303999999999996,
    "overhead_usd_day": 1,
    "margin_usd_day": 4.157872224649758,
    "break_even_usd_kwh": 0.10427464787815578,
    "static_payback_days_machine_only": 808.1056411691518
  },
  "l9_all_in_4000_static_days": 962.0305252013712,
  "instantaneous_revenue_increase_percent": 29.507025265693464,
  "ltc_only_l9_break_even": 0.01783991454286528,
  "poland_example": [
    {
      "pln_kwh": 0.4,
      "ltc_before_fee": 0.02076182232258423,
      "doge_before_fee": 82.24550281594165,
      "ltc_revenue_after_fee": 1.366680173299823,
      "doge_revenue_after_fee": 7.621592051349934,
      "revenue_after_fee": 8.988272224649757,
      "active_kwh_day": 76.60799999999999,
      "electricity_usd_day": 7.96983016463367,
      "overhead_usd_day": 1,
      "margin_usd_day": 0.018442060016086614,
      "break_even_usd_kwh": 0.10427464787815578,
      "static_payback_days_machine_only": 182192.22782428557
    },
    {
      "pln_kwh": 0.6,
      "ltc_before_fee": 0.02076182232258423,
      "doge_before_fee": 82.24550281594165,
      "ltc_revenue_after_fee": 1.366680173299823,
      "doge_revenue_after_fee": 7.621592051349934,
      "revenue_after_fee": 8.988272224649757,
      "active_kwh_day": 76.60799999999999,
      "electricity_usd_day": 11.954745246950505,
      "overhead_usd_day": 1,
      "margin_usd_day": -3.9664730223007485,
      "break_even_usd_kwh": 0.10427464787815578,
      "static_payback_days_machine_only": null
    },
    {
      "pln_kwh": 0.8,
      "ltc_before_fee": 0.02076182232258423,
      "doge_before_fee": 82.24550281594165,
      "ltc_revenue_after_fee": 1.366680173299823,
      "doge_revenue_after_fee": 7.621592051349934,
      "revenue_after_fee": 8.988272224649757,
      "active_kwh_day": 76.60799999999999,
      "electricity_usd_day": 15.93966032926734,
      "overhead_usd_day": 1,
      "margin_usd_day": -7.951388104617584,
      "break_even_usd_kwh": 0.10427464787815578,
      "static_payback_days_machine_only": null
    },
    {
      "pln_kwh": 1.0,
      "ltc_before_fee": 0.02076182232258423,
      "doge_before_fee": 82.24550281594165,
      "ltc_revenue_after_fee": 1.366680173299823,
      "doge_revenue_after_fee": 7.621592051349934,
      "revenue_after_fee": 8.988272224649757,
      "active_kwh_day": 76.60799999999999,
      "electricity_usd_day": 19.924575411584172,
      "overhead_usd_day": 1,
      "margin_usd_day": -11.936303186934415,
      "break_even_usd_kwh": 0.10427464787815578,
      "static_payback_days_machine_only": null
    }
  ]
}