| | | | | | Tons of tires annually | | Days of Operation | | Tons of tires per Day | | Tipping fee Per Ton | | | 32,640.00 | | 340 | | 120.00 | | 125 | | | | | | | | | | | | Stainless Steel in Tons from Tires | | Carbon Credits | | Mega Watts per Hour | | Mega Watts Annualized | | | 4,569.60 | | $ 1,917,600.00 | | 10 | | 81,600.00 | | | | | | | | | | | | Annualized Stainless Steel Value | | Annualized Active Carbon Value | | Total Income Generation Potential Exluding Carbon Credits | | Total Income Generation Potential With Carbon Credits | | | $ 411,264.00 | | $ 6,763,824.00 | | $ 18,803,088.00 | | $ 20,720,688.00 | | | | | | | | | | | | | | | | | | | | Tipping Fee Annualized | | Price of Plant | | Annual Maintenance | | Activated Carbon in Tons | | $ 5,100,000.00 | | $ 35,000,000.00 | | $ 385,000.00 | | 2,705.53 | | | | | | | | | | Price per ton of Active Carbon | | Price per ton of Stainless Steel | | Price per Mega Watt | | Mega Watt Value Annualized | | $ 2,500.00 | | $ 90.00 | | $ 80.00 | | $ 6,528,000.00 | | | | | | | | | | Salaries & Benefits 15 worker | | EBITDA | | Loan Servicing | | Net Income | | $ 750,000.00 | | $ 17,668,088.00 | | $0.00 | | $ 17,668,088.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Annual Maintenance | | Activated Carbon in Tons | |
