Total CapEx
$1,010,600
Asset Cost
Monthly OpEx
$8,500
Power + Lease
Revenue
$62,000/mo
Run Rate
Payback
18.9 Months
Cash-on-Cash: 63.5%
Funding
Express Interest
Requires Allocation
Bill of Materials
SiliconComputePowerHardwareFacilityHVACElectrical
| Item | Category | Unit Cost | Qty | Total |
|---|---|---|---|---|
| NVIDIA RTX 5090 (32GB) | Silicon | $2,000 | 160 | $320,000 |
| AMD EPYC 9124 Platform | Compute | $2,300 | 20 | $46,000 |
| Delta 2400W Server PSU | Power | $100 | 60 | $6,000 |
| Chassis & Riser Cabling | Hardware | $5,430 | 20 | $108,600 |
| Greenhouse Structure & Glazing | Facility | $450,000 | 1 | $450,000 |
| Climate Control System | HVAC | $25,000 | 1 | $25,000 |
| Industrial Ventilation & Ductwork | HVAC | $18,000 | 1 | $18,000 |
| 480V 3-Phase Power Service | Electrical | $22,000 | 1 | $22,000 |
| Horticultural Infrastructure | Facility | $15,000 | 1 | $15,000 |
| Total CapEx | $1,010,600 | |||
Capacity Scaling
Rig Count20 / 40 rigs
Current: 20Max: 40
GPUs160
CapEx$1,010,600
Monthly Revenue$62,000/mo
Facility Specifications
Total GPUs160 RTX 5090
Rig Configuration20x Seed Rigs (8 GPU each)
Facility TypeHybrid Greenhouse/Compute
Innovation FocusWaste Heat Recovery for Horticulture