← Frontier Inference Margins · all research reports
Research artifact — each page states its own provenance class in its header: verbatim originals carry SHA-256 stamps; adopted-findings summaries and reconstructions say so explicitly. Conclusions are synthesized (and where needed corrected) in the
main report; each page carries its own run date.
Adopted grounding ledger — machine-generated RECONSTRUCTION
What this is: every parameter the calculator's presets pin, with value, source and evidence label, generated directly from the deployed preset registry (engine.js v2.1.4-2026-07-13) and its dossier annotations — so this page cannot drift from what the calculator actually computes.
What this is not: the original "192-row preset grounding pack" consultation artifact. That pack's full row set lived in conversation-sandbox files that expired; its adopted decisions are summarized in the consultation page, and a dated author-model re-emission with delta notes is published as the preset-pack re-audit. Where any re-emission differs from this ledger, this ledger (the adopted values) wins.
Generated 2026-07-13 · labels: DISCLOSED / CREDIBLY REPORTED / COMMUNITY ESTIMATE / SPECULATION (from the on-page dossiers).
Model presets
Claude Opus 4.x
| parameter |
adopted value |
source |
label |
active |
300 |
Page-authored 300B scenario value. TeorTaxes's cited corpus supplies only a qualitative Fable observation ('shockingly FEW active') and a relative Opus bound; GPT-5.6 Pro's independent consult also centered on 300B — neither supplies a measured count |
SPECULATION |
total |
5000 |
Deduction from Musk's Apr 2026 post (Grok 0.5T = 1/10 Opus); knowledge-probe methods carry ±3× bars |
COMMUNITY ESTIMATE |
precision |
fp8 |
Assumed frontier norm; FP8 paths standard on H100+ fleets |
SPECULATION |
priceIn |
5 |
Anthropic price list |
DISCLOSED |
priceOut |
25 |
Anthropic price list |
DISCLOSED |
nativeTraffic |
Reference 15:1 / 60% (15:1 / 60%) |
Calculator convention — the held-fixed scenario the normalized table uses. Not any provider's measured operating point. |
calculator default |
Claude Sonnet 5 (speculative sizes)
| parameter |
adopted value |
source |
label |
active |
120 |
4.x-era estimate; Sonnet 5's architecture is undisclosed |
SPECULATION |
total |
1000 |
Musk post deduction (Grok = ½ Sonnet 4.x); carried over |
SPECULATION |
precision |
fp8 |
Assumed frontier norm |
SPECULATION |
priceIn |
2 |
Anthropic pricing page (intro through Aug 31, 2026) |
DISCLOSED |
priceOut |
10 |
Anthropic pricing page (intro through Aug 31, 2026) |
DISCLOSED |
nativeTraffic |
Reference 15:1 / 60% (15:1 / 60%) |
Calculator convention — the held-fixed scenario the normalized table uses. Not any provider's measured operating point. |
calculator default |
tariff.validUntil |
2026-08-31 → {"priceIn":3,"priceOut":15} |
intro $2/$10 ends Aug 31, 2026; standard $3/$15 from Sep 1 |
DISCLOSED |
Claude Haiku 4.5 (speculative sizes)
| parameter |
adopted value |
source |
label |
active |
40 |
Pure scenario value |
SPECULATION |
total |
350 |
Pure scenario value |
SPECULATION |
precision |
fp8 |
Assumed frontier norm |
SPECULATION |
priceIn |
1 |
Anthropic price list |
DISCLOSED |
priceOut |
5 |
Anthropic price list |
DISCLOSED |
nativeTraffic |
Reference 15:1 / 60% (15:1 / 60%) |
Calculator convention — the held-fixed scenario the normalized table uses. Not any provider's measured operating point. |
calculator default |
GPT-5.6 Sol (speculative sizes)
| parameter |
adopted value |
source |
label |
active |
105 |
Zephyr '~100B active range' + Epoch's independent inference-economics estimate (80% range 50–220B) |
COMMUNITY ESTIMATE |
total |
5000 |
Dive central ~5T; subjective range 1–20T — effective-capacity probes allow 3–29T |
SPECULATION |
precision |
fp8 |
MXFP4 demonstrated in gpt-oss; Sol's production layers undisclosed |
SPECULATION |
priceIn |
5 |
OpenAI API pricing (Standard short-context) |
DISCLOSED |
priceOut |
30 |
OpenAI API pricing |
DISCLOSED |
blend |
{"h100":20,"h200":25,"gb200":45,"gb300":10} |
Hopper/Blackwell across Microsoft/OCI/CoreWeave (disclosed platforms; shares guessed) |
SPECULATION |
nativeTraffic |
OpenAI dive mix 9:1 / 78% (9:1 / 78%) |
The OpenAI dive's 7 cached : 2 fresh : 1 output convention — a dive assumption, not disclosed telemetry. · 7 cached : 2 fresh : 1 output benchmark convention (Artificial Analysis) |
CREDIBLY REPORTED |
dive.rentMult |
0.85 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.util |
73 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.stackMult |
0.75 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.interact |
balanced |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.batchShare |
0 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.discount |
0 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
Gemini 3.1 Pro (speculative sizes)
| parameter |
adopted value |
source |
label |
active |
120 |
Scenario midpoint (bracket 60–240B); no credible leak exists |
SPECULATION |
total |
3000 |
Scenario midpoint (bracket 1–4T) |
SPECULATION |
precision |
fp8 |
Ironwood exposes FP8; Gemini's formats undisclosed |
SPECULATION |
priceIn |
2 |
Gemini API pricing, ≤200K tier |
DISCLOSED |
priceOut |
12 |
Gemini API pricing (output incl. thinking) |
DISCLOSED |
blend |
{"tpu7":100} |
TPUs serve Gemini (disclosed); simplified to Ironwood — older TPU fleets unmodeled |
SPECULATION |
nativeTraffic |
Reference 15:1 / 60% (15:1 / 60%) |
Calculator convention — the held-fixed scenario the normalized table uses. Not any provider's measured operating point. |
calculator default |
dive.rentMult |
0.3 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.util |
75 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.stackMult |
0.55 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.interact |
batch |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.batchShare |
0 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.discount |
0 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
Grok 4.5 (1.5T) (speculative sizes)
| parameter |
adopted value |
source |
label |
active |
200 |
Dive central ~200B (13% activation); range 100–500B — Grok-2's lineage ran unusually dense (42.7%) |
SPECULATION |
total |
1500 |
Musk statement, corroborated by Cursor's MoE description |
DISCLOSED |
precision |
fp8 |
Grok-2 recipe was FP8/TP8 — best public prior |
SPECULATION |
priceIn |
2 |
xAI API pricing (launched Jul 8, 2026) |
DISCLOSED |
priceOut |
6 |
xAI API pricing |
DISCLOSED |
cacheReadMult |
25 |
$0.50 cached / $2.00 input = 25% |
DISCLOSED |
blend |
{"h100":45,"h200":5,"gb200":25,"gb300":25} |
Colossus I/II composition per SpaceXAI prospectus (shares approximated) |
CREDIBLY REPORTED |
nativeTraffic |
Reference 15:1 / 60% (15:1 / 60%) |
Calculator convention — the held-fixed scenario the normalized table uses. Not any provider's measured operating point. |
calculator default |
dive.rentMult |
0.62 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.util |
48 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.stackMult |
1 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.interact |
batch |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.batchShare |
0 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.discount |
0 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.ioRatio |
3 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.cacheHit |
0 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
Kimi K2.7 Code (1T/32B)
| parameter |
adopted value |
source |
label |
active |
32 |
Open checkpoint config |
DISCLOSED |
total |
1000 |
Open checkpoint (595GB) |
DISCLOSED |
precision |
fp8 |
Released weights are INT4; hosted path undisclosed — 8-bit modeled |
SPECULATION |
priceIn |
0.95 |
Moonshot platform pricing |
DISCLOSED |
priceOut |
4 |
Moonshot platform pricing |
DISCLOSED |
cacheReadMult |
20 |
$0.19/$0.95 = 20% |
DISCLOSED |
blend |
{"h800":70,"h20":30} |
Historical A800/H800 production (Mooncake); current fleet undisclosed |
SPECULATION |
nativeTraffic |
Reference 15:1 / 60% (15:1 / 60%) |
Calculator convention — the held-fixed scenario the normalized table uses. Not any provider's measured operating point. |
calculator default |
dive.rentMult |
1 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.util |
60 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.stackMult |
0.83 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.interact |
balanced |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.batchShare |
0 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.discount |
0 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.ioRatio |
8 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.cacheHit |
40 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
DeepSeek V3/R1 (671B)
| parameter |
adopted value |
source |
label |
active |
37 |
V3 technical report |
DISCLOSED |
total |
671 |
V3 technical report |
DISCLOSED |
precision |
fp8 |
FP8 matmuls, BF16 attention (their disclosure) |
DISCLOSED |
priceIn |
0.55 |
R1 price list (historical) |
DISCLOSED |
priceOut |
2.19 |
R1 price list (historical) |
DISCLOSED |
cacheReadMult |
25 |
$0.14 hit / $0.55 miss = 25% |
DISCLOSED |
blend |
{"h800":100} |
All service ran on 8×H800 nodes (disclosed) |
DISCLOSED |
nativeTraffic |
DeepSeek disclosure (Feb 2025) 4:1 / 56% (4:1 / 56%) |
DeepSeek's Feb 2025 production disclosure (measured). Their 56.3% is a DISK-cache-hit share; treating it as billable cached-input share is a labeled assumption. · 608B in / 168B out = 3.6:1 (slider granularity: 4) |
DISCLOSED |
dive.rentMult |
1.14 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.util |
100 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.stackMult |
1 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.interact |
batch |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.batchShare |
0 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.discount |
0 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
DeepSeek V4 Pro (1.6T/49B)
| parameter |
adopted value |
source |
label |
active |
49 |
Official release + technical report |
DISCLOSED |
total |
1600 |
Official release |
DISCLOSED |
precision |
fp4 |
Selective FP4 (routed experts + indexer; KV BF16/FP8) — modeled as fp4 where hardware supports it |
DISCLOSED |
priceIn |
0.435 |
api-docs.deepseek.com pricing (Jul 9) |
DISCLOSED |
priceOut |
0.87 |
api-docs.deepseek.com pricing |
DISCLOSED |
cacheReadMult |
1 |
$0.003625/$0.435 = 0.83% (slider granularity: 1%) |
DISCLOSED |
blend |
{"h800":50,"h20":20,"ascend":30} |
H800 stock + reported Ascend 950 involvement; split unknown |
SPECULATION |
nativeTraffic |
DeepSeek disclosure (Feb 2025) 4:1 / 56% (4:1 / 56%) |
DeepSeek's Feb 2025 production disclosure (measured). Their 56.3% is a DISK-cache-hit share; treating it as billable cached-input share is a labeled assumption. · 2025 disclosed traffic shape carried forward |
SPECULATION |
dive.rentMult |
0.857 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.util |
100 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.stackMult |
1.05 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.interact |
batch |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.batchShare |
0 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.discount |
0 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.blend |
{"h800":100} |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
DeepSeek V4-Flash (284B/13B)
| parameter |
adopted value |
source |
label |
active |
13 |
Official release |
DISCLOSED |
total |
284 |
Official release |
DISCLOSED |
precision |
fp4 |
Same selective-FP4 family as V4 Pro |
DISCLOSED |
priceIn |
0.14 |
api-docs.deepseek.com pricing |
DISCLOSED |
priceOut |
0.28 |
api-docs.deepseek.com pricing |
DISCLOSED |
cacheReadMult |
2 |
$0.0028/$0.14 = 2% |
DISCLOSED |
blend |
{"h800":50,"h20":20,"ascend":30} |
Same speculative China mix as V4 Pro |
SPECULATION |
nativeTraffic |
DeepSeek disclosure (Feb 2025) 4:1 / 56% (4:1 / 56%) |
DeepSeek's Feb 2025 production disclosure (measured). Their 56.3% is a DISK-cache-hit share; treating it as billable cached-input share is a labeled assumption. · 2025 traffic shape carried forward |
SPECULATION |
GLM 5.2 (744B/40B)
| parameter |
adopted value |
source |
label |
active |
40 |
Open release |
DISCLOSED |
total |
744 |
Open release |
DISCLOSED |
precision |
fp8 |
BF16/FP8 checkpoints; first-party serving precision undisclosed (W8A8/W4A8 recipes exist) |
SPECULATION |
priceIn |
1.4 |
Z.ai international pricing |
DISCLOSED |
priceOut |
4.4 |
Z.ai international pricing |
DISCLOSED |
cacheReadMult |
19 |
$0.26/$1.40 = 19% |
DISCLOSED |
blend |
{"ascend":40,"h800":40,"h20":20} |
Nine domestic platforms named, zero shares disclosed |
SPECULATION |
nativeTraffic |
ncode-informed scenario 8:1 / 41% (8:1 / 41%) |
The 41% cache-hit rate and 81k-token average inputs are @_xjdr's free-week observations; the 8:1 input:output ratio is a site-authored Zhipu-dive assumption (the cited posts report no output-length or I/O split). One event informing a scenario, not a generic 'coding' archetype. · Site-authored Zhipu-dive assumption; @_xjdr reported 81k average inputs but no output-length or I/O split |
SPECULATION |
dive.rentMult |
1.9 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.util |
75 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.stackMult |
0.6 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.interact |
balanced |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.batchShare |
0 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
dive.discount |
0 |
§10 dive replay (see the provider dive in this annex) |
dive assumption |
GLM-4.7 (355B/32B)
| parameter |
adopted value |
source |
label |
active |
32 |
Open release |
DISCLOSED |
total |
355 |
Open release |
DISCLOSED |
precision |
fp8 |
BF16/FP8 checkpoints; first-party serving precision undisclosed |
SPECULATION |
priceIn |
0.6 |
Z.ai pricing |
DISCLOSED |
priceOut |
2.2 |
Z.ai pricing |
DISCLOSED |
cacheReadMult |
18 |
$0.11/$0.60 ≈ 18% |
DISCLOSED |
blend |
{"ascend":40,"h800":40,"h20":20} |
As GLM-5.2 — nine platforms named, shares unknown |
SPECULATION |
nativeTraffic |
ncode-informed scenario 8:1 / 41% (8:1 / 41%) |
The 41% cache-hit rate and 81k-token average inputs are @_xjdr's free-week observations; the 8:1 input:output ratio is a site-authored Zhipu-dive assumption (the cited posts report no output-length or I/O split). One event informing a scenario, not a generic 'coding' archetype. · Carries over GLM-5.2's site-assumed 8:1; no GLM-4.7 traffic telemetry supports it |
SPECULATION |
GPT-5.6 Terra (tariff scenario) — TARIFF SCENARIO (speculative sizes)
| parameter |
adopted value |
source |
label |
active |
50 |
Scenario central from dive range 20–110B |
SPECULATION |
total |
1000 |
Scenario central from dive range 0.25–5T |
SPECULATION |
precision |
fp8 |
Family assumption |
SPECULATION |
priceIn |
2.5 |
OpenAI pricing |
DISCLOSED |
priceOut |
15 |
OpenAI pricing |
DISCLOSED |
cacheReadMult |
10 |
90% cache discount (OpenAI standard) |
DISCLOSED |
blend |
{"h100":20,"h200":25,"gb200":45,"gb300":10} |
Sol's fleet assumption |
SPECULATION |
nativeTraffic |
OpenAI dive mix 9:1 / 78% (9:1 / 78%) |
The OpenAI dive's 7 cached : 2 fresh : 1 output convention — a dive assumption, not disclosed telemetry. · Same 7:2:1 convention as Sol |
CREDIBLY REPORTED |
GPT-5.6 Luna (tariff scenario) — TARIFF SCENARIO (speculative sizes)
| parameter |
adopted value |
source |
label |
active |
20 |
Scenario central from dive range 8–50B |
SPECULATION |
total |
250 |
Scenario central from dive range 0.05–1.5T |
SPECULATION |
precision |
fp8 |
Family assumption |
SPECULATION |
priceIn |
1 |
OpenAI pricing |
DISCLOSED |
priceOut |
6 |
OpenAI pricing |
DISCLOSED |
cacheReadMult |
10 |
90% cache discount |
DISCLOSED |
blend |
{"h100":20,"h200":25,"gb200":45,"gb300":10} |
Sol's fleet assumption |
SPECULATION |
nativeTraffic |
OpenAI dive mix 9:1 / 78% (9:1 / 78%) |
The OpenAI dive's 7 cached : 2 fresh : 1 output convention — a dive assumption, not disclosed telemetry. · Sol convention |
CREDIBLY REPORTED |
Gemini 3.5 Flash (tariff scenario) — TARIFF SCENARIO (speculative sizes)
| parameter |
adopted value |
source |
label |
active |
20 |
Speed-based community guesses 10–16B; scenario value |
SPECULATION |
total |
600 |
Bracketed 0.4–1.2T in the dive; 405B lower-bound applies to the PRIOR generation |
SPECULATION |
precision |
fp8 |
Unknown; FP8-equivalent assumed |
SPECULATION |
priceIn |
1.5 |
Gemini API pricing |
DISCLOSED |
priceOut |
9 |
Gemini API pricing (incl. thinking) |
DISCLOSED |
cacheReadMult |
10 |
$0.15/$1.50 = 10% |
DISCLOSED |
blend |
{"tpu7":100} |
TPU (as 3.1 Pro) |
SPECULATION |
nativeTraffic |
Reference 15:1 / 60% (15:1 / 60%) |
Calculator convention — the held-fixed scenario the normalized table uses. Not any provider's measured operating point. · Default reference mix |
SPECULATION |
Custom (define with sliders)
| parameter |
adopted value |
source |
label |
active |
100 |
User input (slider) |
USER-SET |
total |
1000 |
User input (slider) |
USER-SET |
precision |
fp8 |
User input (slider) |
USER-SET |
priceIn |
3 |
User input (slider) |
USER-SET |
priceOut |
15 |
User input (slider) |
USER-SET |
nativeTraffic |
Reference 15:1 / 60% (15:1 / 60%) |
Calculator convention — the held-fixed scenario the normalized table uses. Not any provider's measured operating point. |
calculator default |
Perspective presets
[lens] Central scenario (Claude)
| parameter |
adopted value |
source |
label |
hwMode |
rent |
Rental basis — market-observable, unlike internal TCO; the basis choice is the page's |
SPECULATION |
rentMult |
1 |
Neocloud list ≈ 1.0× the HW table's rates |
COMMUNITY ESTIMATE |
util |
50 |
Page-set 30–60% sensitivity band, middle |
SPECULATION |
stackMult |
1 |
Open-source-best (SGLang-class) = 1.0 by construction |
COMMUNITY ESTIMATE |
interact |
balanced |
Balanced latency — neither batch-farm nor premium-interactive |
SPECULATION |
batchShare |
15 |
Modest batch-tier adoption |
SPECULATION |
discount |
5 |
Light enterprise discounting |
SPECULATION |
[replay] §10 dive (this model)
Sets nothing — replays the model's own §10 dive fields (see each model's dive.* rows).
[range exploration] ≥90% · owned-TCO estate route
| parameter |
adopted value |
source |
label |
hwMode |
tco |
Page-chosen owned-TCO basis — hourly cost built from capex, power, datacenter and opex |
SPECULATION |
util |
55 |
Page-set 55% occupancy scenario value |
SPECULATION |
stackMult |
1.1 |
Page-set 1.1× serving-stack scenario value |
SPECULATION |
interact |
balanced |
Central-scenario balanced latency |
SPECULATION |
batchShare |
15 |
Central-scenario 15% batch-tier share |
SPECULATION |
discount |
5 |
Central-scenario 5% blended discount |
SPECULATION |
[range exploration] 80–90% · market rents, aggressive stack, throughput
| parameter |
adopted value |
source |
label |
hwMode |
rent |
Page-set market-rental basis |
SPECULATION |
rentMult |
1 |
Market spot rate = this page's base H100 rate (1.0×) |
COMMUNITY ESTIMATE |
util |
70 |
Page-set 70% fleet-utilization scenario value |
SPECULATION |
stackMult |
1.25 |
Page-set 1.25× serving-stack scenario value |
SPECULATION |
interact |
batch |
Page-set throughput-first serving |
SPECULATION |
batchShare |
10 |
Page-set 10% batch-price share |
SPECULATION |
discount |
0 |
Page-set 0% negotiated discount |
SPECULATION |
[range exploration] 80–90% · sub-market rents, above-baseline stack
| parameter |
adopted value |
source |
label |
hwMode |
rent |
Page-set market-rental basis |
SPECULATION |
rentMult |
0.9 |
Page-set 0.90× scenario value |
SPECULATION |
util |
65 |
Page-set 65% occupancy scenario value |
SPECULATION |
stackMult |
1.15 |
Page-set 1.15× serving-stack scenario value |
SPECULATION |
interact |
batch |
Page-set throughput-first serving |
SPECULATION |
batchShare |
10 |
Page-set 10% batch-price share |
SPECULATION |
discount |
0 |
Page-set 0% negotiated discount |
SPECULATION |
[range exploration] <60% · reported-margin inverse diagnostic
| parameter |
adopted value |
source |
label |
hwMode |
rent |
Page-chosen hyperscaler-rental basis to test the reported figures |
SPECULATION |
rentMult |
1.6 |
Cloud list ≈1.5-1.8× neocloud (market observation, page-selected) |
COMMUNITY ESTIMATE |
util |
35 |
Page-set 35% (peak-provisioning story) |
SPECULATION |
stackMult |
0.85 |
Page-set 0.85× scenario value |
SPECULATION |
interact |
balanced |
Page-set balanced mode |
SPECULATION |
batchShare |
25 |
Page-set 25% scenario value |
SPECULATION |
discount |
20 |
Page-set 20% (enterprise discounting is real, the level is page-chosen) |
SPECULATION |
[lens] Strategic-partner fleet (GPT-5.6 Pro)
| parameter |
adopted value |
source |
label |
hwMode |
rent |
Rental frame at strategic rates |
SPECULATION |
rentMult |
0.7 |
Site applies SemiAnalysis's ~$1.60/TPU-hour estimate (Nov 2025 analysis of the 600k GCP-rented TPU tranche, inclusive of Google's margin — an estimate, not a disclosed contract price) as a 0.7x scalar across the modeled heterogeneous fleet |
SPECULATION derived from CREDIBLY REPORTED |
util |
70 |
Its 75% occupancy central (70 used here) |
SPECULATION |
stackMult |
1 |
Mature-lab stack ≈ OSS-best |
SPECULATION |
interact |
batch |
Throughput-oriented economic-marginal frame |
SPECULATION |
batchShare |
0 |
Not separately modeled by the dive |
SPECULATION |
discount |
0 |
List-price frame |
SPECULATION |
blend |
{"tpu7":40,"gb300":25,"gb200":15,"trn2":15,"h200":5} |
Its stated 40/25/15/15/5 TPU-heavy fleet |
SPECULATION |
[valuation replay] xAI cash-marginal (dive operating point)
| parameter |
adopted value |
source |
label |
hwMode |
rent |
Rental frame carrying the cash rate |
SPECULATION |
rentMult |
0.156 |
$0.60 ÷ the Colossus blend's $3.85 weighted rate = 0.156 |
SPECULATION |
util |
48 |
Held at the dive's operating point — only the valuation changes across the three xAI lenses |
SPECULATION |
stackMult |
1 |
Dive operating point |
SPECULATION |
interact |
batch |
Dive operating point |
SPECULATION |
batchShare |
0 |
List-price frame |
SPECULATION |
discount |
0 |
List-price frame |
SPECULATION |
ioRatio |
3 |
The dive's 3:1 uncached workload — held fixed across all three xAI lenses |
SPECULATION |
cacheHit |
0 |
Dive workload (uncached) |
SPECULATION |
[valuation replay] xAI opportunity-cost (Anthropic contract)
| parameter |
adopted value |
source |
label |
hwMode |
rent |
Rental frame carrying the contract rate |
SPECULATION |
rentMult |
1.37 |
$5.27 ÷ $3.85 blend rate = 1.37 |
DISCLOSED (rate); SPECULATION (application) |
util |
48 |
Held at the dive's operating point |
SPECULATION |
stackMult |
1 |
Dive operating point |
SPECULATION |
interact |
batch |
Dive operating point |
SPECULATION |
batchShare |
0 |
List-price frame |
SPECULATION |
discount |
0 |
List-price frame |
SPECULATION |
ioRatio |
3 |
The dive's 3:1 uncached workload — held fixed across all three xAI lenses |
SPECULATION |
cacheHit |
0 |
Dive workload (uncached) |
SPECULATION |
[lens] China public-cloud on-demand (Jul 2026)
| parameter |
adopted value |
source |
label |
hwMode |
rent |
Rental (public rate cards) |
DISCLOSED |
rentMult |
6.15 |
Grounding-pack computation vs IDC defaults: H20 6.24×, H800 6.07×, 910C-proxy 6.15× (rate cards DISCLOSED; the blend into one multiplier is analytic) |
DISCLOSED (rates); SPECULATION (blend) |
util |
35 |
Enterprise on-demand occupancy per the grounding pack (~35%) |
SPECULATION |
stackMult |
1 |
OSS baseline |
SPECULATION |
interact |
balanced |
Balanced |
SPECULATION |
batchShare |
0 |
None |
SPECULATION |
discount |
0 |
None |
SPECULATION |
[SLO replay] Ant Group production H20 (<50ms)
| parameter |
adopted value |
source |
label |
hwMode |
rent |
Rental at the page's H20 IDC rate |
SPECULATION |
rentMult |
1 |
1.0 — Ant's own cost basis is undisclosed |
SPECULATION |
util |
100 |
100 = measured-operating-point convention (per-occupied-chip); Ant's fleet occupancy is undisclosed |
SPECULATION (convention) |
stackMult |
1 |
1.0 = the Pro tier this page's H20 MFU is fit to |
DISCLOSED (anchor) |
interact |
batch |
Their production batching |
DISCLOSED |
batchShare |
0 |
Not applicable |
SPECULATION |
discount |
0 |
Not applicable |
SPECULATION |
blend |
{"h20":100} |
H20-only (their published deployment) |
DISCLOSED |
[replay] DeepSeek disclosure (Feb 2025)
| parameter |
adopted value |
source |
label |
hwMode |
rent |
Their stated leasing-cost frame |
DISCLOSED |
rentMult |
1.14 |
$2/hr ÷ current IDC $1.75 = 1.14× |
DISCLOSED (assumption in source) |
util |
100 |
100% — disclosed throughputs are averages over deployed nodes; a divisor would double-count idle time |
DISCLOSED (derived) |
stackMult |
1 |
Their stack = the calibration baseline |
DISCLOSED |
interact |
batch |
Throughput-first production serving |
DISCLOSED |
batchShare |
0 |
Not applicable in their billing |
DISCLOSED |
discount |
0 |
Theoretical list billing (their own caveat: realized was lower) |
DISCLOSED |
blend |
{"h800":100} |
All-H800 (disclosed) |
DISCLOSED |
Traffic-mix profiles (v2.1.2 axis)
| profile |
I/O |
cache hit |
provenance |
| Reference 15:1 / 60% |
15:1 |
60% |
Calculator convention — the held-fixed scenario the normalized table uses. Not any provider's measured operating point. |
| OpenAI dive mix 9:1 / 78% |
9:1 |
78% |
The OpenAI dive's 7 cached : 2 fresh : 1 output convention — a dive assumption, not disclosed telemetry. |
| DeepSeek disclosure (Feb 2025) 4:1 / 56% |
4:1 |
56% |
DeepSeek's Feb 2025 production disclosure (measured). Their 56.3% is a DISK-cache-hit share; treating it as billable cached-input share is a labeled assumption. |
| ncode-informed scenario 8:1 / 41% |
8:1 |
41% |
The 41% cache-hit rate and 81k-token average inputs are @_xjdr's free-week observations; the 8:1 input:output ratio is a site-authored Zhipu-dive assumption (the cited posts report no output-length or I/O split). One event informing a scenario, not a generic 'coding' archetype. |
| Kimi dive mix 8:1 / 40% |
8:1 |
40% |
The Moonshot dive's Mooncake-like convention — a dive assumption the dive itself declined to firm up. |
| Uncached 3:1 / 0% |
3:1 |
0% |
The xAI dive's operating convention: output-heavy traffic, no billed prefix cache. |
Hardware table (per-platform adopted values)
| platform |
dense FP8 PF |
HBM GB |
BW TB/s |
rent $/hr |
capex $ |
effDec |
effPre |
note |
| H100 SXM |
1.98 |
80 |
3.35 |
2.4 |
25000 |
0.07 |
0.15 |
2022. Anchor: DeepSeek served V3/R1 on H800 (H100-class compute). Prefill MFU is reconstructed FRESH-only (the disclosed 73.7k/node input flow includes the 56.3% disk-cache-hit share). |
| H200 |
1.98 |
141 |
4.8 |
2.9 |
32000 |
0.085 |
0.36 |
Same compute as H100, 1.76× HBM capacity/1.4× bandwidth → better batching. |
| GB200 NVL72 |
5 |
186 |
8 |
4.5 |
45000 |
0.15 |
0.42 |
72-GPU NVLink domain (~$3-3.5M/rack ⇒ ~$44-49k/GPU). Per-GPU dense FP8 = 5.0 PF (NVIDIA sparse/dense split, verified — the widely-copied 4.5 PF is B200's). Anchor: vLLM ~10.1k decode tok/s/GPU on R1 reproduces at 15% MFU; the source run's precision basis (possibly NVFP4) is not fully pinned, so treat as an upper anchor. Neocloud rates $3.50-6/hr (Jul 2026). |
| GB300 NVL72 |
5 |
288 |
8 |
6 |
55000 |
0.127 |
0.45 |
Blackwell Ultra: 15 PF dense FP4 (1.67× B200), 288GB HBM. Anchor: SGLang >12k tok/s/GPU on V4 Pro (FP4+MTP) reproduces at 12.7% × 1.85 FP4 using the now-DISCLOSED 49B active (v1 fit assumed ~66B); InferenceX ~17× H100 FP8. xjdr served GLM 5.2 on these ($4-7/hr early rates). |
| H800 (China) |
1.98 |
80 |
3.35 |
1.75 |
40000 |
0.07 |
0.15 |
H100 compute with NVLink capped at 400GB/s (export SKU, finite pre-ban stock — capex carries the scarcity premium). THE DeepSeek V3/R1 workhorse. Prefill MFU = FRESH-only reconstruction (~4,026 tok/s/GPU net of the 56.3% disk-cache share; the raw 9,212 aggregate includes cache hits). Annual-commit IDC rate $1.47-2.06/hr mid-2026; DeepSeek's 2025 disclosure assumed $2/hr. |
| H20 (China) |
0.296 |
96 |
4 |
1 |
20000 |
0.17 |
0.5 |
The China-legal NVIDIA SKU: only 296 TF dense FP8 but 4.0 TB/s HBM — decode is bandwidth-bound, so it serves far better than its FLOPS suggest (hence the high effective MFU vs a tiny denominator). Default 17% = the hardware dive's NEUTRAL recommendation (~680 tok/s at the tighter Ant Pro tier); the relaxed <70ms production anchor (714 tok/s) reproduces at 18%. Rental class matters: same chip spans ~$0.76 (IDC annual) to $7+ (hyperscaler on-demand). |
| TPU v7 Ironwood |
4.61 |
192 |
7.37 |
4.2 |
35000 |
0.13 |
0.4 |
Google's inference TPU (GA Mar 31, 2026): 4,614 TF FP8 ≈ B200-class, 9,216-chip pods. Anthropic committed up to ~1M TPUs (Oct 2025). Google-internal cost unknown — estimates. |
| Trainium2 |
1.3 |
96 |
2.9 |
1.5 |
15000 |
0.055 |
0.3 |
GA Dec 2024. Project Rainier launched with ~500k Trainium2 for Anthropic (activated ~Nov 2025); Anthropic reported >1M Trainium2 in use across AWS by Apr 2026. Cheap per chip, weaker software stack — estimates; NO public serving anchor. |
| Trainium3 |
2.51 |
144 |
4.9 |
2.2 |
20000 |
0.08 |
0.34 |
GA Dec 2025: 144-chip UltraServers, 362 PF FP8 ⇒ 2.51 PF/chip, 144GB HBM3e. AWS's aggressive cost-per-token play — pricing estimates. |
| Ascend 910C |
1.504 |
128 |
3.2 |
1.95 |
23000 |
0.07 |
0.28 |
Huawei's dual-die flagship (SMIC 7nm). NO native FP8 — 8-bit here means INT8 (1.504 PF per Huawei's Atlas spec; a widely-quoted 1,054 figure is a typo in the CloudMatrix paper). Default 7% = the hardware dive's NEUTRAL recommendation (~1,420 tok/s on R1-class; range 5-10%): Huawei's own optimized 384-NPU CloudMatrix anchor (1,943 tok/s) reproduces at 9.5% (stack ≈1.36), while DeepSeek's internal '60% of H100' eval implies ~5.5-6.5%. Rent = Huatai procurement award ($1.71-2.25/hr); CloudMatrix 384 ≈ RMB 60M. |
265 parameter rows, regenerated from the registry on every run — node build-grounding-ledger.mjs.