Worked example · 100 MWdc existing PV · Pecos, Texas
Phase 0 is 50 MW, Phase 1 is 58 MW, then 153 MW, then 175 MW on one site.
Phase 1 is the cooling plant. It is 58 MW of firm compute. The hottest hour rejects 50.7 MW of heat. Phase 2 stays on the grid, adds engines and recovered heat, and reaches 153 MW. Phase 3 is 175 MW off the grid.
- Phase 1 — cooling
- 50 MW AI
58 MW of firm compute. The hottest hour rejects 50.7 MW of heat. The chiller runs on surplus PV.
- Phase 2 — grid + engines
- 153 MW AI
Grid plus engines. 153 MW. About 1.87 years versus Phase 1.
- Phase 3 — off the grid
- 175 MW AI
Full off-grid. 175 MW. On the same acreage. 2.22 years versus Phase 1.
Starting plant is 100 MWdc on the same land. Phase 1 reject is about 35 acres. Phase 2 shares about 76. Phase 3 shares about 94 and is full off-grid. Jacket water sets the later acres. No mirror acreage is drawn.
$175.5M / year — Phase 1
58 MW of firm compute × $3 million per MW-year. A planning year, not a live meter.
$369.6M / year
Phase 2 is 153 MW. About $369.6 million a year. About 1.87 years versus Phase 1.
175 MW — full off-grid
Phase 3 is full off-grid at 175 MW. About $405.2 million a year. 2.22 years versus Phase 1.
Phase 3 is full off-grid at 175 MW. About $405.2 million a year after operating cost. 2.22 years versus Phase 1. On the same site.
The three published days are 17 June, 22 June, and 6 December. The hall is 50 MW on each of them.