⚡ EZLand EV Investment Model (Compact Edition)

Max Capacity: 0 kWh/mo | Analyzed via Utilization 10%, 15%, 20%

1. Hardware & Install (CAPEX)
Fast DC Charger
E-Car AC Charger
E-Bike AC Charger
Total Install Cost: 0
Total Hardware Cost: 0
2. Partnership Model
3. Franchise P&L Params
Electricity Tariff (VND)
Fixed Mgt Fee (VND/charger/mo)
Platform Fee (VND/kWh)
Parking Rent/mo
Hardware Separation Logic:
- Volume and Revenue are calculated 100% independently based on the specific power of E-Car vs E-Bike chargers.

Investment Recommendation

Based on 15% Utilization (Average Scenario)

Calculating...
Low Risk Model
Co-Invest
Payback Period
0
Max Profit Model
Franchise
Net Profit/Yr
0

Average Cashflow Details (5-Year Analysis by Utilization)

Model Util Total CAPEX Revenue/Yr Elec Cost/Yr O&M + Rent/Yr Net Profit/Yr Payback ROI (5 Yrs)