Wind Onshore

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€)25 M€
Capacity Factor (%)30 %
Grid Tariff (€/MWh)55 €/MWh
OPEX (% of CAPEX)2 %
Payback Period
13.2years
Profit / Year
$1.89M
Revenue / Year
$2.89M
CAPEX
$25.00M
ROI
7.6%
Net Margin
65.3%
Monthly Profit
$157K
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$-25.00M$-20.00M$-15.00M$-10.00M$-5.00M

Revenue & Profit Growth ($)

Projected trajectory for United States market conditions

Y0Y1Y2Y3Y4Y5$-6.50M$0$6.50M$13.00M$19.50M