GEORGIA COMMERCIAL/INDUSTRIAL 

BUSINESSES WITH GA POWER

UTILITY’S ONLY

FLIPPING WHAT WOULD OTHERWISE BE A CAPITAL EXPENDITURE

INTO A COMMERCIAL/INDUSTRIAL PROFITABLE ENTERPRISE

BASED ON IF YOU HAD TO BORROW THE FUNDING!!!

INITIAL LOAN AMOUNT: $2,000,000

TAX CREDIT BASED ON 22%: $440,000; $220,000 YEAR 1 BASED ON 11%

 

DEPRECIATION BASED ON 35%: ($2,000,000 X 89%) X 35%= $623,000 TAXABLE GAIN YEAR 1

BREAKDOWN AS FOLLOWS:

YEAR 1: $500,00 (MAX ALLOWED)

YEARS 2-5: $30,750 PER YEAR

5 YEAR ELECTRIC SAVINGS

Assuming $100,000 year 1 with a 3% accrued increase every year

Year 1: $100,000

Year 2: $103,000

Year 3: $106,090

Year 4: $109,272.70

Year 5: $112,550.88

TOTAL SAVING: $530,913

 

YEAR 1 ROI 52%!!

$440,000 tax credit + 500,000 max depreciation + $100,000 electric savings= $1,040,000.

$1,040,000 total/ $2,000,000 Initial Loan = 52%

YEAR 2 ROI 13.93%

$2,000,000 - $1,040,000 = $960,000 still in

($103,000 electric + $30,750 depreciation)/ $960,000= 13.93%

YEAR 3 ROI 14.2%

($106,090 electric + $30,750 depreciation)/ $960,000= 14.2%

YEAR 4 ROI 14.5%

($109,272 electric + $30,750 depreciation)/ $960,000= 14.5%

YEAR 5 ROI 14.93%

($112,550 electric + $30,750 depreciation)/ $960,000= 13.93%

 

 

AFTER YEAR 5, OFFER THE OPTION OF A CONSISTENT 12.5% ROI FOR $900,400, USING $112,550 ELECTRIC SAVINGS YEARLY.

 

ALTERNATIVE ROI FOR OWNER BASED ON VARIABLE RETURNS

 

12.5% as offered above.

$900,400 OPTION AFTER YEAR 5 + ROI’S YEARS 2-5

YEAR 2= $133,750

YEAR 3= $136,840

YEAR 4= $140,022

YEAR 5= $143,300

TOTAL 2-5= $553,912

TOTAL INCOME 4 YEARS = $1,454,312

$1,454,312 total income - $960,000 still in= $494,312 over 4 years

$494,312/4 years= $123,578 per year

FOR THIS EXERCISE WE USE 10-15% RETURNS

 

10%

$112,550 electric savings/ .1 = $1,125,500

$1,125,500 + $553,912 (ROI years 2-5)= $1,679,412

$1,679,412 - $960,000 still in = $719,412

$719,412/ 4 years = $179,853 per year

$179,853/ $960,000= 18.73%

11%

$112,500/ .11= $1,023,081

$1,023,081 + $553,912= $1,576,996

$1,576,996- $960,000= $616,993

$616,913/ 4= $154,248 per year

$154,248/ $960,000= 16.07%

12%

$112,000/ .12= $937,916

$937,916 + $553,912= $1,491,528

$1,491,528- $960,000= $531,828

$531,828/ 4= $132,957 per year

$132,957/ $960,000= 13.84%

13%

$112,500/ .13= $865,579

$865,579 + $553,912= $1,419,491

$1,419,491- $960,000= $459,491

$459,491/ 4= $114,872 per year

$114,872/ $960,000= 11.97%

14%

$112,500/ .14= $803,928

$803,928 + $553,912= $1,357,840

$1,357,840- $960,000= $397,840

$397,840/ 4= $99,460 per year

$99,460/ $960,000= 10.36%

15%

$112,500/ .15= $750,333

$750,333 + $553,912= $1,304,245

$1,304,245 - $960,000= $344,245

$344,245/ 4= $86,061 per year

$86,061/ $960,000= 8.96%

 

 

For more information on how we can change your Capital expenditure into a profit-making machine Call, Email or simply Click:

 888.474.0007 

407.545.7655 cell

 SolarManJD@Gmail.com


INTRODUCING


LOW COST SOLAR & WIND HYBRID


 DISASTER RELIEF HOUSING


WITH ATMOSPHERIC WATER GENERATOR,


BATTERY BANK, &


HYBRID SOLAR/WIND GENERATOR


IN OTHER WORDS


WITH ITS OWN DRINKING WATER AND


 ELECTRICITY FROM 


$36,000USD

INTRODUCING


DC AIR CONDITIONING SYSTEM


 RUNS ON BATTERIES


NOW CUT THAT ELECTRIC BILL BY 50%




THE OLD WAY 


to make safe drinking water:

 


AND NOW


THE MOST ADVANCED WAY


 EVER CONCEIVED


ATMOSPHERIC WATER GENERATOR


FRESH PURE DRINKING WATER FROM THIN AIR


WORKS ANYWHERE IN THE WORLD

never buy bottled water again!!!!!

GLOBAL ELECTRIC NEED BY 2030-2050 

HOW WILL WE SOLVE IT?

WASTE2ENERGY 4.0


 SHOW ME ANY CITY WITH 100,000 POPULATION


ANYWHERE IN THE WORLD


AND YOU DON'T HAVE TO LOOK FAR 


TO FIND ONE OF THESE...

SOLAR on south slope, MAG-LEV Wind all over top of mound, Methane burning turbine all over, Plasma Gasification with heat recover never dumping in land fill again...simply produces slag asphalt to pave roads with.

 VERTICAL AXIS MAGNETIC LEVITATION IS

FAR SUPERIOR TO ALL OTHER WIND GENERATION


Magnetic Levitation wind generator...


simply blow on it...


it spins!



NOW IMAGINE DEPLOYING PAY AS U GO SOLAR FOR THE POOREST

AND NEEDIEST PEOPLES OF EARTH

THE 2.5BILLION PEOPLE WITH OUT A BANK ACCOUNT



OR ELECTRICITY FROM LATIN AMERICA TO INDIA AND AFRICA

THAT IS EXACTLY WHAT MOBILE DINERO INC

IS ABOUT TO EMBARK ON

USING SMS TEXT MESSAGING FINANCIAL SERVICES

CLICK TAB BELOW



NOW ON TO


RESEARCH & DEVELOPMENT

IMAGINE LIVING IN A WORLD WHERE YOU DID NOT NEED

WIRES TO DISTRIBUTE ELECTRICITY!!!

IT WILL BE FULLY DEPLOYED BY 2025

W.E.R.D. WIRELESS ELECTRIC RURAL DISTRIBUTION

YOU SEE TESLA WAS CORRECT 100YRS AGO WE SHOULD

PROVIDE ELECTRICITY FOR EVERYONE AND TRANSMIT IT

WIRELESS... THIS IS WHAT OUR NEW INDUCTION

CHARGING CELL PHONE TOWERS WILL DO 10 MILE RADIUS


Imagine cell towers emitting induction charging


 10 mile radius and fully deployable by 2025 


ATI has the technology ready in a


PV/Wind/lithium Phosphate Battery Powered


Cell tower W.E.R.D. Ready


Wireless Electric Rural Distribution


coming soon to the emerging markets

OF LATAM AND CARRIBEAN

 

FISH FRIENDLY HYDRO-KINETIC TURBINE

THAT PROVIDES

ELECTRICITY FOR 60 HOME SUBDIVISION

NOW PROPOSED

FOR LATAM AND CARIBBEAN

NOW SPEAKING OF FISH AND OUR OCEANS WE MUST STOP THE MANUFACTURE AND OUTRAGEOUS USE OF PLASTIC STRAWS WE MUST DEMAND ALTERNATIVES GLASS, WAXED PAPER

7 Eco-Friendly Alternatives to Plastic Straws to Help Save the Oceans

THERE ARE ALTERNATIVES AND HERE IS WHY:

“Straws are a gateway plastic,” said Dune Ives, executive director of Lonely Whale, a nonprofit committed to protecting the oceans and marine life.

She didn’t mean that using straws eventually leads people to use saran wrap, plastic bags, and ponchos.

She meant that giving up plastic straws makes it easier for people to give up other types of plastic and to ultimately think about the impact plastic has on the environment, especially the oceans.


https://www.globalcitizen.org/en/content/alternatives-to-plastic-straws-eco-friendly/