Disclaimer: Outputs are for indicative purposes only and should not be considered official predictions from Tesla. Tesla makes no guarantee of profitability. Actual results can differ materially.
Model assumptions (reverse-engineered from Tesla's ROI API): 13% energy loss grid-to-battery (0.87 multiplier on revenue), 7% YoY utilization growth, $0.10/kWh Tesla operational fee escalating at 3%/yr, flat energy procurement cost (no utility rate escalation), no depreciation, no maintenance, no demand charges, no parking rent, excludes hardware taxes. No discounting (simple cumulative, not NPV).
Maine ($0.008/kWh) is flagged as a likely data anomaly—actual commercial rates are ~$0.15-0.18/kWh.
✓ Maine corrected to $0.15/kWh Use raw $0.008
Restore $0.15/kWh for Maine