// KWAVE INNOVATION · TBURN.IO · JP3E · 267 BROADWAY NYC

KWAVE
DATA
VAULT 혁신 데이터 자산 토큰화 · 뉴욕 브로드웨이

267 BROADWAY, TRIBECA NY · AI-VERIFIED RWA · BLOCKCHAIN-REGISTERED

$320M luxury condominium, hospitality and NY datacenter development at 267 Broadway, Tribeca. Institutional RWA tokenization via TBURN.IO with KWAVE AI verification, on-chain escrow, and automated smart contract distributions. $493M projected sales.

267 BROADWAY NYC NY DATACENTER KWAVE AI VERIFIED $320M TOTAL COST 55 STORIES TBURN.IO RWA ZONE C5-3
// ASSET OVERVIEW · 267 BROADWAY DATAVAULT
TBURN.IO DATAVAULT RWA LIVE
Total Dev Cost
$320M
Land + Hard + Soft
Projected Sales
$493M
Condos + Hotel + DC
Net Profit
$162M
32.9% Margin
Pref Return
8%
LP Senior Tranche
KWAVE SCORE
94.2
Stories
55
800 FT Approx.
Gross SF
186K SF
Zone C5-3
DIGITAL TWIN
KWAVE OK
ERC-3643
KWAVE INNOVATIONTBURN.IO DATAVAULT267 BROADWAY NY$320M RWA PROJECTNY DATACENTERAI VERIFIED ASSET혁신 데이터 자산 토큰화JP3E ECOSYSTEM$493M PROJECTED SALES8% PREFERRED RETURNKWAVE INNOVATIONTBURN.IO DATAVAULT267 BROADWAY NY$320M RWA PROJECTNY DATACENTERAI VERIFIED ASSET혁신 데이터 자산 토큰화JP3E ECOSYSTEM$493M PROJECTED SALES8% PREFERRED RETURN
// AI Intelligence Platform

KWAVE
INNOVATION

KWAVE AI VERIFIED
DIGITAL TWIN ACTIVE
REAL-TIME SCORING
// Platform Features

KWAVE is the AI intelligence layer of the JP3E ecosystem — providing real-time asset scoring, construction progress monitoring via digital twin technology, and automated risk-adjusted valuation for the 267 Broadway TBURN.IO DataVault.

KWAVE의 인공지능 플랫폼은 뉴욕 267 브로드웨이 데이터센터 RWA 자산의 실시간 검증, 디지털 트윈 추적 및 스마트 계약 자동화를 지원합니다.

AI Asset Scoring
Real-time risk-adjusted valuation of 267 Broadway physical and digital asset components.
🔗
Digital Twin
On-chain digital twin tracking construction milestones and asset status floor by floor.
🛡️
KYC / AML Engine
ERC-3643 compliant identity verification and AML screening for all TBURN.IO investors.
📡
Live Market Feed
NYC real estate comps, datacenter demand signals, and macro risk factors updated continuously.
// KWAVE Scoring Breakdown
94.2
KWAVE AI SCORE
AI VERIFIED
DIGITAL TWIN ACTIVE
ERC-3643 COMPLIANT
Location Premium
97
Capital Structure
95
Team Credibility
93
Market Demand
96
RWA Compliance
91
Datacenter Demand
98
// NY Datacenter + RWA Asset Classes

DATAVAULT
PILLARS

4 TOKENIZED TRANCHES
ON-CHAIN SETTLEMENT
KWAVE VERIFIED
01
🏗️
Physical + Digital
LAND & DATACENTER RIGHTS

5,160 SF lot + 10,955 SF air rights. Zone C5-3 entitlements with datacenter-grade power and fiber. KWAVE on-chain title registration.

$94M
02
🏢
Infrastructure Asset
HARD COST BUILD-OUT

55-story tower: datacenter floors, MEP systems, facade, structural. WSP engineering + H Architecture P.C. KWAVE digital twin.

$156M
03
💻
Revenue · Datacenter
NY DATACENTER OPS

Colocation, cloud edge, and enterprise datacenter operations within 267 Broadway. On-chain revenue token backed by DC lease fees.

$92.3M
04
🏠
Residential + Hotel
32 CONDOS + 60-KEY HOTEL

32 luxury condos avg $4,329/SF floors 17–55. 60-key hotel lower floors. On-chain escrow for all pre-sale deposits. $401.2M target.

$401.2M
// RWA Token Architecture

TOKEN
STRUCTURE

267 Broadway DataVault is fractionalized into four token tranches — each backed by specific physical assets and datacenter revenue streams. TBURN.IO smart contracts enforce priority-of-payment waterfalls with KWAVE AI-verified compliance.

Token TrancheAsset BackingYieldStatus
Senior RWALand + Const. Loan8% PrefLIVE
MezzanineHard Costs + Equip.12–15%LIVE
Datacenter Rev.DC Ops + Pre-SalesVariableBUILD
Equity ResidualGP/LP Profit Share50%+ IRR2027
// Smart Contract Waterfall

PAYMENT
WATERFALL

Automated priority-of-payment via TBURN.IO smart contract — every dollar of datacenter, condo, and hotel revenue flows on-chain with transparent settlement.

1ST
Senior LP Yield
8% preferred return · Institutional Fund LP · $60.2M
$4.8M/yr
2ND
Construction Loan
$160.2M senior debt service · Principal + interest
$160M
3RD
Equity Return of Capital
JP3E $64M + Institutional Fund equity $96.2M
$160M
4TH
Residual Profit Distribution
$162M+ net profit split per GP/LP waterfall terms
$162M
// Sources & Uses

CAPITAL
STACK

$320,357,578 TOTAL
FULLY COMMITTED
50/50 STRUCTURE
// SOURCES OF FUNDS
JP3E Developer Equity
$64M
20.0%
Institutional Fund (Tr. 1+2)
$36M
11.2%
Institutional Fund LP (8% Pref)
$60.2M
18.8%
Inst. Fund Construction Loan
$160.2M
50.0%
// USES OF FUNDS · $320.4M TOTAL
Acquisition / Land
$94M
29.3%
Hard Costs
$156M
48.7%
Non-Financial Soft
$41.8M
13.1%
Financial Soft
$22M
6.9%
Contingency
$6.6M
2.0%
// Project Execution

DEVELOPMENT
TIMELINE

Q1 2026 – MID 2029
3.5 YEAR CYCLE
H ARCHITECTURE
Q1 2026
Acquisition & Design

Land closing, H Architecture engagement, SD phase. TBURN.IO RWA issuance begins. KWAVE AI registry activated.

Investment$36.2M
Architect Fee$360K
KWAVE StatusLIVE
Q1 2027
Permits & Construction

DOB filing, demolition, foundation. Construction loan draw begins. Digital twin active. Datacenter infrastructure confirmed.

Const. Loan$160.2M
Hard Costs$156M
RWATokenized
2028
Tower Rise & Pre-Sales

Tower rising, condo pre-sales launch. Datacenter buildout floors. On-chain escrow for deposits. KWAVE AI monitoring.

Pre-Sale Target$200M+
Floors Complete30+
DC StatusActive
MID 2029
Closing & Distribution

TCO, condo closings, hotel + datacenter operational. TBURN.IO waterfall executes. KWAVE final audit. Full profit realization.

Total Sales$493.5M
Net Profit$162.3M
WaterfallComplete
// Project Team

MAJOR
PARTICIPANTS

INSTITUTIONAL GRADE
WORLD-CLASS TEAM
NYC EXPERTISE
Developer · KWAVE · RWA Sponsor
JP3E · K2GLOBAL · KWAVE

Developer, GP, and TBURN.IO RWA sponsor. KWAVE AI intelligence platform operator. JP Acquisition entity. Strategic materials supply chain anchoring Korean innovation in US capital markets. NASDAQ SPAC pathway operator.

Design & Executive Architect
HEAAHN + H ARCHITECTURE P.C.

Heaahn Architecture (Seoul) for design vision. H Architecture P.C. (307 5th Ave, NYC) as executive architect of record. Full architecture & interior design scope: $1.8M design + $700K CA. Jaejun Ryu, AIA Principal.

Engineering Partners
WSP · JB&B

WSP — world's #1 structural engineering firm — for structural design and datacenter load planning. JB&B — top NYC MEP engineer — for mechanical, electrical, plumbing including datacenter-grade power infrastructure.

// Market Comparable

267 BROADWAY
VS 262 5TH AVE

COMP ANALYSIS
TRIBECA VS NOMAD
101% ROE ADVANTAGE
◆ 267 BROADWAY · JP3E · KWAVE
267 BROADWAY
TRIBECA · 55 STORIES · NY DATACENTER
TOTAL COST$320M
TOTAL SALES$493M
CONSTRUCTION$156M
GROSS SF186,370
AVG PRICE / SF$4,329
ROE101.4%
PROFIT MARGIN32.9%
KWAVE SCORE94.2
◆ 262 5TH AVE · COMP
262 5TH AVE
NOMAD · 55 STORIES · 1,000 FT
TOTAL COST$440M
TOTAL SALES$515M
CONSTRUCTION$210M
GROSS SF211,390
AVG PRICE / SF$2,900
ROE38%
PROFIT MARGIN17.0%
KWAVE SCOREN/A