Clean Energy for a Brighter Tomorrow
Callculator Tester
Own the Coin. Influence the Kingdom.
Idle for 30 months on ERCOT = billions lost.
ARK delivers power in 6–9 months—before the Kingdom loses its light.
# Clean, working build with full wiring and no stray lines.
# - DOMContentLoaded guard
# - Live-updating table values
# - Personnel list + bonuses
# - O&M items
# - ArcCell revenue tiers (Corvette/Ferrari/Bugatti)
# Save as /mnt/data/BALANCE_SHEET_CALC_v5.html
html = r"""
ARKLight — ArcNode Living P&L Simulator (v5)
"""
path = "/mnt/data/BALANCE_SHEET_CALC_v5.html"
with open(path, "w", encoding="utf-8") as f:
f.write(html)
path
ARKLight — ArcNode Living P&L Simulator v5
ArcCells (Corvette/Ferrari/Bugatti) · Full expense sliders · Bonuses tied to net · Month-by-month math
ArcCell Revenue
Set ArcCells, utilization hours, and tier mix. Prices are $/MWh per tier (editable).
| Tier | Mix % | Slider | $ / MWh | Slider | Monthly Gross |
|---|---|---|---|---|---|
| Total Gross / Month | $0 | ||||
Executive & Personnel
Per-person sliders; bonus % pays in Month 12 only if Net > 0.
| Role | Base Salary / Yr | Slider | Insurance / Yr | Slider | Bonus % | Slider |
|---|---|---|---|---|---|---|
| Total / Month | $0 | $0 | $0 |
O&M / Ops (Annual → Monthly)
Every line adjustable. Reinvestment/Treasury and Contingency included and flow month-by-month.
| Category | Annual | Slider | Active |
|---|---|---|---|
| Total O&M / Month | $0 |
Net‑Net Summary
Gross / Month
$0
Tithe (Gross × %)
$0
Personnel / Month
$0
O&M / Month
$0
— Bonus Accrual (shows at Month 12 if Net > 0)
$0
Net / Month
$0
YTD (Month × Net)
$0
Net After Bonus (if Month 12 & Net>0)
$0
“Empowered by Faith, Driven by Purpose”
“For with God nothing shall be impossible.” – Luke 1:37