Battery Energy Storage (BESS)

Green EnergyUnited States
United States — Key Indicators
Corporate Tax
21.0%
Electricity
$0.12/kWh
Commercial Rent
$25/m²/mo
Avg. Wage
$3,500/mo
VAT
7%
Payroll Tax
7.6%
Cost Index
1.00x

Model Parameters

CAPEX (M€)20 M€
Cycles / Year365 cycles
Arbitrage Spread (€/MWh)50 €/MWh
OPEX (% of CAPEX)2 %
Payback Period
17.8years
Profit / Year
$1.13M
Revenue / Year
$1.82M
CAPEX
$20.00M
ROI
5.6%
Net Margin
61.7%
Monthly Profit
$94K
Tax Rate
21.0%
CAPEX Multiplier
1.00x
OPEX Multiplier
1.00x
Revenue Factor
1.00x

Cumulative Cash Flow ($)

Adjusted for United States — tax 21%, cost index 1x

Y0Y1Y2Y3Y4Y5Y6Y7Y8Y9Y10$-21.00M$-17.50M$-14.00M$-10.50M$-7.00M

Revenue & Profit Growth ($)

Projected trajectory for United States market conditions

Y0Y1Y2Y3Y4Y5$-4.00M$0$4.00M$8.00M$12.00M