SpaceTiD Loading

DC Investment Return Analysis

Enter Basic Project Info

Land Area
Land Price 10k/㎡
Building Area
Building Cost 10k/㎡
MEP Equipment Cost 10k ¥
MEP Installation 10k ¥
Planned Cabinets
Avg Power/Cabinet kW
PUE
WUE
Avg Rack Utilization
Construction Period yrs
Operation Period yrs

Operation Parameters

O&M Cost 10k ¥/yr
Insurance Rate %/yr
Weighted Elec. Price ¥
Water Cost ¥
Cabinet Price ¥/kW/month

Financial Parameters

Financing Ratio %
Loan Term yrs
Interest Rate %
Repayment Term yrs

Construction Phase

CAPEX 0 10k ¥
Land Cost 0 10k ¥
Civil Work Cost 0 10k ¥
Equipment Cost 0 10k ¥
Installation Cost 0 10k ¥
Construction Interest 0 10k ¥

Operation Phase

Operating Revenue 0 10k ¥
机柜收入 0 10k ¥
OPEX 0 10k ¥
Electricity 0 10k ¥
Water 0 10k ¥
O&M Cost 0 10k ¥
Insurance 0 10k ¥
Interest Payment 0 10k ¥
Sustaining CapEx 0 10k ¥
Principal Repayment 0 10k ¥

CAPEX Breakdown (%)

OPEX Breakdown (%)

ROI ROE Payback Period
0 % 0 % 0 Y