LAYER 01
Physical twin
Rack dynamics, cooling performance and substation telemetry in OpenUSD.
Omniverse DSX / OpenUSD AI INFRASTRUCTURE · CREDIT INTELLIGENCE
From watts
to worth.
The credit terminal for
AI infrastructure debt.
Connect data center physics to the credit agreements that finance them. See physical risk. Understand its financial impact.
＋ Built for syndicates, sponsors & independent engineers
PHYSICAL ↔ FINANCIAL TWIN DEMO
01 / PHYSICAL STATE100 MWReference facility capacity
02 / CREDIT COVERAGE1.35×Illustrative base-case DSCR
PHYSICS IN. CREDIT OUT.
REFERENCE FACILITYProject PrometheusIllustrative underwriting case
100 MWCritical IT load
$1.15BTotal capitalization
$690MSenior secured debt
1.35×Base DSCR target
01 THE CONNECTION THAT MATTERS
Engineering and credit.
Finally speaking the same language.
Construction delays and cooling degradation change cash flow. Rackworth is designed to connect those physical changes to the lending decisions they affect.
LAYER 02
Financial engine
Contract terms feed a deterministic solver that re-sculpts the debt.
Nemotron / Rust / PolarsLAYER 03
Credit cockpit
Credit memos, cash flow waterfalls and evidence for engineer review.
Covenants / CFADS / IE review EVENT GATEWAY: ONLY PHYSICAL MARGIN BREACHES REACH THE CREDIT ENGINE →
02 THE CREDIT MEMO
A facility.
A capital stack.
A complete picture.
ILLUSTRATIVE CASE
Project Prometheus
100 MW · PJM · Non-recourse structure
CAPITALIZATION / $1.15 BILLION
Senior secured term loan$690M
Sponsor equity$460M
Reference terms and targets from the Rackworth pitch deck. This case is an illustration, not a financing offer.
Debt pricingSOFR + 250 bps
Loan-to-cost60%
Tenor / amortization12 years / 10 years
Take-or-pay capacity80 MW @ $165/kW-mo
Merchant tranche haircut50% on 20 MW
Levered IRR target14.8%
CASH FLOW / AN ILLUSTRATIVE YEAR
ILLUSTRATIVE SPLIT · USD MILLIONSFollow the money through the facility.
$180.0MRevenueILLUSTRATIVE
−$36.3MOperating costsILLUSTRATIVE
$143.7MAvailable for debt serviceREFERENCE CFADS
−$106.4MDebt serviceILLUSTRATIVE
$37.3MResidual equity cashILLUSTRATIVE
REVENUE → OPERATIONS → DEBT SERVICE → EQUITYCash flow gives physical capacity its financial value.
The $143.7M CFADS figure is the deck's base reference case. Revenue, operating costs, debt service and residual equity cash are a simplified illustrative split, not the project's actual waterfall.
YEAR 1 SENSITIVITY
Four scenarios. One common baseline.
OPERATING CFADS / USD MILLIONS
Base case
120-day grid lag
N-1 thermal
Combined stress
THE LOAN LIFE / PRINCIPAL OUTSTANDING
Capital today. Repayment over time.
An animated view of a $690M beginning balance across a ten-year amortization period.
YEAR 0$690M
YEAR 5$345M
YEAR 10$0
Illustrative straight-line principal repayment only; interest is excluded. The proposed production solver would sculpt the actual schedule to cash flow and covenant requirements.
03 THE EVENT SIMULATOR
When physics changes,
the credit moves.
Move the controls to follow a physical shock through interest carry, cash flow and debt coverage.
ONE PHYSICAL SHOCK. A CREDIT CHAIN REACTION.AUTOMATIC SCROLL STORY
0.84×
Default threshold crossed
Grid delay and cooling loss combine. The reference case requires a $74.2M sponsor cure.
YEAR 1 CFADS$74.9M
SPONSOR CURE$74.2M
LOCK-UP FLOOR / 1.20×DEFAULT FLOOR / 1.05×
01 · Base case1.35× DSCR
02 · 120-day grid lag1.02× DSCR
03 · Combined stress0.84× DSCR
Reference scenarios from the deck. This sequence settles after playing and leaves the simulator below under your control.
RACKWORTH / CREDIT COCKPIT
INTERACTIVE DEMOPROJECT PROMETHEUS
100 MW / PJMPhysical shock → financial impact
PHYSICAL EVENT INPUTS
ON TIME180 DAYS
$143,750/day in additional interest carry.
Full reference compute yield.
USD / 1K TOKENS20 MW TRANCHE
An exploratory sensitivity around the reference case.
LOAD A SCENARIO
Covenants within thresholdsILLUSTRATIVE
MINIMUM YEAR 1 DSCR
1.35×
Above the 1.20× distribution lock-up floor.
DSCR1.35×TARGET
OPERATING CFADS$143.7MYear 1 operating cash flow
TOTAL CAPITALIZED INTEREST$51.8MIncludes base construction carry
SPONSOR CURE$0.0MIllustrative equity requirement
DELIVERABLE IT POWER100.0 MWPost-energization capacity
THRESHOLD EVENT PAYLOAD LOCAL DEMO
{"event_type":"NOMINAL_TELEMETRY","grid_lag_days":0,"cooling_state":"nominal"}The four presets reproduce the deck's reference scenarios. Slider values use a simplified interpolation for exploration. No live telemetry, legal extraction or production credit solver is connected.
04 THE DECOUPLED ARCHITECTURE
Keep the physics in the twin.
Keep the math in the engine.
OpenUSD carries geometry and physical state. Threshold events bridge to the financial engine. Every layer has a clear job.
01 / SIMULATE
Physical twin
OpenUSD · Omniverse DSX
↓MARGIN BREACH EVENT
02 / PARSE & SOLVE
Financial engine
Nemotron NIM → Rust / Polars
↓CREDIT EXCEPTION
03 / REVIEW
Credit cockpit
Evidence · Coverage · Engineer review
PHYSICAL EVENT → CREDIT MODEL → ENGINEER REVIEW
SYSTEM INSPECTORCONCEPT EXAMPLE
A physical schema, with a physical job.
Rack geometry and cooling telemetry belong to the twin. Loan schedules stay in the financial engine.
rackworth:physical {
rackPeakKW: 131.5
targetFlowRateLPM: 185.0
maxCoolantSupplyTempC: 32.0
}↳ Credit math is deterministic. The language model extracts terms.
PROPOSED TECHNOLOGY STACKOmniverse DSXNemotron NIMNeMoTensorRT-LLMRust / Polars
05 THE ENGINEER COPILOT
Evidence prepared.
Judgment stays human.
Rackworth's proposed workflow prepares technical exceptions and links financial figures to their source. Independent Engineers retain the sign-off.
Explore the review workflow using the current simulator scenario.
SAMPLE EVIDENCE MAP DEMO
Operating cash flowCapacity tariff → CFADS
LEGALGrid energizationSubstation COD → Interest carry
PHYSICALCooling performanceOpenUSD prim → Deliverable load
PHYSICALDistribution covenantCredit agreement → Coverage floor
LEGAL SOURCE → VARIABLE → EXCEPTION → HUMAN REVIEW REVIEW READY
06 THE INVESTOR OVERVIEW
The full Rackworth vision.
Fourteen slides. One connected idea.
Download the deck 
01 / 14From watts to worth
07 THE COMMERCIAL MODEL
Built for the infrastructure
capital stack.
Pre-financing
bankability certification
Evidence and underwriting preparation ahead of debt syndication.
$50–100kper projectLive covenant
surveillance
Portfolio monitoring and Independent Engineer review workflows.
$150–350kper year, per $1B portfolioParametric risk
monitoring
Cooling and energization delay monitoring for underwriting.
2–4 bpsof total insured valueIndicative commercial model from the pitch deck. Pilot scope and terms are to be agreed.
DAYS 01–30
Foundation
Electrical single-lines.
Physical and credit schemas.
DAYS 31–60
Event gateway
Map physical telemetry.
Stream breaches to the solver.
DAYS 61–90
PROPOSED 90-DAY ROADMAPPilot
Independent Engineer audits.
Live pilot credit memos.
NOW ONBOARDING PILOT PARTNERS