{
  "docId": "019dd923-5e88-73ef-bd5e-2805f44a3e9d",
  "docSlug": "9391d4ae69e8c315",
  "documentTitle": "2026 04 Investor Presentation",
  "authorId": "Applied-Digital",
  "authorName": "Applied Digital",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "strategy_consulting",
  "sourceTypeLabel": "Strategy consulting",
  "presentationDate": null,
  "orientation": "landscape",
  "aspectRatio": 1.647,
  "pageNumber": 41,
  "pageCount": 46,
  "prevPage": 40,
  "nextPage": 42,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 24,
  "notes": "The table breaks down project costs, debt financing, preferred equity, and common equity interests.",
  "elementsJson": [
    "headline_text",
    "paragraph",
    "data_table",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-5e88-73ef-bd5e-2805f44a3e9d/41",
  "deckHref": "/decks/019dd923-5e88-73ef-bd5e-2805f44a3e9d",
  "deckJsonHref": "/decks/019dd923-5e88-73ef-bd5e-2805f44a3e9d.json",
  "deckAnchorHref": "/decks/019dd923-5e88-73ef-bd5e-2805f44a3e9d#slide-41",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "Macquarie expect to invest: $2.25 million for every 1 MW - Perpetual Preferred Equity -for Ellendale Campus & Future Campuses",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd952-5bea-70fa-aef2-fc0f89a15d3e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Capitalization: $1,000-$1,300",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd952-5bea-70fa-aef3-00d659c9b65c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.7,
        "x": 0.07,
        "y": 0.25
      },
      "kind": "paragraph",
      "text": "Macquarie expect to invest: $2.25 million for every 1 MW - Perpetual Preferred Equity -for Ellendale Campus & Future Campuses\nApplied Digital expect to invest: ~$0.75 million for every 1 MW - Future Campuses\n**This model is based on an 80% Loan to Cost (LTC)",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5f1f5aed-66ff-48ec-b521-9d98721591da",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.3,
        "x": 0.07,
        "y": 0.91
      },
      "kind": "source-note",
      "text": "**Subject to negotiation of additional definitive documentation.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "85e4b2da-c3f2-4d58-8e4a-c1160737749d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.45,
        "w": 0.86,
        "x": 0.07,
        "y": 0.4
      },
      "kind": "table",
      "text": "100 MW Development Cost, Project Debt Financing, Macquarie Preferred Equity, APLD Common Equity, MAM Common Equity, Total Capitalization of Cost",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "cce5dd1f-698d-45e8-a96b-5b1cd8a4bc47",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.07,
        "w": 0.45,
        "x": 0.07,
        "y": 0.06
      },
      "kind": "title",
      "text": "Transaction Overview",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "afa5235b-851b-4a14-969b-050fb5915457",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.55,
        "x": 0.07,
        "y": 0.19
      },
      "kind": "title",
      "text": "EXAMPLE OF THE MACQUARIE TRANSACTION CAPITALIZATION TABLE:",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0243ac24-931a-45cf-b846-db2404cea280",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Action Titles",
      "slug": "action-titles",
      "agent": "Architect",
      "layer": "slide",
      "matchId": "019dd95a-1c1c-7608-8ed4-d4354848282d",
      "evidence": "Callout: '$2.25 million for every 1 MW — Perpetual Preferred Equity'",
      "confidence": 78
    },
    {
      "name": "Concrete Language",
      "slug": "concrete-language",
      "agent": "Storyteller",
      "layer": "slide",
      "matchId": "019dd95a-1c1c-7608-8ed4-d861f37381e7",
      "evidence": "Per-MW pricing, $1,000-$1,300 figure stated",
      "confidence": 78
    },
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "14fee578-b8a3-4964-bfa0-e6f5f8858fef",
      "evidence": "EXAMPLE OF THE MACQUARIE TRANSACTION CAPITALIZATION TABLE",
      "confidence": 0.8
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 44,
      "from": 24,
      "beatId": "019dd95a-07a7-7579-bd67-b130660d1a00",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "PF1/PF2/DF1 leases, blockchain, $5B Macquarie + $450M convertible",
      "position": 4,
      "confidence": 82,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    },
    {
      "to": 44,
      "from": 39,
      "beatId": "019dd95a-07a7-7579-bd67-d9ba1511ef6d",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Financials",
      "beatSlug": "sequoia-pitch-financials",
      "evidence": "Macquarie $5B/$25B unlock + $450M convertible",
      "position": 9,
      "confidence": 55,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 44,
      "from": 39,
      "name": "Build Up",
      "slug": "33-build-up",
      "bestFor": "Pricing justification, cost estimation, market sizing",
      "matchId": "019dd95a-08f8-7619-ac2f-f1ac0d614aad",
      "evidence": "Headline ($5B/$25B unlock) + 15% equity + $2.25M/MW + 7.5% TopCo + $225M + $450M convertible",
      "position": 5,
      "objective": "Build up the Macquarie financing package piece by piece to total commitment + convertible",
      "structure": "The Base -> Add Component A -> Add Component B -> Add Component C -> The Total",
      "confidence": 72,
      "description": "Start from zero and add components to arrive at a total"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}