eClave • Iowa BTC Power Campus — Executive Dashboard

Scenario

Miner

Select a public miner; values prefilled from public disclosures. You can override efficiency below.

Capacity (MW)

BTC Price ($)

Monetization Model

Override Miner Efficiency (J/TH)

Editable Assumptions

Site

PPA 200 MW (¢/kWh) PPA 400 MW (¢/kWh) PPA 500 MW (¢/kWh) Uptime (%) Deposit / 20 MW ($) Lease ($/MW-yr) Term (years) Take-or-Pay (% volume)

Hashprice Model

Reference BTC ($) Ref Hashprice ($/PH/day)

Gross BTC revenue scales linearly with BTC price around the reference. You can change the baseline here.

eClave Monetization

Upfront % of Deposit Gross Royalty (% of gross rev) Elec Royalty (¢/kWh) Hybrid: Upfront % of Deposit Hybrid: Gross Royalty (%) Hybrid: Elec Royalty (¢/kWh)

Notes (first-time viewer): This site offers behind-the-meter renewable power in Iowa with targeted headline rates at scale around 3.0–3.3¢/kWh, 5–25 year terms, and ~98% uptime. Deposits are sized at $3.5M per 20 MW tranche. eClave does not own the asset; we structure and place capacity and get paid via one of four monetization models. Hashprice is a simplifying proxy for mining revenue; we scale linearly with BTC for directional analysis. This is not a difficulty or fee model; refresh the reference values periodically to reflect market conditions.

KPI Snapshot

PH/MW

–

Installed PH/s

–

Annual kWh

–

Headline PPA

–

¢/kWh Spread

–

Miner All-in (¢/kWh)

–

eClave Earnings (by Model)

Model	Annual ($/yr)	One-Time Upfront ($)	Cumulative ($ over term)

Indicative Term Sheet

Auto-fills from the current scenario. Use Print/Save to export as PDF or copy text.