12.11.2014 Views

diesel fuel via the catalytic depolymerization - Imvemvane Logistics

diesel fuel via the catalytic depolymerization - Imvemvane Logistics

diesel fuel via the catalytic depolymerization - Imvemvane Logistics

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

5. ECONOMICAL FIGURES<br />

5.1 Break Even global<br />

20<br />

TRESORY/DEBT Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10<br />

Incomes 6.624 6.624 6.624 6.624 6.624 6.624 6.624 6.624 6.624 6.624<br />

Outcomes 4.363 4.380 4.398 4.417 4.438 4.459 4.482 4.506 4.531 4.558<br />

Cash Flow period 2.261 2.244 2.226 2.207 2.186 2.165 2.142 2.118 2.093 2.066<br />

Working capital 0<br />

Tresory 2.261 4.505 6.731 8.937 11.124 13.289 15.431 17.550 19.643 21.709<br />

Long term loan Balance 11.933 10.884 9.775 8.601 7.360 6.048 4.660 3.193 1.641 0<br />

25.000<br />

20.000<br />

15.000<br />

10.000<br />

5.000<br />

0<br />

1 2 3 4 5 6 7 8 9 10<br />

Cash Flow accumulated<br />

Long term loan Balance<br />

20

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!