Geothermal Power

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€)50 M€
Capacity Factor (%)85 %
Grid Tariff (€/MWh)70 €/MWh
OPEX (% of CAPEX)3 %
Payback Period
10.0years
Profit / Year
$4.99M
Revenue / Year
$7.82M
CAPEX
$50.00M
ROI
10.0%
Net Margin
63.8%
Monthly Profit
$416K
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$-60.00M$-45.00M$-30.00M$-15.00M$0

Revenue & Profit Growth ($)

Projected trajectory for United States market conditions

Y0Y1Y2Y3Y4Y5$-20.00M$0$20.00M$40.00M$60.00M