1 / 3
Total CapEx
$81,690
Asset Cost
Monthly OpEx
$1,200
Power + Lease
Revenue
$9,300/mo
Run Rate
Payback
10.1 Months
Cash-on-Cash: 119.0%
Funding
Express Interest
Requires Allocation
Bill of Materials
SiliconComputePowerHardwareHVACElectricalNetwork
| Item | Category | Unit Cost | Qty | Total |
|---|---|---|---|---|
| NVIDIA RTX 5090 (32GB) | Silicon | $2,000 | 24 | $48,000 |
| AMD EPYC 9124 Platform | Compute | $2,300 | 3 | $6,900 |
| Delta 2400W Server PSU | Power | $100 | 9 | $900 |
| Chassis & Riser Cabling | Hardware | $5,430 | 3 | $16,290 |
| Heat Recovery Plenum | HVAC | $4,500 | 1 | $4,500 |
| Ducting & Integration | HVAC | $2,500 | 1 | $2,500 |
| 240V Circuit Upgrade | Electrical | $1,800 | 1 | $1,800 |
| Network Infrastructure | Network | $800 | 1 | $800 |
| Total CapEx | $81,690 | |||
Facility Specifications
Total GPUs24 RTX 5090
Rig Configuration3x Seed Rigs (8 GPU each)
Power Topology240V Split-Phase