Industrial Solar PV

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€)10 M€
Capacity Factor (%)15 %
Grid Tariff (€/MWh)65 €/MWh
OPEX (% of CAPEX)2 %
Payback Period
15.3years
Profit / Year
$652K
Revenue / Year
$1.02M
CAPEX
$10.00M
ROI
6.5%
Net Margin
63.6%
Monthly Profit
$54K
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$-10.00M$-8.00M$-6.00M$-4.00M$-2.00M

Revenue & Profit Growth ($)

Projected trajectory for United States market conditions

Y0Y1Y2Y3Y4Y5$-2.50M$0$2.50M$5.00M$7.50M