Wind Offshore

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€)200 M€
Capacity Factor (%)42 %
Grid Tariff (€/MWh)80 €/MWh
OPEX (% of CAPEX)3 %
Payback Period
10.8years
Profit / Year
$18.51M
Revenue / Year
$29.43M
CAPEX
$200.00M
ROI
9.3%
Net Margin
62.9%
Monthly Profit
$1.54M
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$-200.00M$-150.00M$-100.00M$-50.00M$0

Revenue & Profit Growth ($)

Projected trajectory for United States market conditions

Y0Y1Y2Y3Y4Y5$-65.00M$0$65.00M$130.00M$195.00M