Restricted Access · Accredited Investors Only

Before viewing this illustrative calculator, please confirm the following.

1. Are you an accredited investor as defined by SEC Rule 501 of Regulation D?
2. Do you understand this is illustrative only and not an offer to sell securities?
This content is restricted.

Access to this calculator is limited to verified accredited investors as defined under SEC Rule 501 of Regulation D. If you believe you qualify, please reach out directly.

mdc@boardofadvisors.com

WattUp · EV Infrastructure
Confidential

EV Infrastructure Bridge · Investor Calculator

120-Day Term · $3M Raise · 50 Charging Units · Illustrative Only
Term
120 Days
Total Raise
$3,000,000
Units Deployed
50 Chargers
Repayment Paths
3 Options
Your Inputs
Investment Amount $250,000
$50,000 $3,000,000
Marginal Tax Rate 37%
15% 50%
Option 1

Fixed Cash Return

15% in 120 days · 45% annualized
Investment $250,000
Total at maturity $287,500
Return multiple 1.15×
Net Economic Gain
$37,500
≈ 45.0% annualized
Option 2

Hybrid Equity

Principal back + down payment + assets
Principal returned $250,000
Down payment cash $67,917
Chargers acquired 0.42 units
Asset value $271,667
Bonus depreciation $217,333
Tax credits $108,667
Tax savings $189,080
Net Economic Gain
$528,663
≈ 634.4% annualized
Option 3

Asset Acquisition

Larger asset share, no cash principal
Principal returned $0
Chargers received 0.50 units
Asset value $326,000
Bonus depreciation $260,800
Tax credits $130,400
Tax savings $226,896
Net Economic Gain
$302,896
≈ 363.5% annualized

Side-by-Side Summary

Path Cash Back Asset Value Tax Savings Net Gain Annualized
Option 1 · Fixed Cash $287,500 — — $37,500 45.0%
Option 2 · Hybrid Equity $317,917 $271,667 $189,080 $528,663 634.4%
Option 3 · Asset Acquisition $0 $326,000 $226,896 $302,896 363.5%

Discuss this opportunity

For diligence materials, subscription documents, or to verify accredited status — reach out directly.

mdc@boardofadvisors.com [ Phone: Add before sharing ]

Important Risk Disclosures

  • This calculator is illustrative only and is not an offer or solicitation to sell securities.
  • Any actual offering will be made only through definitive subscription documents reviewed under counsel.
  • Past performance does not predict future results. Returns are not guaranteed.
  • Investments of this type are speculative, illiquid, and involve risk of total loss of principal.
  • Tax benefits depend on individual circumstances and IRS rules in effect at the time of investment; consult your CPA or tax advisor before relying on any figure shown.
  • Bonus depreciation rates and federal tax credit eligibility for EV charging infrastructure are subject to change under current and future legislation.
  • Asset appraisals shown are based on third-party estimates and may not reflect realizable market value.
  • "Annualized" figures are mathematical extrapolations of a 120-day term and should not be interpreted as recurring yield.
  • Available only to verified accredited investors as defined under SEC Rule 501 of Regulation D.