Every figure on this page comes straight from the v3 financial model workbook. Switch the year to see the loop compound.
| Source | Output | Note |
|---|---|---|
| Rooftop solar | 360 kWp · 540 MWh/yr | Capex Tk 1.62 cr (post tax-cut) · ~3-yr payback |
| Biogas @ 300 head | 216 m³/day · ~367 kWh/day | 5,400 kg dung/day → power + fertilizer |
| Combined | ~1,846 kWh/day | Runs the farm + GPU fleet by day |
Night-time GPU load draws grid power until battery storage is added — the model carries this cost honestly in opex.
| Line | BDT |
|---|---|
| Milk + ghee | |
| Beef (Eid-peaked) | |
| B300 compute (Akash) | |
| Energy offset + slurry | |
| Total revenue | |
| Total opex | |
| Debt service (3cr @ 2%) | |
| Net cash flow |