PDF Publication Title:
Text from PDF Page: 011
2.8. Cash flow plan Project cash flow INVESTMENT Loan Own sources Non-refundable credit Credit repayment Interest rate SAVINGS Total income Costs Net inflow Accumulatedcashflow Discounting factor 4% Presentvalue Accumulatedpresentvalue 0 222,402 165,000 57,402 7% year 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 27,632 27,632 27,632 27,632 27,632 27,632 27,632 27,632 87013.00 90493.00 94113.00 41680.00 43347.00 45081.00 45,333 47,146 49,032 45,333 47,146 49,032 7,253 7,543 7,845 573 1,525 2,515 3,543 4,613 5,727 6,885 8,088 32,551 33,853 35,182 36,615 38,080 39,603 41,187 -56,829 -55,303 -52,788 -49,245 -44,632 -38,905 -32,020 -23,932 8,618 42,471 77,653 114,268 152,347 191,950 233,137 1.0000 0.9246 0.8890 0.8548 0.8219 0.7903 0.7599 0.7307 0.7026 0.6756 0.6496 0.6246 0.6006 0.5775 0.5553 54348.00 26033.31 683 683 109 56522.00 27074.00 1,816 1,816 291 58783.00 28157.00 2,994 2,994 479 61134.00 29284.00 4,218 4,218 675 63579.00 30455.00 5,492 5,492 879 66123.00 31673.00 6,818 6,818 1,091 68768.00 32940.00 8,196 8,196 1,311 71518.00 34258.00 9,628 9,628 1,540 74379.00 35628.00 38,751 38,751 6,200 77354.00 37053.00 40,301 40,301 6,448 80448.00 38565.00 41,883 41,883 6,701 83666.00 40077.00 43,589 43,589 6,974 Gross inflow Tax 16% Net inflow after taxation -57402 -56,829 1,679 2,662 3,606 4,514 5,388 6,228 7,035 27,226 27,226 27,206 27,226 27,226 27,226 27,226 -56,829 -55,150 -52,488 -48,882 -44,368 -38,980 -32,752 -25,717 1,509 28,735 55,942 83,167 110,393 137,619 164,844 Table 5 11PDF Image | Economic modeling of low-temperature geothermal energy
PDF Search Title:
Economic modeling of low-temperature geothermal energyOriginal File Name Searched:
WP_4_3_Romun_engl.final_.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 |