Biogas Plant

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€)5 M€
Feedstock (t/day)50 t/day
Electricity Tariff (€/MWh)100 €/MWh
OPEX (% of CAPEX)8 %
Payback Period
6.0years
Profit / Year
$837K
Revenue / Year
$1.46M
CAPEX
$5.00M
ROI
16.7%
Net Margin
57.4%
Monthly Profit
$70K
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$-5.00M$-2.50M$0$2.50M$5.00M

Revenue & Profit Growth ($)

Projected trajectory for United States market conditions

Y0Y1Y2Y3Y4Y5$-3.50M$0$3.50M$7.00M$10.50M