(a) Project cash flows based on most-likely estimates:
012345678-19 20
Income Statement
Revenue:
Steam Sales $1,550,520 $1,550,520 $1,550,520 $1,550,520 $1,550,520 $1,550,520 $1,550,520 $1,550,520 $1,550,520
Tipping Fee 976,114 895,723 800,275 687,153 553,301 395,161 208,585 0 0
Cash Flow Statement
Cash From Operation:
Net Income 889,634 809,243 713,795 600,673 466,821 308,681 122,105 (86,480) (86,480)
Depreciation 0 0 0 0 0 0 0 0 0
Investment&Salvage (6,688,800) 300,000