WeCharg Profit Projection Calculator
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQ
1
WeCharg Profit Projection Calculator
customINITIAL COSTS
2
Kit TypeStandard StationInitial Cost (Kit(s))$21,420
3
Franchise TypeElite Franchise Partnership
Yearly Cost - Franchise Membership
$999
4
# of charging stations17
Initial Cost (Locally Available Parts)
$6,800
5
# of days of operation364Initial Cost Hours (Labor)340
6
Average charge duration (hours):4Electrician Labor Cost ($)$8,500
7
Charging Power (KW's/HR)18Electrician Labor Cost ($/Hr.)$25
8
Energy Cost ($/KW*Hr)$0.13$0.13Total Installation Costs$38,059
9
Revenue($) / Active Hr. / Station$5EXPECTED PROFITS
10
# Customers / day / Station3Profit / Active Charging Hr.$2.66
11
Daily Charging Hours (net all stations)204
Passive Income / Hr.(active + inactive / 24 Hours)
$1.33
12
# of charging hours / day / station12Profit/Station/Day$31.92
13
net # Customers / day (all stations)51Profit/day (All Stations)$542.64
14
Energy Cost ($/Hr.)$2.34WeCharg Fee (All Stations)$31,892.39
15
ERROR CHECKER# of Months of operation11.9
16
Active Hours / Day12
Sign(+/-)
Pass?ROI (per station)$7,504.09
17
Hr/day Error Check (only 24 hours in a day)
121PASS
ROI (net all stations before WeCharg Fee)
$159,461.96
18
Realistic HRS / # of Xmers?GREEN
Total ROI (net all stations after WeCharg Fee)
$127,569.57
19
PLEASE ONLY CHANGE BOLD NUMBERS!!!
Days Until ROI = 070.1
20
FOR ESTIMATE PURPOSES ONLY!
ROI Date from today would be3/4/2020
21
10-Year ROI$1,546,449.80
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...