{
  "closing_debt_usd": "0.000000000000000000000000000000000000000000000000000000",
  "final_month_gross_revenue_usd": "0",
  "final_month_site_opex_usd": "10000",
  "final_pools": [
    {
      "acquired_racks": 4,
      "available_racks": 0,
      "cohort_id": "dublin-new",
      "country": "IE",
      "draining_racks": 0,
      "facility_peak_kw": "0.000000000",
      "failure_domain": "dublin",
      "hardware_id": "b300-rack",
      "idle_it_kw_per_rack": "13",
      "installed_racks": 0,
      "maintenance_racks": 0,
      "peak_it_kw_per_rack": "47",
      "pue": "1.101000000",
      "readiness": "retired",
      "reason_codes": [
        "retired"
      ],
      "retired_racks": 4,
      "site_id": "dublin",
      "stranded_racks": 0,
      "warm_spare_racks": 0
    },
    {
      "acquired_racks": 4,
      "available_racks": 0,
      "cohort_id": "dublin-old",
      "country": "IE",
      "draining_racks": 0,
      "facility_peak_kw": "0.0000000000",
      "failure_domain": "dublin",
      "hardware_id": "b200-rack",
      "idle_it_kw_per_rack": "12",
      "installed_racks": 0,
      "maintenance_racks": 0,
      "peak_it_kw_per_rack": "44.9",
      "pue": "1.101000000",
      "readiness": "retired",
      "reason_codes": [
        "retired"
      ],
      "retired_racks": 4,
      "site_id": "dublin",
      "stranded_racks": 0,
      "warm_spare_racks": 0
    },
    {
      "acquired_racks": 4,
      "available_racks": 0,
      "cohort_id": "frankfurt-new",
      "country": "DE",
      "draining_racks": 0,
      "facility_peak_kw": "0.000000000",
      "failure_domain": "frankfurt",
      "hardware_id": "b300-rack",
      "idle_it_kw_per_rack": "13",
      "installed_racks": 0,
      "maintenance_racks": 0,
      "peak_it_kw_per_rack": "47",
      "pue": "1.101000000",
      "readiness": "retired",
      "reason_codes": [
        "retired"
      ],
      "retired_racks": 4,
      "site_id": "frankfurt",
      "stranded_racks": 0,
      "warm_spare_racks": 0
    },
    {
      "acquired_racks": 4,
      "available_racks": 0,
      "cohort_id": "frankfurt-old",
      "country": "DE",
      "draining_racks": 0,
      "facility_peak_kw": "0.0000000000",
      "failure_domain": "frankfurt",
      "hardware_id": "b200-rack",
      "idle_it_kw_per_rack": "12",
      "installed_racks": 0,
      "maintenance_racks": 0,
      "peak_it_kw_per_rack": "44.9",
      "pue": "1.101000000",
      "readiness": "retired",
      "reason_codes": [
        "retired"
      ],
      "retired_racks": 4,
      "site_id": "frankfurt",
      "stranded_racks": 0,
      "warm_spare_racks": 0
    }
  ],
  "horizon_tco_usd": "24627740.65836880000000",
  "model_manifest_sha256": "f5e10f78728faab62c848c7adf442e5b2c82dba8a24921454c0fac1ed4ce5dfb",
  "plan_sha256": "7ea954c6535be5cc2f3c8f581be442f5cc4aa09f84a1948597b914ccc8006ac8",
  "project_npv_usd": "-10771074.0972077475541170751844345416207054075077854659509234",
  "scenario_overrides": {
    "months": 60,
    "scenario_id": "two-site-full-lifecycle"
  },
  "scope": "Synthetic 60-month extension of existing baseline; no extended sales added; facilities left open",
  "source_test": "service_planning/lifecycle/tests/test_full_lifecycle.py",
  "totals": {
    "credits_usd": "117896.4000",
    "debt_draw_usd": "13200000.0",
    "disposal_usd": "32000",
    "energy_usd": "935740.65836880000000",
    "equity_cash_usd": "-12642997.0583687999999999999999999999999999999999999999999999",
    "facility_energy_kwh": "4735728.173160000000",
    "full_peak_energy_usd": "2526667.107840000000",
    "full_peak_facility_energy_kwh": "12633335.5392000000",
    "gross_revenue_usd": "11789640.00",
    "hardware_capex_usd": "21600000",
    "interest_usd": "1286999.99999999999999999999999999999999999999999999999999999",
    "it_energy_kwh": "4301297.160",
    "net_revenue_usd": "11671743.6000",
    "platform_usd": "300000",
    "principal_repayment_usd": "13200000.0000000000000000000000000000000000000000000000000001",
    "project_cash_usd": "-11355997.05836880000000",
    "project_cost_usd": "24627740.65836880000000",
    "rack_opex_usd": "160000",
    "resale_usd": "1600000",
    "site_capex_usd": "400000",
    "site_opex_usd": "600000",
    "support_usd": "600000"
  }
}