AI Data Center Campus Capital & Power Planner ($7.4B TCS Scale)

Campus Configuration ⚙️

Campus Power Capacity: 500 MW

Hyperscale range: 100 MW to 1.0 GW total envelope

High-Density AI Rack Load: 80 kW/rack

Next-gen liquid-cooled AI cluster rack density

Cooling Architecture

Substation Interconnect Voltage

Active Phasing Ramp

CapEx Target Budget: $7.40 B

Adjust corporate investment ceiling

Clean Energy PPA Commitment: 75%

TOTAL ESTIMATED CAPEX

$7.12 B

$280 M Headroom under $7.4B

ACCELERATOR RACKS

5,312 Racks

~42,496 GPU Nodes (8-way HGX)

DESIGN CAMPUS PUE

1.15 PUE

425 MW Dedicated IT Power

EST. CIVIL FOOTPRINT

1,480,000 sq ft

337 W / sq ft Building Density

CAMPUS SINGLE-LINE POWER & THERMAL TOPOLOGY 220 kV Substation ➔ 500 MW Grid Ingest

CAPITAL EXPENDITURE DISTRIBUTION (USD) 100% Allocated

Compute & Fabric: $4.13B (58%)

Electrical Plant: $1.21B (17%)

Cooling & CDUs: $0.78B (11%)

Civil & Land: $0.64B (9%)

Commissioning: $0.36B (5%)

System Category	Specification Detail	Units / Capacity	Estimated CapEx

Phase	Milestone Horizon	MW Scale	Rack Allocation	Capital Deployed	Target Operational Status

Metric / Constraint	Engineering Parameter	Annual Projection	Compliance Horizon