1 / 3
Total CapEx
$1,456,496
Asset Cost
Monthly OpEx
$12,540
Power + Lease
Revenue
$68,850/mo
Run Rate
Payback
25.9 Months
Cash-on-Cash: 46.4%
Funding
Express Interest
Requires Allocation
Bill of Materials
SiliconComputePowerHardwareStorageCoolingCapitalFacilitySecurity
| Item | Category | Unit Cost | Qty | Total |
|---|---|---|---|---|
| NVIDIA RTX 6000 Blackwell Max-Q (96GB) | Silicon | $7,061 | 136 | $960,296 |
| AMD EPYC 9124 Platform + MZ73-LM0 | Compute | $2,000 | 34 | $68,000 |
| Dual PSU (1600W + 1000W) | Power | $600 | 34 | $20,400 |
| Phanteks Enthoo Pro 2 + Cabling | Hardware | $500 | 34 | $17,000 |
| NVMe Storage (1TB OS + 4TB Cache) | Storage | $400 | 34 | $13,600 |
| CPU Cooler + Case Fans | Cooling | $300 | 34 | $10,200 |
| Construction Fund (From Profits) | Capital | $350,000 | 1 | $350,000 |
| High Power Grid Connection | Facility | $15,000 | 1 | $15,000 |
| Advanced Surveillance | Security | $2,000 | 1 | $2,000 |
| Total Project CapEx | $1,456,496 | |||
Scale Configuration
Rig Count34 / 164
Min: 34Max: 164
GPUs
136 Units
Est. Revenue
$68,850/mo
Facility Specifications
Total GPUs136x RTX 6000 Blackwell
Total VRAM13056GB (96GB/card)
Rig Configuration34x Seed Rigs (4 GPU each)