{
  "version": 4,
  "baseline_v3": {
    "low_musd": 284.61974,
    "central_musd": 844.33319,
    "high_musd": 3496.722795,
    "documented_input_central_musd": 462.082948
  },
  "additions": {
    "low_musd": 32.578072,
    "central_musd": 148.79738,
    "high_musd": 463.022664,
    "documented_input_central_musd": 39.522764
  },
  "adjustments": [
    {
      "family": "Command R / R+",
      "delta_musd": [
        0.0,
        -1.8014399999999995,
        -35.028
      ],
      "reason": "Remove possible overlap from blanket successor allowance."
    }
  ],
  "selected_total": {
    "low_musd": 317.197812,
    "central_musd": 991.32913,
    "high_musd": 3924.717459,
    "documented_input_central_musd": 501.605712
  },
  "families": 75,
  "new_components": 23,
  "additions_by_org": {
    "NVIDIA": 36.719136,
    "Cohere": 28.3284,
    "xAI": 9.763200000000001,
    "SK Telecom": 9.33768,
    "Alibaba": 6.8309999999999995,
    "Z.ai": 5.184,
    "ByteDance Seed": 4.6656,
    "Meta": 17.570576,
    "AI21 Labs": 8.121599999999999,
    "StepFun": 10.357199999999999,
    "Ai2": 2.3491079999999998,
    "Mistral AI": 9.56988
  },
  "total_hub_musd": null,
  "unknown_mass_musd": null,
  "probability_over_billion": null,
  "central_without_cosmos": 954.609994,
  "central_without_unconfirmed_new_bases": 926.42005,
  "rules": [
    "Same FLOP price and generation token priors as V3; no target-based tuning.",
    "Reported tokens do not imply observed dollars.",
    "Low/high scenarios are not confidence intervals.",
    "Known lineage overlap excluded; uncertain independence is a central assumption with zero-addition low branch.",
    "Cosmos1 capacity allocation is hypothetical; Cosmos3 uses a rough architecture proxy, not ambiguous throughput.",
    "No unpriced tail forfait added."
  ]
}