Marshall Energy
Your Profit Breakdown
| Gasoline Sales | ||
|---|---|---|
| Gasoline Recovered | (0.5 % Vapor) | |
| Gasoline Recovered |
|
|
| Gasoline Revenue | $ |
|
| - Electricity Cost | $ |
|
| - Other Cost | $ |
|
| Monthly Profit | $ |
|
| Yearly Profit | $ |
|
| Sensitivity | ||
| {{result.percentage}}% |
|
< {{Math.ceil(result.months)}} months |
| Custom = {{inputs.vapor_evaporation}}% |
|
< {{Math.ceil(get_sensitivity(inputs.vapor_evaporation).months)}} months |
{{legend.title}}
{{legend.text}}
Price of Gasoline (or
liquid)
Price of Electricity
(kWh)
Vapor Evaporation (% of
Throughput)
Fixed
Electricity Override Cost Per
Day
Fixed
Additional Total Costs
Fixed
Marshall Energy
| Total Profit Over Contract Length | |
|---|---|
| Contract Part 1 |
|
| Contract Part 2 |
|
| Contract Total Value Nominal |
|
| Contract Total Value Discounted |
|
| IRR |
|
| NPV |
|
| IRR (Investor) |
|
| NPV (Investor) |
|
| Investor, Station and Company Split | |
| Investor Total Share |
|
| Station Total Share |
|
| Founder Total Share |
|
| Corporate Total Share |
|
The Earth thanks you!
Station Split
Investor Split
Company Split
Contract Length
Contract Change Time
New Station Split
New Investor Split
New Company Split
No. of Machines
Cost per Machine
Growth Rate
Discount Rate