Assessing BUD attractiveness as an investor, page-95

as has been pointed out, this is not an accurate calculations
quoted price is $1500 per month per facility, not per Buddy Ohm unit
also, that price is for larger facilities, in reality smaller facilities will be cheaper, and/or discounted 'early mover' price, etc... so would probably lower your calculation roughly by a factor of 10

still great numbers, but I think you're way off with your initial estimates