| | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 26 | 36 | 37 |
| Cash receipts | | | | | | | | | | | | | | | | Available cash | 0.0 | 29,594.1 | 44,117.3 | 67,896.2 | 119,579.5 | 216,042.5 | 409,347.2 | 793,052.0 | 1,558,798.8 | 3,092,249.9 | 6,161,383.2 | 12,307,695.6 | 202,111,601,242.8 | 206,962,261,675,992.0 | 413,924,523,394,598.0 | Loan | 550,000.0 | | | | | | | | | | | | | | | Production income | 0.0 | 19,411.6 | 14,144.1 | 18,269.5 | 11,365.8 | 11,744.7 | 8,840.1 | 7,177.3 | 9,134.7 | 11,365.8 | 19,411.6 | 77,096.8 | 19,411.6 | 77,096.8 | 79,666.7 | Total cash receipts | 550,000.0 | 49,005.6 | 58,261.4 | 86,165.7 | 130,945.3 | 227,787.1 | 418,187.2 | 800,229.2 | 1,567,933.5 | 3,103,615.7 | 6,180,794.8 | 12,384,792.4 | 202,111,620,654.3 | 206,962,261,753,088.0 | 413,924,523,474,264.0 | Total cash available | 550,000.0 | 78,599.7 | 102,378.6 | 154,061.9 | 250,524.9 | 443,829.6 | 827,534.4 | 1,593,281.2 | 3,126,732.3 | 6,195,865.6 | 12,342,178.0 | 24,692,488.1 | 404,223,221,897.1 | 413,924,523,429,080.0 | 827,849,046,868,862.0 |
| Cash paid out | | | | | | | | | | | | | | | | Infrastructural and manufactural expenses | −150,712.7 | | | | | | | | | | | | | | | Raw material expenditure | −352,710.8 | | | | | | | | | | | | | | | Total expenditure | −503,423.5 | −17,500.0 | −17,500.0 | −17,500.0 | −17,500.0 | −17,500.0 | −17,500.0 | −17,500.0 | −17,500.0 | −17,500.0 | −17,500.0 | −17,500.0 | −17,500.0 | −17,500.0 | −17,500.0 | Loan repayment | −16,982.4 | −16,982.4 | −16,982.4 | −16,982.4 | −16,982.4 | −16,982.4 | −16,982.4 | −16,982.4 | −16,982.4 | −16,982.4 | −16,982.4 | −16,982.4 | −16,982.4 | −16,982.4 | 0.0 | Total cash paid out | −520,405.9 | −34,482.4 | −34,482.4 | −34,482.4 | −34,482.4 | −34,482.4 | −34,482.4 | −34,482.4 | −34,482.4 | −34,482.4 | −34,482.4 | −34,482.4 | −34,482.4 | −34,482.4 | −17,500.0 |
| Net cash flow with loan | 29,594.1 | 14,523.2 | 23,779.0 | 51,683.3 | 96,462.9 | 193,304.7 | 383,704.8 | 765,746.8 | 1,533,451.1 | 3,069,133.3 | 6,146,312.4 | 12,350,310.0 | 202,111,586,171.9 | 206,962,261,718,606.0 | 413,924,523,456,764.0 | Net cash flow | −520,405.9 | 14,523.2 | 23,779.0 | 51,683.3 | 96,462.9 | 193,304.7 | 383,704.8 | 765,746.8 | 1,533,451.1 | 3,069,133.3 | 6,146,312.4 | 12,350,310.0 | 202,111,586,171.9 | 206,962,261,718,606.0 | 413,924,523,456,764.0 | Cumulative cash flow | −520,405.9 | −505,882.7 | −482,103.8 | −430,420.5 | −333,957.5 | −140,652.8 | 243,052.0 | 1,008,798.8 | 2,542,249.9 | 5,611,383.2 | 11,757,695.6 | 24,108,005.7 | 404,222,637,414.7 | 413,924,522,844,598.0 | 827,849,046,301,362.0 | Cash position | 29,594.1 | 44,117.3 | 67,896.2 | 119,579.5 | 216,042.5 | 409,347.2 | 793,052.0 | 1,558,798.8 | 3,092,249.9 | 6,161,383.2 | 12,307,695.6 | 24,658,005.7 | 404,223,187,414.7 | 413,924,523,394,598.0 | 827,849,046,851,362.0 |
| IRR | 96% | | | | | | | | | | | | | | | ROI | −1.946 | −0.973 | −0.956 | −0.906 | −0.824 | −0.648 | −0.302 | 0.392 | 1.788 | 4.580 | 10.175 | 21.455 | 367474.611 | 376295020.3 | 752590041.6 | Bankrupt? | False | False | False | False | False | False | False | False | False | False | False | False | False | False | False |
|
|