Loading research…
Workspace / models
Loading research…
Versioned analytical models. Inputs are illustrative; outputs are calculations, not observed facts.
Illustrative assumptions · calculated outputs in USD per GPU per year
━ Current scenario┄ Baseline / comparison
| Period / component | Scenario | Comparison |
|---|---|---|
| Year 0 | 1000.00 | 1000.00 |
| Year 1 | 1200.00 | 1200.00 |
| Year 2 | 1440.00 | 1440.00 |
| Year 3 | 1728.00 | 1728.00 |
| Year 4 | 2073.60 | 2073.60 |
| Year 5 | 2488.32 | 2488.32 |
All inputs are synthetic demonstration assumptions. No values are represented as measured market data.
Annual revenue = 8,760 hours × utilization × hourly price. Electricity = 8,760 × 0.7 kW × PUE 1.2 × power price. Capital depreciates over four years; other operating costs are $1,200/year. Operating profit subtracts electricity, depreciation and other operations. Growth compounds annually.
Excludes financing, tax, networking, failures, price changes, time-varying power draw and residual value. Forecasts are conditional calculations. Sensitivity varies utilization; capacity varies growth; the cost stack compares annual components.
Illustrative assumptions · calculated outputs in USD per GPU per year
━ Current scenario┄ Baseline / comparison
| Period / component | Scenario | Comparison |
|---|---|---|
| Power | 662.26 | 662.26 |
| Capital | 7500.00 | 7500.00 |
| Operations | 1200.00 | 1200.00 |
All inputs are synthetic demonstration assumptions. No values are represented as measured market data.
Annual revenue = 8,760 hours × utilization × hourly price. Electricity = 8,760 × 0.7 kW × PUE 1.2 × power price. Capital depreciates over four years; other operating costs are $1,200/year. Operating profit subtracts electricity, depreciation and other operations. Growth compounds annually.
Excludes financing, tax, networking, failures, price changes, time-varying power draw and residual value. Forecasts are conditional calculations. Sensitivity varies utilization; capacity varies growth; the cost stack compares annual components.
Illustrative assumptions · calculated outputs in USD per GPU per year
━ Current scenario┄ Baseline / comparison
| Period / component | Scenario | Comparison |
|---|---|---|
| Year 0 | 14235.00 | 14235.00 |
| Year 1 | 17082.00 | 17082.00 |
| Year 2 | 20498.40 | 20498.40 |
| Year 3 | 24598.08 | 24598.08 |
| Year 4 | 29517.70 | 29517.70 |
| Year 5 | 35421.24 | 35421.24 |
All inputs are synthetic demonstration assumptions. No values are represented as measured market data.
Annual revenue = 8,760 hours × utilization × hourly price. Electricity = 8,760 × 0.7 kW × PUE 1.2 × power price. Capital depreciates over four years; other operating costs are $1,200/year. Operating profit subtracts electricity, depreciation and other operations. Growth compounds annually.
Excludes financing, tax, networking, failures, price changes, time-varying power draw and residual value. Forecasts are conditional calculations. Sensitivity varies utilization; capacity varies growth; the cost stack compares annual components.
Illustrative assumptions · calculated outputs in USD per GPU per year
━ Current scenario┄ Baseline / comparison
| Period / component | Scenario | Comparison |
|---|---|---|
| 30% | -2792.26 | -2792.26 |
| 45% | 492.74 | 492.74 |
| 60% | 3777.74 | 3777.74 |
| 75% | 7062.74 | 7062.74 |
| 90% | 10347.74 | 10347.74 |
All inputs are synthetic demonstration assumptions. No values are represented as measured market data.
Annual revenue = 8,760 hours × utilization × hourly price. Electricity = 8,760 × 0.7 kW × PUE 1.2 × power price. Capital depreciates over four years; other operating costs are $1,200/year. Operating profit subtracts electricity, depreciation and other operations. Growth compounds annually.
Excludes financing, tax, networking, failures, price changes, time-varying power draw and residual value. Forecasts are conditional calculations. Sensitivity varies utilization; capacity varies growth; the cost stack compares annual components.
Illustrative assumptions · calculated outputs in USD per GPU per year
━ Current scenario┄ Baseline / comparison
| Period / component | Scenario | Comparison |
|---|---|---|
| Revenue | 14235.00 | 14235.00 |
| Electricity | 662.26 | 662.26 |
| Depreciation | 7500.00 | 7500.00 |
| Operating profit | 4872.74 | 4872.74 |
All inputs are synthetic demonstration assumptions. No values are represented as measured market data.
Annual revenue = 8,760 hours × utilization × hourly price. Electricity = 8,760 × 0.7 kW × PUE 1.2 × power price. Capital depreciates over four years; other operating costs are $1,200/year. Operating profit subtracts electricity, depreciation and other operations. Growth compounds annually.
Excludes financing, tax, networking, failures, price changes, time-varying power draw and residual value. Forecasts are conditional calculations. Sensitivity varies utilization; capacity varies growth; the cost stack compares annual components.