Algae Biodiesel and Sponge Iron investment proposal Peru 250Million USD Noe
-
Upload
noe-rodriguez -
Category
Documents
-
view
173 -
download
5
description
Transcript of Algae Biodiesel and Sponge Iron investment proposal Peru 250Million USD Noe
ARKESA E.I.R.L.Phone: 51-992456967 email: [email protected]: JR. BALTAZAR CARAVEDO 157,
URB. MARISCAL CACERES, LIMA 36, PERU
EXECUTIVE RESUME FOR THE INSTALLATION OF SPONGE
IRON PLANT IN PERU, JOINTLY WITH BIODIESEL PLANT FROM
ALGAE OIL (USING CO2 GAS PRODUCED IN IRON PLANT TO
FEED THE ALGAES TO OBTAIN OIL FOR BIODIESEL)
1. WE ARE A PERUVIAN COMPANY, OUR MAIN BUSINESS IS THE PRODUCTION AND
INTERNATIONAL TRADING OF STEEL RAW MATERIALS SUCH AS BITUMINOUS COAL AND
METALLURGICAL COKE, ITS MANAGEMENT IS THE HOLDER OF SEVERAL IRON MINING
PROPERTIES IN PERU.
2. COMPANY OWNS SEVERAL IRON MINERAL DEPOSITS CONCESSION TITLES WITH MORE THAN
67,000 HECTARES OF MINERAL OF HIGH CONCENTRATION OF IRON (Fe=64%, P=0.042%),
DISTRIBUTED IN THE SEVERAL PLACES OF PERU.
3. THERE ARE ANTHRACITE COAL DEPOSITS NEAR TO THE IRON ORES CONCESSIONS (120 to 200
KMS OF DISTANCE) WITH THE QUALITY AND RESERVES ENOUGH TO DEVELOP THE SPONGE
IRON PROJECT. WITH FIXED CARBON = 76-82%, ASHES = 15-20% AND VOLATILE = 3-6%. WITH
THIS COAL IS PRODUCED THE SPONGE IRON FOR ANY STEEL INDUSTRY, AND THE PRODUCED
CO2 GAS IS USED TO INJECT IN THE ALGAE PLANT TO PRODUCE OIL, IN TURN THIS OIL IS
USED TO PRODUCE FINALLY THE BIODIESEL.
4. TO MAKE BIOFUEL (BIODIESEL) FROM ALGAE, SUNLIGHT AND A LARGE SOURCE OF CARBON
DIOXIDE CO2 ARE NEEDED. ONCE CONSTRUCTED THE GREENHOUSES FOR THE ALGAE, THE
CULTURE TAKES A MONTH AND THE HARVEST BEGINS TO THE 40 DAYS (THAT IS 10 DAYS
LATER) AND AFTER IT IS HARVESTED THERE EVERY DAY, THE 365 DAYS OF THE YEAR. A VERY
IMPORTANT THING FOR OUR CASH IS THE VALUE OF BIOMASS OR GRAZES OF ALGAES. WE
HAVE CALCULATE BELOW EXECUTIVE RESUME WITH A ALGAES BIOMASS SELLING PRICE OF
1,000 USD DOLLARS THE TON OF BIOMASS, BUT THE FAO FINISHES PUBLISHING A NEW PAPER
WHERE IT SAYS THAT THE PRICE OF REFERENCE NOW IS OF 15,000 USD DOLLARS THE TON,
USED AS FOOD FOR HUMANS, AND ALSO FOR ANIMALS, SUPERIOR IN NUTRIENTS TO THE FISH
MEAL SO THE PRICE SHOULD BE EQUAL OR BETTER.
5. OIL COST PER TON IS OF 284 USD DOLLARS AS MAXIMUM (ALGAE OIL), AND CAN BE
DECREASED UNTIL 150 USD DOLLARS DEPENDING OF THE PLACE WHERE IS LOCATED THE
PLANTS, CLIMATE, SALTS APPLIED, ETC, IT IS A MATTER OF FURTHER STUDIES TO KNOW
EXACTLY THE FINAL COST, BUT BELOW EXECUTIVE RESUME WAS MADE BASED IN THE
HIGHEST COST OF 284 USD DOLLARS.
6. ALSO, BELOW EXECUTIVE RESUME WAS MADE BASED IN THE HIGHEST SELLING PRICE
BIODIESEL OF 1,126 USD DOLLARS PER TON, BEING THAT CURRENTLY (JULY 2009) THE
PERUVIAN COMPANIES IS PURCHASING THE BIODIESEL AT CIF PRICE OF 832 USD DOLLARS
BIODIESEL AND IRON BUSINESS, PERU email [email protected], Eng. Noe Rodriguez. skype noerods 1
ARKESA E.I.R.L.Phone: 51-992456967 email: [email protected]: JR. BALTAZAR CARAVEDO 157,
URB. MARISCAL CACERES, LIMA 36, PERUPER TON, BUT THE DECREASED BIODIESEL PRICE IS COMPENSATED WITH THE ELEVATION OF
ALGAE BIOMASS, AS WAS STATED IN THE ABOVE 4 PARAGRAPH.
7. INTERESTED INVESTOR WOULD BE WILLING TO PAY A DOWNPAYMENT TO ENTER IN THIS
BUSINESS, THIS DOWNPAYMENT IS DEPOSITED IN A FIDUCIARY BANK (ESCROW) JOINTLY
WITH THE INVESTMENT COMMITMENT AMOUNT, SO THE TITLES OF IRON CONCESSIONS PASS
TO THE CONSORTIUM (JOINT VENTURE 50/50), SO THE FIDUCIARY BANK IS A GUARANTEE
THAT BUSINESS IS DONE FAIRLY.
8. WE NEED A INVESTOR WILLING TO INVEST (IN SEVERAL PARTS, NO NEED TO INVEST THE
WHOLE QUANTITY AT ONCE) AN INITIAL AMOUNT OF 10 MILLIONS DOLLARS (TO MAKE THE
EXPLORATION, DIAMOND DRILLINGS, ETC), PREVIOUS TO DEVELOP THE SPONGE IRON
PROJECT, CONSIDER THAT NOW WE ARE OFFERING FOR THIS CURRENT PROJECT WITH 6
IRON CONCESSIONS IN WHICH THERE IS EXTENSIVE LAND, 5,400 HECTARES (100 KMS NEAR
TO THE SEA), WITH A MINIMUM EXISTENCE OF 300 MILLIONS TONS OF IRON ORES (HOWEVER
THE REAL QUANTITY CAN SURPASS THE 1000 OR 2000 MILLIONS TONS OF IRON ORES) EXACT
QUANTITY TO BE DETERMINED FURTHER BY THE DIAMOND DRILLINGS.
9. ALSO, WE NEED A INVESTOR WILLING TO TAKE (ACCEPT) THE 50% OF THE SHARES IN THIS
JOINT VENTURE BUSINESS, REMAINING 50% OF THE SHARES ARE FOR THE IRON
CONCESSION OWNERS. OTHER RATE AS 51/49 IS POSSIBLE (SO INVESTOR HAS THE
CONTROL) BUT WHEN CONTRACT IS MADE BY ESCROW OR FIDUCIARY BANK AGREEMENT.
10. WE HAVE ONE TECHNOLOGY TURNKEY PROVIDER OF PROVED TECH TO PRODUCE OIL FROM
ALGAE (AND AFTER TO BIODIESEL), NOW THEY HAVE A WORKING PLANT OF 100.000 TONS OF
BIODIESEL PER YEAR (FROM ALGAE OIL) TO VISIT AND REVIEW, ALSO WE HAVE THE RAW
MATERIALS AS COAL, IRON ORES, NATURAL GAS, DESERT ZONES, AND MORE IN PERU TO
PRODUCE SPONGE IRON AND OIL FROM ALGAE.
11. FIND IN THE NEXT PAGES THE APPROXIMATE INVESTMENTS NEEDED FOR THE WHOLE
PROJECT, SPONGE IRON FOR CO2 GAS, ALGAE PLANT FOR OIL, AND BIODIESEL PLANT FOR
FINAL PRODUCT:
Business Indicators: for 250 millions investment for 10 years project
NPV of Cash Flow US$ 3,276,216,273 Net Present Value
IRR 165.5% Internal Rate of Return
Profitability Index 14.10 benefit - cost ratio
Simple Payback 8.8 time returns investment back
Discounted Payback 9.5 months returns investment back
(READ IN PAGE 13, THE CASH FLOW TO CALCULATE THE TABLE BUSINESS INDICATORS)
BIODIESEL AND IRON BUSINESS, PERU email [email protected], Eng. Noe Rodriguez. skype noerods 2
ARKESA E.I.R.L.Phone: 51-992456967 email: [email protected]: JR. BALTAZAR CARAVEDO 157,
URB. MARISCAL CACERES, LIMA 36, PERU
INVESTMENT TO PRODUCE OIL 60.000 TONS PER YEAR, OIL FROM ALGAE
AND GAS ANHYDRIDE CARBONIC CO2 FROM THE SPONGE IRON PLANT
Area land: 300 hectares
OIL PLANT INVESTMENT (ALGAE CULTURE AND OIL EXTRACTION)
initial investmentitem Unit cost Quantity Total cost
GREEN HOUSE 99MTS X 10MTS
$ 19,400.00 2000 $ 38,800,000.00
TRANSPARENT NYLON ROOF $ 1.00 2520000 $ 2,520,000.00WHITE NYLON FOR POND FLOOR
$ 1.50 2376000 $ 3,564,000.00
centrifuge to dry algae $ 10,000.00 120 $ 1,200,000.00CEMENT PREMOLDED WALLS
$ 4.00 600000 $ 2,400,000.00
WATER RECIRCULATING SYST.
$ 1,000.00 4000 $ 4,000,000.00
ILUMINATION SYSTEMlamps & transformers $ 25.00 40000 $ 1,000,000.00lamp housing $ 100.00 40000 $ 4,000,000.00ilumination instalation $ 3,000.00 200 $ 600,000.00CO2 air pumps $ 198.00 2000 $ 396,000.00CO2 GENERATOR 40000 $ 0.00C02 INJECTION SYSTEM $ 500.00 2000 $ 1,000,000.00OIL EXTRACTION SYSTEM $ 300,000.00 20 $ 6,000,000.00LAND X Ha $ 20,000.00 300 $ 6,000,000.00BOILER INSTALATION $ 10,000.00 40 $ 400,000.00BOILER $ 30,000.00 40 $ 1,200,000.00HARVESTING SYSTEM $ 1,200.00 2000 $ 2,400,000.00PERIMETRAL FENCE $ 50.00 32000 $ 1,600,000.00ELECTRIC CARTS $ 6,500.00 200 $ 1,300,000.00EMPLOYEE QUARTERS $ 8,000.00 40 $ 320,000.00WATER INFRASTTRUCTURE $ 5.00 225000 $ 1,125,000.00water valves $ 10.00 2000 $ 20,000.00WATER TANKS pvc 170m3 $ 15,000.00 40 $ 600,000.00water supply and pump $ 7,000.00 40 $ 280,000.00PUMPS $ 500.00 40 $ 20,000.00START-UP MINERALS $ 6,893,370.00 1 $ 6,893,370.00OIL PIPING to bio plant $ 500,000.00 1 $ 500,000.00oil extraction infrastructure $ 50,000.00 20 $ 1,000,000.00TOTAL $ 89,138,370.00
THE TURNKEY TECH COMPANY PROVIDER CHARGES 10% FEE ROYALTIES LIFETIME,
MEANS IN ETERNUM, FOR THIS ALGAE OIL TO BIODIESEL PLANT.
BIODIESEL AND IRON BUSINESS, PERU email [email protected], Eng. Noe Rodriguez. skype noerods 3
ARKESA E.I.R.L.Phone: 51-992456967 email: [email protected]: JR. BALTAZAR CARAVEDO 157,
URB. MARISCAL CACERES, LIMA 36, PERU
Monthly costs, and Oil cost per ton
Monthly cost U$S x pond x project x day x month Energy
cost quantity quantity cost costMINERALS 1 $ 33,095.66 992,869.65ELECTRIC ENERGY CONSUMTION
Cost per kw/h kw/h x day
WATER CIRCULATION $ 0.05 4.5 4000 $ 952.94 $ 28,588.24 18,000.00CO2 air pump $ 0.05 2.6 2000 $ 275.29 $ 8,258.82 5,200.00ALGAE ILUMINATION $ 0.05 55.68 2000 $ 5,895.53 $ 176,865.88 111,360.00electric carts loading $ 0.05 0 200 $ 0.00 $ 0.00 0.00PUMPS for algae harvesting $ 0.05 3 2000 $ 317.65 $ 9,529.41 6,000.00CENTRIFUGAL WATER EXTRACTION
$ 0.05 110 120 $ 698.82 $ 20,964.71 13,200.00
OIL EXTRACTION machinery $ 0.05 280 20 $ 296.47 $ 8,894.12 5,600.00LIGHTING AND GRAL. $ 0.05 0.15 2000 $ 15.88 $ 476.47 300.00
TOTAL CONSUMPTION X DAY 159,660.0Kw/h day
BOILER COST $ 0.10 3700000 1 $ 12,333.33 $ 370,000.00CO2 GENERATION COST $ 40.00 20 40000 $ 53,333.33 $ 1,600,000.00SALARY $ 1,000.00 1 200 $ 200,000.00 $ 200,000.00ROYALTY FOR ALGAE X ton of oil
$ 20.00 1 $ 8,628.44 $ 258,853.32
TOTAL $ 315,843.35 $ 3,675,300.62
Oil cost per ton = $ 283.97Oil cost = 283.97 USD dollars per ton (can be decreased further)
BIODIESEL PLANT INVESTMENT TO PRODUCE 60.000 TONS PER YEAR
Item Units INCIDENCE BUDGETMeasure AJUSTED
Dollars5000 oil and biodiesel tanks 4 19.25% 5,089,562.00Electric energy instalation 1 7.32% 1,935,482.00automatization * 1 7.20% 1,903,270.00350 stainless steel tanks for metanol y metila. 3 6.23% 1,647,096.00tanks 25 reactors * 6 5.27% 1,394,400.00valves and measurement instruments 1 5.19% 1,372,000.00pavements 45000 4.43% 1,170,000.00centrifuges 4 4.69% 1,239,040.00tanks for 1000 glicerol 2 3.56% 940,952.00tanks 300 decanters for resins * 4 3.49% 923,870.00Detailed ingineering plans * 1 4.54% 1,200,000.00civil constructions (galpon) 1 2.96% 781,656.00ingineering (plant installation) * 1 2.93% 774,194.00bases 55 2.57% 679,308.00plumbing * 1 2.20% 580,645.16Soil movements 45000 1.65% 435,483.88Water instalation 1 1.22% 322,580.64laboratory (measurement devices) 1 1.85% 490,322.58Land (4,5 hectares) 4.5 0.99% 261,290.32tanks 35 stainless steel for metoxide * 2 0.96% 254,838.00instalation of fire proof net 1 0.85% 225,806.46centrifuges pumps* 1 1.36% 360,000.00tank 50 stainless steel recovery of Metanol * 1 0.66% 175,482.00Motor electropump jockey (fire proof) 1 0.53% 140,000.00offices and laboratory 1 0.52% 137,778.00guard 1 0.32% 83,730.00cerco perimetral 600 4.54% 1,200,000.00tanks 25 jacketed to heat with Oil * 2 0.29% 77,419.36boilers 2 0.57% 149,920.00pumps capacity 10000m3 / in 48hours 4 1.09% 288,000.00
BIODIESEL AND IRON BUSINESS, PERU email [email protected], Eng. Noe Rodriguez. skype noerods 4
ARKESA E.I.R.L.Phone: 51-992456967 email: [email protected]: JR. BALTAZAR CARAVEDO 157,
URB. MARISCAL CACERES, LIMA 36, PERUscales 2 0.39% 104,232.00Soil studies 1 0.06% 16,258.00environmental impact studies 1 0.05% 13,484.00software y hardware * 1 0.23% 60,000.00electric energy instalation blueprints * 1 0.00% 0.00Antifire instalation blueprints * 1 0.00% 0.00environmental impact studies (preliminary) 1 0.04% 10,400.00TOTALS 100% 26,438,500.40
INVESTMENT FOR SPONGE IRON PLANT TO PRODUCE THE CO2
GAS FOR THE ALGAE PLANT
Information regarding the iron mining concessions:
1. WE HAVE OBTAINED AGREEMENTS OF SUPERFICIAL LAND USE, WITH THE COMMUNITIES
NEAR TO OUR IRON CONCESSIONS.
2. IN ORDER TO OBTAIN A SUITABLE APPROACH WITH THE COMMUNITIES, WE HAVE PUT IN
PRACTICE A TEST OF ECOLOGICAL FERTILIZATION IN THE COMMUNITIES NAMED IN MAIZE AND
POTATO, WHOSE RESULTS TO THE DATE THEY HAVE BEEN DESCRIBED BY THE FARMERS OF
“MIRACLE IN THE ANDES” SO THAT ALTHOUGH NOT YET HAS BEEN HARVESTED, THE VIGOR,
THE HEIGHT, THE DIAMETER OF STEMS, HAVE DUPLICATED THE TRADITIONAL REGISTRIES
AND IT IS HOPED TO SURPASS 3 TIMONTH THE YIELD IN HARVESTS. ADDITIONALLY, WE ARE
ON THE VERGE OF FINISHING CONSTRUCTING A HYDRAULIC METAL WHEEL THAT IS TO
PRODUCE ELECTRICAL AND MECHANICAL ENERGY FOR THE COMMUNITY OF CHUMBIVILCAS
IN THE CUSCO.
3. THE GEOLOGIC STUDIES OF OUR COMPANY SHOW A 300 MILLIONS OF METRIC TONS OF
MAGNETOMETRIC RESERVES OF IRON ORES (IN OTHER CONCESSION WE HAVE RESERVES AT
SIGHT), AND MORE THAN 2000 MILLIONS OF METRIC TONS OF PROBABLE RESERVES IN THE
UNDERGROUND, WE HAVE DEVELOPED AN AIR STUDY OF MAGNETOMETRY IN ALL THE ZONE
OF THE PROJECTS WERE ASKED, FOR TO THE STATE ON THE BASIS OF THE MAGNETIC
ANOMALIES, THAT THE INDICATED STUDY PRESENTED. FURTHER IT IS NEEDED TO INVEST IN
DIAMOND DRILLINGS.
ALSO WERE MADE NUMEROUS TRENCHES AND SAMPLINGS OF THE MINERALIZED BODIES AT
SIGHT, THE WHICH PRESENT THE NEXT AVERAGE ANALISYS AS FOLLOWS:
% Fe % S % Cu % SiO2 %P % As
64.20
64.96
0.012
0.023
0.031
0.025
2.00
5.06
0.034
0.042
NIL
0.08
4. IN RELATION TO THE BODIES MINERALIZED UNDERNEATH THE SURFACE AND OBSERVED IN
THE AIR MAGNETOMETRIC STUDY, ONE SETTLES DOWN THAT THE POTENTIAL RESERVES CAN
SURPASS A MINIMUM OF 4000 MILLIONS TONS.
5. THERE ARE TWO ANTHRACITE COAL DEPOSITS NEAR TO THE IRON ORES CONCESSIONS (120
to 200 KMS OF DISTANCE) WITH THE QUALITY AND RESERVES ENOUGH TO DEVELOP THE
BIODIESEL AND IRON BUSINESS, PERU email [email protected], Eng. Noe Rodriguez. skype noerods 5
ARKESA E.I.R.L.Phone: 51-992456967 email: [email protected]: JR. BALTAZAR CARAVEDO 157,
URB. MARISCAL CACERES, LIMA 36, PERUSPONGE IRON PROJECT. WITH FIXED CARBON = 76-82%, ASHES = 15-20% AND VOLATILE = 3-
6%.
6. WITH THE HIGH DISTANCE OF SOUTH AMERICA TO THE ASIAN IRON MARKETS AND WITH THE
CHANGING PRICES OF PETROLEUM THEN THE FREIGHT COSTS OF MINERALS IS PART OF THE
COMPETITIVE VISION TO DIMINISH SUCH HIGH FREIGHT COSTS. AND THE SOLUTION IS TO
MANUFACTURE SPONGE IRON WHERE IT IS CONDENSED IN A LOW VOLUME OF 1 TON OF
SPONGE IRON THE WEIGHT OF 1.7 TONS OF IRON ORES PLUS THE 0.6 TONS OF ANTRACITE
COAL (2.3 TONS RAW MATERIALS INTO 1.0 TON OF SPONGE IRON). ALSO THE PRICE OF 1 TON
OF SPONGE IRON IS 4 TIMONTH THE PRICE OF RAW IRON ORES. CURRENT FOB PRICE OF 1
TON OF SPONGE IRON IS 280 DOLLARS VERSUS THE 70 DOLLARS OF 1 TON OF RAW IRON ORE
(FOB PRICE), ALSO CONSIDER THAT THE FREIGHT FROM AMERICA TO ASIA IS OF 30 DOLLARS
PER TON. SO IN CASE TO SEND RAW IRON ORES THE FREIGHT HAS HALF VALUE THAN THE
ORE ITSELF, THAT DOES NOT HAPPEN IF WE SELL AND EMBARK SPONGE IRON.
7. STAGE 1 PLAN IS TO INSTALL A TURNKEY PLANT WITH A CAPACITY OF 500 THOUSANDS TONS
PER YEAR OF SPONGE IRON. CONNECTED TO THE BIODIESEL PLANT PLANT WITH A CAPACITY
OF 60 THOUSANDS TONS PER YEAR OF BIODIESEL, FOR WHICH THE IRON ORE AND
ANTRACITE COAL RESERVES WOULD BE ENOUGH FOR 50 YEARS OF SPONGE IRON
PRODUCTION. THERE ARE ENOUGH ROADS TO TRANSPORT BY TRUCKS THE PRODUCTS
UNTIL THE SEA PORT (9 HOURS OF JOURNEY), AND THE CURRENT INTERNATIONAL PRICE OF
SPONGE IRON, LET TO PAY THE TRANSPORT COSTS BY TRUCKS, HOWEVER THERE ARE FIRM
PLANS FOR THE WHICH THE NEXT YEARS THE PERUVIAN GOVERNMENT (WITH THE HELP OF
OVERSEAS INVESTORS) WILL PUSH THE CONSTRUCTION OF A RAILWAY FROM APURIMAC AND
CUSCO TO THE COAST, AND A MODERN PORT ALSO.
8. THE TENTATIVE COSTS OF OPERATION, TRANSPORT AND EMBARK FOR THE SPONGE IRON
(CRUDE STEEL, DRI) PRODUCTION WOULD BE THE FOLLOWING:
- OPERATION MINE AND PLANT OF CRUSHING OF 1.700 kgs. OF IRON MINERAL US$ 9.00
- OPERATION MINE, TRANSPORT, COSTS FOR 600 KGS. OF ANTHRACITE US$ 25.00.
- OPERATIONN OF REDUCTION (DRI), ELECTRICAL ENERGY, US$ 40.00
- TERRESTRIAL TRANSPORT OF THE (DRI) WITH OWN VEHICLES US$ 40.00
- BOARDING COST US$ 6.00
- TOTAL COST (FOB) X METRIC TON US$ 120.00
9. IN THE MATTER OF THE PRICE OF IRON SPONGE DRI IN THE CURRENT INTERNATIONAL
MARKET AT 2009, IT IS REGISTERED IN US$ 280,00 BY METRIC TON, THUS THE GROSS MARGIN
OF UTILITY BY METRIC TON OF SPONGE IRON, WOULD BE THE FOLLOWING ONE:
LOW MIDDLE
HIGH
PRICE US$/TM 260.00 280.00 300.00
TOTAL COST (FOB) US$/TM 120.00 120.00 120.00
140.00 160.00 180.00
BIODIESEL AND IRON BUSINESS, PERU email [email protected], Eng. Noe Rodriguez. skype noerods 6
ARKESA E.I.R.L.Phone: 51-992456967 email: [email protected]: JR. BALTAZAR CARAVEDO 157,
URB. MARISCAL CACERES, LIMA 36, PERU10. CONSIDERS, THE INSTALLATION OF 2 SPONGE IRON PLANTS (TWO MODULES OF 250.000 TONS
PER YEAR, EACH MODULE) WITH TOTAL CAPACITY OF 0.5 MILLIONS METRIC TON, FOR WHICH
THE FOLLOWING INVESTMENT IS CONSIDERED:
TOTAL INVESTMENT FOR SPONGE IRON PLANT OF 500.000 METRIC TON
OF CAPACITY PER YEAR
(PRODUCE 500.000 METRIC TON OF GAS CO2 PER YEAR FOR THE OIL AND BIODIESEL PLANT)
IT IS NEEDED TO MAKE a STUDY TECHNICAL AND A MORE EXACT ECONOMIC STUDY,
NEVERTHELESS THE ESTEEMED INVESTMENT BUDGET IS THE FOLLOWING:
- PREOPERATIVE COSTS (SCOOPING) US$ 1’000,000.-
- TURNKEY COMPLETE 4 PLANTS (FROM CHINA) US$ 62’000,000.-
- TRANSPORT EQUIPMENT US$ 45’000,000.-
- GENERAL FACILITIES, OTHER EQUIPMENTS AND MATERIALS US$ 12’000,000.-
SUB-TOTAL US$120’000,000.-
- WORKING CAPITAL (90 DAYS) US$ 15’300,000.-
(85,000 TM X 3 X US$ 120)
TOTAL INVESTMENT US$ 135’300,000.-
US$ 135.3 millions dollars
THE PROFITS PLAN PER YEAR, TAKING THE LOWER PRICES IN THE INTERNATIONAL MARKET
IS AS FOLLOWS :
INCOME PER YEAR:
500,000 TM X US$ 350 X TM US$ 175’000,000.-
EXPENSES PER YEAR:
500,000 TM X US$ 120.00 X TM US$ 60’000,000.-
GROSS PROFIT PER YEAR US$ 115’000,000.-
NOTE: IT WAS NOT CONSIDERED THE FINANCIAL COSTS, THE WHICH WILL BE PROJECTED TO 10
YEARS OF OPERATION WITH 2 YEARS OF GRACE.
11. AS IT HAS BEEN ANTICIPATED, THE TERM OF AMORTIZATION OF THE CREDIT WOULD BE OF 10
YEARS, WITH 2 YEARS OF GRACE, FOR WHICH THE FOLLOWING PICTURE APPEARS:
LUMP SUM OF GROSS UTILITIES IN 10 YEARS US$ 700 MILLONS
AMOUNT OF THE CREDIT US$ 135.3 MILLONS
CONSIDERED OF THE SERVICE OF THE CREDIT US$ 41 MILLONS
BIODIESEL AND IRON BUSINESS, PERU email [email protected], Eng. Noe Rodriguez. skype noerods 7
ARKESA E.I.R.L.Phone: 51-992456967 email: [email protected]: JR. BALTAZAR CARAVEDO 157,
URB. MARISCAL CACERES, LIMA 36, PERUIN 10 YEARS WHEN REFUTING
TOTAL US$ 176.3 MILLONS
12. IT IS ESTEEMED THAT THE GROSS UTILITIES, AFTER THE PAYMENT OF THE FINANCIAL
SERVICE AND BEFORE THE PAYMENT OF TAXES IN 10 YEARS OF OPERATION WOULD BE
SUPERIOR TO US$ 1000 MILLION. IN THE MATTER OF INFRASTRUCTURE THE REFERRED
PROJECT, DOES NOT REQUIRE TO INSTALL RAILROAD, NOR TO CONSTRUCT PORTS OF
EMBARKATION, BECAUSE THE EXISTING HIGHWAYS AND PORTS WOULD BE USED AND
ENOUGH, UNTIL PREFERABLY REALISING THE BOARDINGS BY THE PORT OF MATARANI -
PERU, WHICH IS A NON GREATER DISTANCE OF 560 KM, OF THE LOCALITY WHERE THE PLANT
OF DIRECT REDUCTION WOULD BE LOCATED.
13. THE SPONGE IRON EXPORTS (CRUDE STEEL), WOULD BE DIRECTED MAINLY TO NATIONAL
MARKETS AND OTHERS OF SOUTH AMERICA, LIKE ARGENTINA, COLOMBIA, CHILE AND THE
USA MAINLY, BECAUSE THESE MARKETS CONSUME VOLUMONTH VERY SUPERIORS AS A
WHOLE TO THE CAPACITY OF PRODUCTION OF SPONGE IRON, FIXED FOR THE PRESENT
PROJECT.
14. IN RELATION TO THE MARKET OF CHINA, IT IS KNOWN THAT 75% OF THE STEEL AND IRON
MINERAL IMPORTS (CAST IRON AND SPONGE IRON) ARE DIRECTED TO SATISFY THE INTERNAL
DEMAND OF THAT COUNTRY AND A 25% FOR THE DEMAND OF PRODUCT MANUFACTURE FOR
EXPORT, THEREFORE HAVING ITSELF EVEN DECLARED THE FINANCIAL CRISIS TO MARCH
2009, CHINA, CONTINUOUS NEVERTHELESS INCREASING ITS IMPORTS OF IRON AND STEEL,
WITH REFERENCE TO THE PRESENT PROJECT, WITH THE INSTALLATION OF LATER PLANTS OF
SPONGE IRON AND MAJOR PRODUCTION, IT IS ESTEEMED THAT THE MARKET OF CHINA, WILL
BE ALWAYS IMPORTANT, BECAUSE EVERY YEAR THAT COMONTH, THEIR NEEDS WILL BE
MAJORS.
BIODIESEL AND IRON BUSINESS, PERU email [email protected], Eng. Noe Rodriguez. skype noerods 8
ARKESA E.I.R.L.Phone: 51-992456967 email: [email protected]: JR. BALTAZAR CARAVEDO 157,
URB. MARISCAL CACERES, LIMA 36, PERU
CONCLUSION DATA
Biodiesel profits. Profit average in 1 year of operation USD 88,000,000 Oil cost manufacture per ton (1.5USD gallon) USD 283.97 ROI or TIR 58.14% Price biodiesel for sale per ton (3.0USD gallon) USD 555.00 Production of biodiesel per month 5000 tons Production of algae biomas per month 5885 tons
Sponge iron profits. Profit average in 1 year of operation USD 115,000,000
Sum of profits. Biodiesel profits. USD 88,000,000 Sponge iron profits. USD 115,000,000
Total profits per year average USD 203,000,000
TOTAL INVESTMENTS SPONGE IRON PLANT (CO2 GAS PRODUCER) USD 135’300,000 ALGAE AND OIL INVESTMENT USD 89’138,370 BIODIESEL PLANT INVESTMENT USD 26’438,500
TOTAL USD 250’876,870
TOTAL INVESTMENT : USD 250 millions dollars
TOTAL PROFITS PER YEAR AVERAGE : USD 203 millions dollars
If interested contact us :
Regards.
Eng. Noe Rodriguez
Company: ARKESA
Email: [email protected]
Phone Peru: 511-392-2233
Cell: 511-992456967
USA Fax: 1-928-543-4830
Skype.com ID is: noerods
BIODIESEL AND IRON BUSINESS, PERU email [email protected], Eng. Noe Rodriguez. skype noerods 9
ARKESA E.I.R.L.Phone: 51-992456967 email: [email protected]: JR. BALTAZAR CARAVEDO 157,
URB. MARISCAL CACERES, LIMA 36, PERURESUMED DATA OF ALGAE PLANT AND BIODIESEL PLANT
Ref. Number
Description value
1 Biodiesel selling price per ton, USD 1.126 2 Glycerol selling price per ton , USD 400 3 Oil price, litre , USD 0.263 4 Alcohol price, litre , USD 0.961 5 Catalyst price per kg , USD 0.564 6 Alcohol quantity 1,941,399.90 7 Oil quantity 12,942,666.00 8 Catalyzer quantity 647,133.30 9 Glycerol quantity 1,035,413.28 10 Soybean oil price tn, per litre 0.263 11 Exchange rate 1 U$S in Peruvian soles 3.000 12 Oil price, ton in U$S 283.97 13 Biodiesel price, U$S 1.000 14 Catalyzation calculation: 3,5 g/litre 647,133.30 15 Alcohol calculation: 15% 1,941,399.90 16 Initial investment 14,705,882 17 Bank interest rate, loan 0.00 18 Infrastructure of biodiesel plant investment 26,438,500 19 Sales commissions 0.000 20 % of glicerol obtained 8.00 21 Professional Fees, external 11,765 22 Biochemist, fees 1,471 23 Director, fees 4,412 24 Workers salaries, average 882 25 Janitors, salaries 441 26 Admin. Salaries 735 27 Office boy 441 28 Collector 735 29 Green bonds U$ 5 ($15) X 1000 litres 9.10 30 Janitors, quantity 2 31 Workers, quantity 19 32 Percentage export retention 20.00 33 Retentions, recuperation 2.50 34 Tax on earnings % 35.00 35 Electricity 96,247.06 36 Steam 39,977.99 37 Freight Oil Ref. to plant per m³ 0.00 38 Freight from plant to port per m³ 0.00 39 Loading, off-loading and tankage, price 0.00 40 Catalyzer percentage 5.000 41 Alcohol percentage 15.00 42 Freight Oil Ref. to plant per m³U$S 0.00 43 Freight from plant to port per m³U$S 0.00 44 Gross income Tax 0.00
BIODIESEL AND IRON BUSINESS, PERU email [email protected], Eng. Noe Rodriguez. skype noerods 10
ARKESA E.I.R.L.Phone: 51-992456967 email: [email protected]: JR. BALTAZAR CARAVEDO 157,
URB. MARISCAL CACERES, LIMA 36, PERU
45 Value Added Tax 0.00
46 Soybean oil, price per ton before taxes 283.97 47 Bank admin. Rate and debits tax 2.50 48 Tankage price, per ton in U$S 0.00 49 Biodiesel Plant value in U$S 26,438,500.40 50 Inflation rate, projected 1.02 51 Insurance on Capital, rate 50,497.41 52 Maintenance rate on capital 0.00144 53 Admin. Miscellaneous initial expenses 441 54 Security, initial expenses 5,882 55 Commercial expenses, initial 2,941 56 Rents paid 4,412 57 construction and lab per1000mts³ 0 58 Oil tanks, cubic mts as required 0 59 Tanks per 1000 m³ 0 60 cost of plant every 1.000 mts 2,042,740 61 cost construction and lab per 1.000 mts. 0 62 Electricity 60,600.00 63 Power cost of per KW/hour 0.05 64 Water consumption per ton 6,472.63 65 cost water for steam (una tn) 0.21 66 KW/hour per ton 242.40 67 Water, quantity per m³ (ton) 500.10 68 Preliminary oil value 283.97 69 New oil value 283.97 70 Increase 1.00000 71 IGV tax 10,5% 0.105 72 IGV tax 21% 0.21 73 IGV tax 27% 0.27 74 Recuperation 655,500.01 75 % Insurance on construction 0.0045 76 Liability insurance 0.0024 77 Insurance for civil resp during operation 4,235.00 78 insurance for civil resp during contruct. 4,235.00 79 Insurance on transport 14,828.43 80 Life Insurance & ART 15.09 81 Base price of Biodiesel BD 1.000 82 Exchange rate euro in AR pesos 4.59 83 resins quote in USD $ per Kg 14.00 84 resins pero Kg at 0,1% 12,942.67 85 resins percentage 0,1% 0.0010 86 USD $ exchange rate for conversion 3.00 87 algae ponds and biodiesel plant (sum) 89,138,370.00 88 real cost of biodiesel plant 26,438,500.40 89 external employees 10.00 90 oil security coeficient 1.00
BIODIESEL AND IRON BUSINESS, PERU email [email protected], Eng. Noe Rodriguez. skype noerods 11
ARKESA E.I.R.L.Phone: 51-992456967 email: [email protected]: JR. BALTAZAR CARAVEDO 157,
URB. MARISCAL CACERES, LIMA 36, PERU
91 conversion coef per 1000 tons 60.674
92 percentage of biodiesel to bonds 25.00 93 green bonds per ton 2.40 94 Insurance on construction 47,985.88 95 other insurance operating 19,060.48 96 piping to port 1,000,000 97 pond depth 0.50 98 oil yeald per kg of dry algae 30.00%99 gliycerol price in USD $ per ton 400.00
100 price for algae cake per ton USD $ 1,000.00 101 algae grs per liter 1.50 102 salts security coeficient 1.00 103 Increment in cost of plant of biodiesel 2.00
BIODIESEL AND IRON BUSINESS, PERU email [email protected], Eng. Noe Rodriguez. skype noerods 12
ARKESA E.I.R.L.Phone: 51-992456967 email: [email protected]: JR. BALTAZAR CARAVEDO 157,
URB. MARISCAL CACERES, LIMA 36, PERU
Net Cash Flow Year Year Year Year Year Year Year
10 YEARS 0 1 2 3 4 5 6 7 8 9 10 Totals
Net Capital Costs
Capital Project Sponge Iron and algae oil to biodiesel in Peru
$ (250,000,000) $ - $ - $ - $ - $ - $ -
$ (250,000,000)
(not included downpayment)
Total Capital $ (250,000,000) $ - $ - $ - $ - $ - $ - $ (250,000,000)
Operating and Maintenance Costs
Expenditures of sponge iron make $
(60,000,000) $
(60,000,000) $
(60,000,000) $
(60,000,000) $
(60,000,000) $
(60,000,000) $
(60,000,000) $
(60,000,000) $
(60,000,000) $
(60,000,000) $ (600,000,000)
Port operations (500.000 tons year) $
(3,500,000) $
(3,500,000) $
(3,500,000) $
(3,500,000) $
(3,500,000) $
(3,500,000) $
(3,500,000) $
(3,500,000) $
(3,500,000) $
(3,500,000) $ (35,000,000)
Expenditures of algae oil, biodiesel $ 163,861,478 $ 107,853,435 $ 108,004,699 $ 108,202,235 $ 108,446,677 $ 108,446,677 $ 108,446,677 $ 108,446,677 $ 108,446,677 $ 108,446,677 $ 1,138,601,909
Escalation of Costs $ 2,007,230 $ 1,791,879 $ 2,724,044 $ 3,684,902 $ 4,678,086 $ 5,670,582 $ 6,682,927 $ 7,715,519 $ 8,768,763 $
(13,906,146) $ 29,817,784
Total Costs, Expenditures $ - $ 102,368,708 $ 46,145,314 $ 47,228,743 $ 48,387,137 $ 49,624,763 $ 50,617,259 $ 51,629,604 $ 52,662,196 $ 53,715,440 $ 31,040,531 $ 533,419,693
Revenue and Operating Benefits
Sales sponge iron (350USD ton) $ 175,000,000 $ 175,000,000 $ 175,000,000 $ 175,000,000 $ 175,000,000 $ 175,000,000 $ 175,000,000 $ 175,000,000 $ 175,000,000 $ 175,000,000 $ 1,750,000,000
Algae oil, biodiesel, glycerin sales $ 180,438,959 $ 476,360,767 $ 474,394,267 $ 474,394,267 $ 474,394,267 $ 474,394,267 $ 474,394,267 $ 474,394,267 $ 474,394,267 $ 474,394,267 $ 4,451,953,862
Escalation of Benefits $ 7,819,657 $ 28,975,132 $ 43,809,857 $ 59,060,348 $ 74,646,349 $ 90,575,243 $ 106,854,572 $ 123,492,046 $ 140,495,545 $ 157,873,121 $ 833,601,870
Total Benefits and Revenue $ - $ 363,258,616 $ 680,335,899 $ 693,204,124 $ 708,454,615 $ 724,040,616 $ 739,969,510 $ 756,248,839 $ 772,886,313 $ 789,889,812 $ 807,267,388 $ 7,035,555,732
Cash Flow Before Taxes $ (250,000,000) $ 465,627,324 $ 726,481,213 $ 740,432,866 $ 756,841,751 $ 773,665,379 $ 790,586,768 $ 807,878,443 $ 825,548,509 $ 843,605,252 $ 838,307,919 $ 7,318,975,425
Income Tax Calculation
Depreciation Expense $ (50,000,000)
$ (80,000,000)
$ (48,000,000)
$ (28,800,000)
$ (28,800,000)
$ (14,400,000) $ - $ - $ - $ -
$ (250,000,000)
Operating Cost $ 102,368,708 $ 46,145,314 $ 47,228,743 $ 48,387,137 $ 49,624,763 $ 50,617,259 $ 51,629,604 $ 52,662,196 $ 53,715,440 $ 31,040,531 $ 533,419,693
Operating Benefits $ 363,258,616 $ 680,335,899 $ 693,204,124 $ 708,454,615 $ 724,040,616 $ 739,969,510 $ 756,248,839 $ 772,886,313 $ 789,889,812 $ 807,267,388 $ 7,035,555,732
Net Income Taxes $ - $ (124,688,197) $ (193,944,364) $ (207,729,860) $ (218,412,525) $ (223,459,614) $ (232,856,030) $ (242,363,533) $ (247,664,553) $ (253,081,576) $ (251,492,376) $ (2,195,692,627)
Cash Flow After Taxes $ (250,000,000) $ 340,939,127 $ 532,536,849 $ 532,703,007 $ 538,429,226 $ 550,205,766 $ 557,730,738 $ 565,514,910 $ 577,883,956 $ 590,523,676 $ 586,815,544 $ 5,123,282,797
BIODIESEL AND IRON BUSINESS, PERU email [email protected], Eng. Noe Rodriguez. skype noerods 13
ARKESA E.I.R.L.Phone: 51-992456967 email: [email protected]: JR. BALTAZAR CARAVEDO 157,
URB. MARISCAL CACERES, LIMA 36, PERUDiscounted Cash Flow (After Tax)
$ (250,000,000) $ 315,684,376 $ 456,564,514 $ 422,876,821 $ 395,761,555 $ 374,460,799 $ 351,464,971 $ 329,972,518 $ 312,212,720 $ 295,408,859 $ 271,809,138 $ 3,276,216,273
Business Indicators: for 250 millions investment for 10 years project
NPV of Cash Flow US$ 3,276,216,273 Net Present Value
IRR 165.5% Internal Rate of Return
Profitability Index 14.10 benefit - cost ratio
Simple Payback 8.8 time returns investment back
Discounted Payback 9.5 months returns investment back
BIODIESEL AND IRON BUSINESS, PERU email [email protected], Eng. Noe Rodriguez. skype noerods 14
ARKESA E.I.R.L.Phone: 51-992456967 email: [email protected]: JR. BALTAZAR CARAVEDO 157,
URB. MARISCAL CACERES, LIMA 36, PERU
CASH FLOW FOR THE BIODIESEL BUSINESS FOR THE YEAR FIVE (as example only)
Main Account Item Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Totals
Initial Balance 982,578,562
1,013,078,056
1,043,575,728
1,074,071,539
1,104,565,454
1,135,057,435
1,165,515,399
1,196,028,293
1,226,539,160
1,257,047,959
1,287,554,649
1,318,059,187
1,348,526,152
Income Sales 12,942,666
12,942,666
12,942,666
12,942,666
12,942,666
12,942,666
12,942,666
12,942,666
12,942,666
12,942,666
12,942,666
12,942,666
155,311,992
Initial investment 1
Collection from Sales 12,942,666
12,942,666
12,942,666
12,942,666
12,942,666
12,942,666
12,942,666
12,942,666
12,942,666
12,942,666
12,942,666
12,942,666
155,311,992
2
Exports 323,567
323,567
323,567
323,567
323,567
323,567
323,567
323,567
323,567
323,567
323,567
323,567
3,882,800
3
Other ( Green Bonds) 70,667
70,667
70,667
70,667
70,667
70,667
70,667
70,667
70,667
70,667
70,667
70,667
848,003
4
Glicerol 310,624
310,624
310,624
310,624
310,624
310,624
310,624
310,624
310,624
310,624
310,624
310,624
3,727,488
5
algae cake 25,885,332
25,885,332
25,885,332
25,885,332
25,885,332
25,885,332
25,885,332
25,885,332
25,885,332
25,885,332
25,885,332
25,885,332
310,623,984
6
Value Added Tax Recup.
-
-
-
-
-
-
-
-
-
-
-
-
-
Total Income 39,532,856
39,532,856
39,532,856
39,532,856
39,532,856
39,532,856
39,532,856
39,532,856
39,532,856
39,532,856
39,532,856
39,532,856
474,394,267
Total Available 1,022,111,418
1,052,610,912
1,083,108,583
1,113,604,395
1,144,098,310
1,174,590,290
1,205,048,254
1,235,561,149
1,266,072,016
1,296,580,815
1,327,087,504
1,357,592,042
1,822,920,419
Expediture Operative
10
Salaries 39,743
40,538
41,349
42,176
43,019
65,819
43,879
44,757
45,652
46,565
47,497
72,670
573,664
11
Social Charges 13,115
13,377
13,645
13,918
14,196
21,720
14,480
14,770
15,065
15,367
15,674
23,981
189,309
12
Raw Material - Ethyl Alcohol
1,865,457
1,865,457
1,865,457
1,865,457
1,865,457
1,865,457
1,865,457
1,865,457
1,865,457
1,865,457
1,865,457
1,865,457
22,385,483
13 Oil 3,403,056
3,403,056
3,403,056
3,403,056
3,403,056
3,403,056
3,403,056
3,403,056
3,403,056
3,403,056
3,403,056
3,403,056
40,836,674
14
Catalyzers 365,031
365,031
365,031
365,031
365,031
365,031
365,031
365,031
365,031
365,031
365,031
365,031
4,380,369
BIODIESEL AND IRON BUSINESS, PERU email [email protected], Eng. Noe Rodriguez. skype noerods 15
ARKESA E.I.R.L.Phone: 51-992456967 email: [email protected]: JR. BALTAZAR CARAVEDO 157,
URB. MARISCAL CACERES, LIMA 36, PERU
15 Electricity 9
6,247 96
,247 96
,247 96
,247 9
6,247 9
6,247 9
6,247 9
6,247 9
6,247 9
6,247 9
6,247 96
,247 1,15
4,965
16 Steam 3
9,978 39
,978 39
,978 39
,978 3
9,978 3
9,978 3
9,978 3
9,978 3
9,978 3
9,978 3
9,978 39
,978 47
9,736
17 Cooling water
1,275 1
,275 1
,275 1
,275
1,275
1,275
1,275
1,275
1,275
1,275
1,275 1
,275 1
5,294
18 Maiantenance 3
8,071 38
,071 38
,071 38
,071 3
8,071 3
8,071 3
8,071 3
8,071 3
8,071 3
8,071 3
8,071 38
,071 45
6,857
19 Amortization of plant
20
Insurance 23,619
23,619
23,619
23,619
23,619
23,619
141,712
21
Bank Administration rate
323,567
323,567
323,567
323,567
323,567
323,567
323,567
323,567
323,567
323,567
323,567
323,567
3,882,800
22
Fees 10,544
10,755
10,970
11,190
11,414
11,642
11,875
12,112
12,354
12,601
12,854
13,111
141,422
181,197
181,197
181,197
181,197
181,197
181,197
181,197
181,197
181,197
181,197
181,197
181,197
2,174,368
Non Operative
30
Rents and Services 4,412
4,412
4,412
4,412
4,412
4,412
4,412
4,412
4,412
4,412
4,412
4,412
52,941
31
Administration Salaries
3,900
3,978
4,057
4,138
4,221
6,459
4,306
4,392
4,480
4,569
4,661
7,131
56,291
32
Social Charges Admin.
1,287
1,313
1,339
1,366
1,393
2,131
1,421
1,449
1,478
1,508
1,538
2,353
18,576
33
Other Admin. Expenses
1,054
1,076
1,097
1,119
1,141
1,164
1,187
1,211
1,235
1,260
1,285
1,311
14,142
34
Professional Fees 11,765
11,765
11,765
11,765
11,765
11,765
11,765
11,765
11,765
11,765
11,765
11,765
141,176
35
Fixed Sales salaries -
36
Sales Commissions -
-
-
-
-
-
-
-
-
-
-
-
-
37
Social Charges Sales -
-
-
-
-
-
-
-
-
-
-
-
-
38
Other Commercial Expenses
7,170
7,314
7,460
7,609
7,761
7,916
8,075
8,236
8,401
8,569
8,740
8,915
96,167
39
Gross Revenue Tax -
-
-
-
-
-
-
-
-
-
-
-
-
40
Security 14,340
14,627
14,920
15,218
15,522
15,833
16,150
16,473
16,802
17,138
17,481
17,830
192,334
41
Freight Oil ref. to plant
-
-
-
-
-
-
-
-
-
-
-
-
BIODIESEL AND IRON BUSINESS, PERU email [email protected], Eng. Noe Rodriguez. skype noerods 16
ARKESA E.I.R.L.Phone: 51-992456967 email: [email protected]: JR. BALTAZAR CARAVEDO 157,
URB. MARISCAL CACERES, LIMA 36, PERU-
42
Loading, Off-Loading & Tankage
-
-
-
-
-
-
-
-
-
-
-
-
-
43
Freight to Port -
-
-
-
-
-
-
-
-
-
-
-
-
44
Export Charges (Retentions)
2,588,533
2,588,533
2,588,533
2,588,533
2,588,533
2,588,533
2,588,533
2,588,533
2,588,533
2,588,533
2,588,533
2,588,533
31,062,398
45
Tax on earnings
46 a 51 Infrastructure 52 Investments in Plant
-
Total Expediture 9,033,361
9,035,184
9,037,044
9,038,941
9,040,875
9,074,892
9,019,961
9,021,989
9,024,057
9,026,166
9,028,317
9,065,890
108,446,677
Net Monthly 30,499,494
30,497,671
30,495,812
30,493,915
30,491,980
30,457,964
30,512,894
30,510,867
30,508,799
30,506,690
30,504,538
30,466,965
365,947,590
Current Cash Position 1,013,078,056
1,043,575,728
1,074,071,539
1,104,565,454
1,135,057,435
1,165,515,399
1,196,028,293
1,226,539,160
1,257,047,959
1,287,554,649
1,318,059,187
1,348,526,152
1,714,473,742
53 Interest on Capital -
-
-
Final Cash Position 1,013,078,056
1,043,575,728
1,074,071,539
1,104,565,454
1,135,057,435
1,165,515,399
1,196,028,293
1,226,539,160
1,257,047,959
1,287,554,649
1,318,059,187
1,348,526,152
1,220,358,941
If interested, contact me:
BIODIESEL AND IRON BUSINESS, PERU email [email protected], Eng. Noe Rodriguez. skype noerods 17
ARKESA E.I.R.L.Phone: 51-992456967 email: [email protected]: JR. BALTAZAR CARAVEDO 157,
URB. MARISCAL CACERES, LIMA 36, PERURegards.
Eng. Noe Rodriguez (authorized agent)
Company: ARKESA
Email: [email protected]
Phone: 511-392-2233
Cell: 51-992456967
USA Fax: 1-928-543-4830
Skype.com ID is: noerods
BIODIESEL AND IRON BUSINESS, PERU email [email protected], Eng. Noe Rodriguez. skype noerods 18