Total Compute
550 MW
5,500 × 100 kW
WATTER Net Energy OPEX
$505.9M
Annual
ERE
0.105
vs. 1.0 theoretical min
Heat Revenue
$0
At heat value rate
Hotel Savings (Total)
$700M
Annual aggregate
Water Saved
0 Gal
Annual
ANNUAL COST PER RACK — WATTER vs. INDUSTRY
NATIONAL OPEX — 550 MW EQUIVALENT
PER-HOTEL VALUE EXCHANGE
WATTER COST STRUCTURE vs. COLO
💧 DC WATER CONSUMPTION — PER RACK COMPARISON
💧 WATER CONSERVED — NATIONAL SCALE
⚡ ENERGY SAVINGS AT SCALE
🌍 GREENHOUSE GAS OFFSET
FULL COMPETITOR COMPARISON — ENERGY + WATER OPEX PER RACK / YEAR
5-YEAR NATIONAL PROJECTION
MEGAWATT INVESTMENT MODEL — PER SITE
Total CapEx
$0
0 servers
Equity Required
$0
0% equity
5-Year Net Income
$0
per site
IRR
0%
vs 12% WACC
NPV @ 12%
$0
on total CapEx
Payback Period
N/A
months
💰 CAPEX & FINANCING — PER SITE
📊 DEBT SERVICE
📈 5-YEAR P&L — PER SITE — PHASE 1
Full income statement with revenue decline, heat reuse savings, debt service, and cash flow to equity
HOTEL PARTNERSHIP PHASES
⚡ PHASE 1 — PROFIT SHARE + FREE HEAT
Hotel earns compute revenue share + energy reimbursement + free hot water
💧 PHASE 2 — FREE HEAT
Hotel gets energy reimbursement + free hot water — no revenue share
🔥 PHASE 3 — PAY FOR HEAT
Hotel gets energy reimbursement, pays WATTER for thermal at heat rate
PHASE COMPARISON — PER SITE / MONTHLY