Computation Sheet

Run the numbers yourself.

Pick a tier, a power source, and your energy prices. The outputs come from the same planning-grade assumptions behind our own pro formas. They come back as bands, not promises, because that is what planning numbers are. The engineered pro forma for a specific site is one conversation away.

Inputs

Only the 2 MW and 5 MW blocks are engineered designs. Larger tiers are phased repetition of the 5 MW block, and their figures are computed that way.

Outputs · Planning basis Indicative
Indicative CapEx (installed)
—
Indicative annual OpEx band
—
Energy advantage vs air-cooled
—
Payback vs air-cooled
—
Deployment window
—
Directional estimates from conservative planning-grade assumptions. Engineered pro formas are prepared per site on request.
Assumptions in force
  • Installed block CapEx: $28M per 2 MW, $61.4M per 5 MW (conservative planning basis; larger tiers computed as phased repetition)
  • Design PUE ~1.07 vs 1.58 air-cooled baseline (EIA/ASHRAE-sourced data)
  • Every output widened to a band of plus or minus 2%, matching planning-grade contingency
  • Your sliders set the energy prices; the design and cost basis above stay fixed. Detailed operating assumptions live in the engineered pro forma.
Get the engineered pro forma for a specific site