PDF Publication Title:
Text from PDF Page: 031
9f. Financial Projections350 kW Magnetic Bearing Turbine/Generator Module Based on the projections for revenue and expense, it appears that the proposed single magnetic bearing turbine / generator 320 kW project yields inadequate returns to represent an attractive return of the anticipated investment to the City. With a first‐year revenue projection of $113,038 and operating costs of $84,875, the operating income of $28,163 would be inadequate to be attractive to the City, based on its investment of the $567,000. As power costs escalate, the cash flow levels would increase, resulting in a positive rate of return after the 10th year. The project would offer more favorable returns if: (A) if the revenue from power sales were higher; and/or (B) the construction cost could be lower; and/or (C) the operating and maintenance cost (specifically water and water disposal costs) would be lower. Year Project Financial Performance (All Values in $000’s) 2012 113.0 35.0 32.4 17.5 28.2 2016 2021 161.1 179.9 39.4 45.7 36.5 42.3 19.7 22.8 65.6 69.2 20.2% 0.5% 2026 2031 186.4 212.4 52.9 61.4 49.0 56.8 26.4 30.6 58.0 63.6 5.9% 7.9% Revenue Fixed O&M Variable O&M G&A Tot. O&M & G&A 84.9 128.4 Operating Income Internal Rate of Return: 95.5 110.7 148.8 A detailed financial projection for the single magnetic bearing turbine/generator module option may be found in Attachment B. _________________________________________________________________________________________________________ City of Klamath Falls Evergreen Energy & Brown Engineering Geothermal Power Plant Feasibility Study July 2011 Page 23PDF Image | Klamath Falls, Oregon Geothermal Power Plant Feasibility Study
PDF Search Title:
Klamath Falls, Oregon Geothermal Power Plant Feasibility StudyOriginal File Name Searched:
Klamath_Falls_GEO_Power___Feasibility_Study_6_2011.pdfDIY PDF Search: Google It | Yahoo | Bing
NFT (Non Fungible Token): Buy our tech, design, development or system NFT and become part of our tech NFT network... More Info
IT XR Project Redstone NFT Available for Sale: NFT for high tech turbine design with one part 3D printed counter-rotating energy turbine. Be part of the future with this NFT. Can be bought and sold but only one design NFT exists. Royalties go to the developer (Infinity) to keep enhancing design and applications... More Info
Infinity Turbine IT XR Project Redstone Design: NFT for sale... NFT for high tech turbine design with one part 3D printed counter-rotating energy turbine. Includes all rights to this turbine design, including license for Fluid Handling Block I and II for the turbine assembly and housing. The NFT includes the blueprints (cad/cam), revenue streams, and all future development of the IT XR Project Redstone... More Info
Infinity Turbine ROT Radial Outflow Turbine 24 Design and Worldwide Rights: NFT for sale... NFT for the ROT 24 energy turbine. Be part of the future with this NFT. This design can be bought and sold but only one design NFT exists. You may manufacture the unit, or get the revenues from its sale from Infinity Turbine. Royalties go to the developer (Infinity) to keep enhancing design and applications... More Info
Infinity Supercritical CO2 10 Liter Extractor Design and Worldwide Rights: The Infinity Supercritical 10L CO2 extractor is for botanical oil extraction, which is rich in terpenes and can produce shelf ready full spectrum oil. With over 5 years of development, this industry leader mature extractor machine has been sold since 2015 and is part of many profitable businesses. The process can also be used for electrowinning, e-waste recycling, and lithium battery recycling, gold mining electronic wastes, precious metals. CO2 can also be used in a reverse fuel cell with nafion to make a gas-to-liquids fuel, such as methanol, ethanol and butanol or ethylene. Supercritical CO2 has also been used for treating nafion to make it more effective catalyst. This NFT is for the purchase of worldwide rights which includes the design. More Info
NFT (Non Fungible Token): Buy our tech, design, development or system NFT and become part of our tech NFT network... More Info
Infinity Turbine Products: Special for this month, any plans are $10,000 for complete Cad/Cam blueprints. License is for one build. Try before you buy a production license. May pay by Bitcoin or other Crypto. Products Page... More Info
| CONTACT TEL: 608-238-6001 Email: greg@infinityturbine.com | RSS | AMP |