EnergiAcres
Glass
⌘K
BASE MAP IMAGERY
3D & ARCHITECTURE
OVERLAYS & LABELS
SPATIAL INTELLIGENCE & HEATMAPS
Opacity
Opacity
Opacity
Opacity
Opacity
Opacity
Opacity
Opacity
INFRASTRUCTURE VECTORS & PJM RTO
Opacity
Opacity
Opacity
Opacity
Opacity
ROADWAYS & TRANSPORTATION
Opacity
Opacity
Opacity
Opacity
TOPOGRAPHY & SLOPE DILIGENCE
Opacity
Opacity
PRESENTATION
Total Campus Capex
$0.00 M
Turnkey Utility + Stamped Equipment
⚡
Campus IT Load
0 MW IT
0 MW Utility Load (PUE 1.2)
🔋
BESS Storage
0 MWh
0 MW 4-Hour Storage
⚡
Substation Headroom
450 MVA
0% Utilized (500kV Interconnect)
📏
Total Route Distance
0.0 mi
0 HDD Crossings
🛣️
Corridor Routing Engine
📊
Engineering & Utility Capex Schedule
Power: $0.00M
Gas: $0.00M
Water/Cooling: $0.00M
Telecom/MMR: $0.00M
Civil/Roads: $0.00M
0 Selected
Type:
Color:
Stroke:
Fill:
Setback:
Hatch:
Noise:
Align:
Bool:
Itemized Development Pro-Forma & Diligence Hub
EAOS-Mansfield Ohio
⚡ Live Interconnect Infrastructure Scopes
Click ✏️ to customize line parameters or + Add custom scopes
| Utility Infrastructure Scope | Target Facility / Specification | Distance | Unit Rate | Estimated Capex | Actions |
|---|---|---|---|---|---|
| TOTAL INTERCONNECT FEASIBILITY CAPEX | $0.00 M | ||||
🏢 Live Modular Equipment & Facility Schedule
Dynamic inventory of Parametric Stamped & Arrayed campus components
Stamped Facilities
0 Units
Campus Critical IT Load
0 MW IT
BESS Energy Storage
0 MWh
Substation Headroom
450 MVA
Total Equipment Capex
$0.00 M
| Modular Component | Category | Dimensions & Footprint | Capacity Specs | Unit Capex | Total Capex | Lead Time |
|---|---|---|---|---|---|---|
| TOTAL MODULAR EQUIPMENT & BUILDING CAPEX | $0.00 M | |||||
Yield on Cost (YoC)
18.4%
Stabilized Net Operating Return
Levered / Unlevered IRR
24.2% / 19.8%
10-Year DCF Target Return
Wholesale Lease Rate
$145.00
$/kW-month Wholesale NNN
Annual Pro-Forma NOI
$0.00 M
$0.00M Gross Revenue (90% NOI)
Total Project Capex
$0.00 M
Turnkey Land + Grid + Equipment
Construction Timeline
24 Months
Commercial Operation (COD) Target
📈 10-Year Pro-Forma Discounted Cash Flow (DCF) Schedule ($ in Millions)
| Year | Gross Revenue | Operating Expenses | Net Operating Income | Debt Service (65% LTC) | Free Cash Flow | Exit Valuation (5.75% Cap) |
|---|
Diligence Budget
$0.0k
Committed / Spent
$0.0k
Remaining Capital
$0.0k
Milestones Cleared
0 / 0 (0%)
Risk Flags
0 Blockers
| Clear | Category | Milestone & Scope Description | Lead / Consultant | Target | Budget | Spent | Status | Actions |
|---|
📊 Total Capital Rollup Phases
Click ✏️ to customize phase budget/contract status or + Add custom phases
| Project Development Phase | Primary Capital Focus | Authorized Budget | Committed / Spent | Actions |
|---|---|---|---|---|
| TOTAL INITIAL DEVELOPMENT & INFRASTRUCTURE CAPEX | $0.00 M | Fully De-risked | ||
🗓️ Standard Development Milestone Timeline to Notice to Proceed (NTP)
Months 1–3
Site Control & Phase I
Option escrow, ALTA survey, wetland delineation, preliminary geotech.
Months 4–8
Interconnect & Permitting
PJM SIS queue study, Ohio EPA air modeling, local rezoning & tax CRA.
Months 9–14
Interconnect Agreement
Utility ISA execution, long-lead transformer procurement, EPC selection.
Months 15+
Financial Close & NTP
Capital syndication, equity close, civil earthwork mobilization.