How GPUValuation.com Works — Quantitative AI Cluster CapEx, Residual Value & US/EU Power TCO
Built for infrastructure CFOs, private credit funds, and enterprise AI buyers in the United States (USD $, ERCOT Texas) and Europe (EUR €, Eurostat X_VAT).Live 8-Architecture Hardware CapEx, US (ERCOT) vs. EU (DE-LU) 36m TCO & Unit Cost Matrix
Dual-currency USD ($) & EUR (€) via Live ECB FX (1.1130) · Sync: 2026-10-30T06:30:09Z| Server Architecture (Deep Profile) | 0m OEM Ask (USD / EUR) | IT Load | US-TX ERCOT 36m TCO ($) | Germany DE-LU 36m TCO (€) | Implied Own $/GPU-h (US) |
|---|---|---|---|---|---|
| 8x NVIDIA H100 SXM5 80GB (HGX 8-GPU Server) | $324,438 / €291,499 | 10.2 kW | $889,787 | €874,896 | $1.47/h (€1.44/h) |
| 8x NVIDIA H200 SXM5 141GB HBM3e (HGX 8-GPU Server) | $368,000 / €330,638 | 10.5 kW | $811,401 | €806,687 | $1.34/h (€1.33/h) |
| 8x NVIDIA B200 SXM6 180GB Blackwell (HGX 8-GPU Server) | $515,000 / €462,713 | 14.4 kW | $1,137,897 | €1,128,882 | $1.88/h (€1.86/h) |
| 8x NVIDIA H100 80GB PCIe (4U Enterprise PCIe Server) | $248,000 / €222,821 | 5.8 kW | $706,631 | €677,789 | $1.17/h (€1.12/h) |
| 8x NVIDIA A100 80GB SXM4 (HGX / DGX Ampere Server) | $199,000 / €178,796 | 6.5 kW | $420,658 | €426,029 | $0.69/h (€0.70/h) |
| 8x NVIDIA L40S 48GB Ada (4U Inference & Graphics Server) | $92,000 / €82,659 | 5.4 kW | $310,556 | €318,968 | $0.51/h (€0.53/h) |
| 8x NVIDIA RTX PRO 6000 Blackwell 96GB Server Edition | $89,500 / €80,413 | 6.8 kW | $253,512 | €278,071 | $0.42/h (€0.46/h) |
| 4x NVIDIA GeForce RTX 5090 32GB (Lab / Studio Node) | $21,500 / €19,317 | 3.1 kW | $78,146 | €93,142 | $0.26/h (€0.31/h) |
Industrial Power & Debt Scenario DSCR Analytical View (GPUValuation.com)
CREDIT SCENARIO VIEWPresets LTV at 55% and contracted offtake at 75% strictly as a USER_DECLARED_CONTRACT_SCENARIO (unverified input). Separates credit-eligible underwriting (requiring n>=5 fresh server comps AND both verified contract existence + audited $/GPU-h rate) from T4 parametric simulations.
Strict Price Taxonomy & Liquidation Bands
ECB FX: loading...Data Provenance Split: LIVE MARKET DATA vs. STATIC REFERENCE ASSUMPTIONS
Strict evidentiary boundaryLIVE MARKET DATA (Ingested SQLite WAL Feeds)
Live public & official feeds refreshed by systemd collector; executed server comps require n ≥ 5 (≤60d).
STATIC REFERENCE ASSUMPTIONS (Config — Not Live Index)
Static parameters in methodology_v1.json; never represented as live observations or a real-time GPU rental index.
Industrial Power TCO (X_VAT), Eligible Borrowing Base & Separated T4 Simulation
Own-and-Operate TCO vs. Live Cloud Retail & Static Assumption
Credit-Eligible Senior Borrowing Base
Separated Hypothetical T4 Parametric Simulation (Non-Borrowing-Base)
Senior ABL Collateral Dossiers: Need standalone LTV tranche advance gates, ASA 90–180d OLV / 30–60d FLV haircuts, and GeForce EULA exclusion schedules? Review ClusterCollateral.com Collateral Index.
Node Bill of Materials (BOM) Value Attribution
Inside the €79 B2B Scenario Pack (.xlsx + .pdf) & Live Benchmark Citation
Inspect the exact 4-sheet Excel formula model, IC PDF certificate structure, and 1-click institutional citation snippets1. 4-Tab Institutional Excel (.xlsx) Workbook — Live Formula Architecture (Unredacted)
Generated dynamically via openpyxl for your exact cluster configuration (12–60 month horizon) with zero hardcoded static totals:
=B6*B11*(0.35+0.65*B10)*B12), senior loan PMT (=IF(B44>0,-PMT(B21/12,B9,B44),0)), and BOM dollar split.nrg_pc_205 (tax=X_VAT), Fraunhofer ISE spot, and cloud rate-card observations with CC BY 4.0 / MIT provenance.M-2026.10-r2 equations, GeForce EULA & n≥5 comp rules, and order SHA-256 integrity hash.2. 2-Page Investment Committee (IC) Executive Brief (.pdf) & 30-Day Audit Vault
- Page 1 — Valuation, Borrowing-Base Gate & Thermal Power Envelope: Summarizes single-node and full-cluster 0m OEM, Refurbished Asking, Executed Secondary FMV, ASA OLV (90–180d), and ASA FLV (30–60d) in EUR (€) and USD ($), alongside the senior ABL eligibility determination (
ELIGIBLE_MARKET_BACKEDvs.INSUFFICIENT_MARKET_EVIDENCEvs.INELIGIBLE_EULA_RESTRICTED). - Page 2 — Milestone Amortization Table & Provenance Attestation: Renders sampled monthly OLV/FLV decay and debt service milestones, strict separation between live SQLite telemetry and T4 static assumptions, and a 30-day SHA-256 verification permalink (
/orders/{order_id}).
3. Cite & Embed Live Benchmark Attribution (GPUValuation.com · M-2026.10-r2)
Use the following standardized attribution formats when citing GPUValuation.com in credit committee memos, research papers, or infrastructure documentation (CC BY 4.0):
Source: [GPUValuation.com — Industrial MW Power Tariff (X_VAT), Facility PUE & Debt DSCR Workbench (M-2026.10-r2)](https://gpuvaluation.com/) · Live Clean-IP SQLite Telemetry (CC BY 4.0).
<cite>Benchmark data via <a href="https://gpuvaluation.com/">GPUValuation.com (M-2026.10-r2)</a> — Commercial B2B Compute & Power Engine (CC BY 4.0).</cite>
Horizon Collateral Decay & Stressed Cashflow Milestones
Assumes -18%/yr merchant rate compression, 35% idle + 65% dynamic load × PUE| Month | Scenario OLV | Scenario FLV | Monthly OpEx | Stressed NOI | Eligible Debt Service | Hypo T4 Cov |
|---|
GATE 1 Source Licensing Governance & Deduplicated SQLite Observations
| Source ID | License | Status | Governance & Attribution Rule |
|---|
| SKU / Zone | Provider / Region | Price Category | Evidence Tier | Observed Value | As-Of, Polls & License |
|---|
Programmatic API Sandbox (SHA-256 Token Namespace: gpuv_live_)
Tokens use the dedicated gpuv_live_ namespace (never colliding with Stripe sk_live_ secret scanners) and are verified via SHA-256 digests in SQLite. Full reference & subscriptions on Compute API Docs.
Loading sandbox token...
Verified B2B Infrastructure Counterparty Board
Self-serve 30-day commercial directory (0 / 12 active) · ExplicitSPONSORED disclosure · Zero influence on M-2026.10-r2 math
Colocation operators, ITAD server liquidators, equipment lenders, and authorized cloud providers can book a verified 30-day B2B directory placement (€299.00 one-way, automated expiry) on /partners.