Contract Scenarios
Power & Contract Terms
300 MW
$0.082 /kWh
2.5%
Economic & Market Yields
$180 /MWh
$110 /MWh
8.0%
20-Year Cumulative Revenue & Cash Flow Projections
Live Dynamic Calculation
20-Year Cash Flow Schedule Table
| Year | AI Power (MW) | Hosting Fee ($M) | Anthropic Value ($M) | Riot Opp. Cost ($M) | Net Host Margin ($M) |
|---|