⚡ EV Charging Financial Model ( ParkLand)

Control Panel

1. Fixed & Infrastructure Costs
VND
VND
Slots
2. Co-invest Model
/kWh
3. Franchise 100% (Pricing & Cost)
VND
%
Target Discount Audience:
* The discount is applied only to the targeted volume (Discounted Users × Avg Usage). Any excess volume generated by regular/guest users is charged at the full 100% price.
Pax
kWh/mo
4. Projected Electricity Price (VND/kWh excl. VAT)
VND
VND

Average Summary Table

Max Capacity (100%): 59,040 kWh/month | Chargers: 1 DC + 1 AC.
Total Parking Rent: -/Yr
* Franchise Maint. (from Y3): 9.04M/Yr | Repair Prov.: 13.25M/Yr
Model Util. Initial CAPEX
(VND)		 Avg Revenue
(VND/Yr)		 Avg Elec Cost
(VND/Yr)		 Avg O&M + Rent
(VND/Yr)		 Avg Net Cashflow
(VND/Yr)		 Real Payback ROI
(5 Yrs)

Cumulative Cashflow Chart

Display: