~ 1 ~

Investment Proposal
project:
"1 MW power plant,
capable of working effectively on traditional
sources of thermal energy and alternative
energy sources. Power to look to the future. "

The initiator of the project: Oleg Ilin, PhD in Physics and Mathematics.

Email: a70bvek@gmail.com Phone: +7 940 9258554 Skype: a70bvek
http://www.linkedin.com/in/cybersystems
http://ru-ru.facebook.com/people/Oleg-Ilin/100001229668743







March 2012
~ 2 ~

CONTENT




INTRODUCTION....3
Executive Summary .4
Products and/or Services 8
Industry, Market and Competitive performance..9
Strategic plan10
Risks and Risk reduction Strategies12
Financial Forecasts..14
Summary of Financial Requirements.18
Government support and Regulations.22


Applications.

The new sector23
Research and development(R&D).24
Sales strategy..25
International Chamber of banking network. (ICBN).26
Road Map for the project27
Techno - economic feasibility28












~ 3 ~

INTRODUCTION

If and when the investor decides to fund the project, and we agree on the details of his participation, on
the basis of these agreements will be created and registered a new company, the name of the Investor
will receive a letter of guarantee protection of investments (not financial). Given the details and terms
of cooperation, will be drawn up a detailed financing plan and road map agreed with the technologists
of the main contractor. Will determine the parameters of control over the implementation of the
project to control every six months. The main contractor will be drawn up reports every six months.
Thus we achieve transparency and detail of funding. Investors, if they wish to be aware of these reports.
All of these actions, according to the plan is given for 3 months.
I keep in touch with people from different countries. They work in different sectors of the economy,
mainly in the financial business in the energy and mechanical engineering. I would argue that each of
them will be happy to make money, so they are all potential dealers. In this age of information is not
difficult to find contacts and agree on cooperation. It is not hard to find 1000 and 10 000 and 100 000
dealers. But no one would argue that purchasing power will be in 5 years, even if it has no power of
industrial design. Creating an industrial design competition with the technical parameters - is now the
main thing. To this will be sent to my efforts.


London, United Kingdom (3)
Mumbai Area, India (3)
Paris Area, France (3)
Other (3)
Singapore (3)
British Columbia, Canada (2)
Cologne Area, Germany (2)
Greater Chicago Area (2)
Orlando, Florida Area (2)
Ribeiro Preto Area, Brazil (2)
Toronto, Canada Area (2)
West Palm Beach, Florida Area (2)
Bangladesh (2)
Greater Jakarta, Indonesia (2)
China (2)
Adelaide Area, Australia (1)
Albany, New York Area (1)
Amsterdam Area, Netherlands (1)
Austin, Texas Area (1)
Bengaluru Area, India (1)
Berlin Area, Germany (1)
Bielefeld Area, Germany (1)
Brisbane Area, Australia (1)
Cambridge, United Kingdom (1)
Cape Town Area, South Africa (1)
Cardiff, United Kingdom (1)
Charlotte, North Carolina Area (1)
Copenhagen Area, Denmark (1)
Coventry, United Kingdom (1)
Fayetteville, North Carolina Area (1)
Fort Pierce, Florida Area (1)
Gainesville, Florida Area (1)
Greater Detroit Area (1)
Greater Milwaukee Area (1)
Greater Philadelphia Area (1)
Greater San Diego Area (1)
Grenoble Area, France (1)
Houston, Texas Area (1)
Johannesburg Area, South Africa (1)
Ottawa, Canada Area (1)
Palma Area, Spain (1)
Paradip Garh Area, India (1)
Perth Area, Australia (1)
Phoenix, Arizona Area (1)
Providence, Rhode Island Area (1)
Pune Area, India (1)
Santa Fe, New Mexico Area (1)
So Paulo Area, Brazil (1)
Swansea, United Kingdom (1)
Sydney Area, Australia (1)
Washington D.C. Metro Area (1)
Zrich Area, Switzerland (1)
Austria (1)
Argentina (1)
Belarus (1)
Johor, Malaysia (1)
Israel (1)
India (1)
Indonesia (1)
Ireland (1)
Iceland (1)
Canada (1)
Kuala Lumpur, Malaysia (1)
Lebanon (1)
Luxembourg (1)
Malaysia (1)
Puk-gu, Gwangju, South Korea (1)
St. Petersburg, Russia (1)
San Marino (1)
Senegal (1)
Serbia (1)
Slovenia (1)
Seongnam, Gyeonggi-do, South Korea (1)
The Philippines (1)
Estonia (1)

Lafayette, Louisiana Area (1)
Madhupur Area, India (1)
Miami / Fort Lauderdale Area (1)
Montreal, Canada Area (1)
New Delhi Area, India (1)
New South Wales, Australia (1)
Northampton, United Kingdom (1)
Nrnberg Area, Germany (1)
Odense Area, Denmark (1)
~ 4 ~

Executive SUMMARY.

Project: 1-MW power plant, hydrogen and solar energy.

Project Goal: Getting investment for the development of industrial design power, and its
preparation for mass production and the opening of the new enterprise "cybernetic systems". Future
business activity - the development of energy and robotics. The required amount of 30 million EUR.
100% financing.

The task of the project. Entering the market of small (1 MW), and then a large (1 GW) of energy.
Become a player in the market of generating power plants and electricity sales.

Solution 1. Creating a world-class product with a view to the future, summarizing the
capabilities of traditional energy efficient and alternative energy, which builds on the requirement of
stable operation under all conditions.
Solution 2. Management - a separate project, "International Trade's banking network."
a) Establishment of an international network of dealerships agencies - companies to move goods.
b) Establishment of the international financial system to control the movement of an international
network of dealerships agencies.
Business Model.

The structure of income distribution:
Option 1 - Investor 30%, 20% of the initiator, the research development 50%. Investment and profit for
the "cybernetic systems".
Option 2 - the investor 49%, 51% of the initiator. Investing and profit for power.

Methods of manufacture and sale of goods. Will be engaged in the production of machine-
building plant. We, as a developer, will have a share of profit inherent in the price. Cybernetic systems
will promote and sell products, receiving % of profits from the sale of electricity. For this we use the
"International Trade Banking Network," The final price for power for the consumer price will consist of a
power plant and transportation costs and fees to agents.

Team.

Project initiator: Oleg Ilin, born in 1964. Director of "Institute of modern physics and the practical
economics" in Abkhazia from 2001 to 2007, an engineer and scientist (PhD in Physics and Mathematics).
Project Manager: "micro thermonuclear energy", "antimatter as energy storage."

The main technology partners.
The main contractor of work: Design office "SPETSTEHMASH http://kbstm.ru/
The production site factory "Spetstehmash." http://zavodstm.ru/

Possible technology partners.
The Spanish company abengoasolar http://www.abengoasolar.com .
French company Leroy Somer.
German Simens or American (USA) GE.

Industrial production will be at the "Spetstehmash" and, perhaps, companies Simens or GE.


~ 5 ~

Market research.

The official price (settlement) December futures contracts for electricity ICE UK Base Electricity
Futures on the London Mercantile Exchange electronic InterContinental Exchange Futures Europe (ICE
Futures Europe) - $ 49,5 per megawatt-hour.

Major competitors: Siemens, Solar Turbines, General Electric, Pratt & Whitney,
Turbomach, Kawasaki, company Man Turbo, Mitsubishi Heavy Industries, Ltd, OPRA
Turbines, Ingersoll Rand . Gas turbine stations, which have an efficiency of not higher than 31%.
Prices for these power producers - within 1-1.5 $ per kilowatt.

Forecast: Growth in electricity consumption will condition 5 factor.
1) population growth. 2) increase consumption of electrical goods and products that use electricity, as
well as increased production of such goods and, consequently, the growth of electricity consumption
and industrial processing companies. 3) Growth of medium-sized businesses. 4) A coherent and
inevitable abandonment of nuclear energy. 5) Smooth and stable transition to electric transportation.

The projected market size of 10-100 GW of power (for the duration of the project: 6, 7, 8, 9
years). Projected sales at the level of 1 GW per year, with growth of 1 GW per year (for the period of the
project: 6, 7, 8, 9 years).

Our clients: farms, small towns, small companies, manufacturers of heat - boiler, large (100
MW) thermal power stations, roadside facilities (hotel, restaurant, small farm, charging for electric
vehicles).

Output to market.
Entering the market is not expensive, the training of entry will carry out an independent project,
"International Trade Banking Network."

Product:
Two modifications of the product development based on :

a) Power PSHGK-00 (double-cycle cogeneration).
Electrical power 1.2 MW. The thermal power of 1 MW. The electrical efficiency of 50-55%.
The total efficiency of 95%(Electricity and heat). Price EUR 1.2 million
Sector of the market - small energy. Market segment is - medium and large business in countries with a
small number of sunny days per year. (Europe, Russia, Canada ...)
Product Features: Powered by hydrogen, natural gas, biogas, coal gas, can operate on solid fuels (coal,
wood pilety, briquettes from vegetable waste). Can work from thermonuclear synthesis or any other
unknown source of currently high-grade energy. Can be used as part of large thermal power plants - 100
power plants (1 MW) working in parallel (100 MW).

b) SPHG-00 Power station solar. Additional Equipment: reflectors, thermal batteries.
Electric power 1.2 MW. Efficiency of 50%. The total efficiency of 95%(Electricity and heat). Price 2.5
million EUR.
Sector of the market - small energy. Market segment is - medium and large business in countries with a
large number of sunny days per year. (Indo-China, Central Asia, Australia, Latin America, southern
Europe, the U.S. ...)
Product Features: The power plant works solar power, hydrogen, natural gas, biogas and coal gas. Can
operate on solid fuels (coal, wood pilety, briquettes from vegetable waste). Can work from
thermonuclear synthesis or any other unknown source of currently high-grade energy.

~ 6 ~

Note: Power PSHGK-00 and SPHG-00 may be equipped with high-pressure electrolysers.
Hydrogen is used as a battery unused electricity. In the commercial project is not included because of
high costs. Supplied by the client.

Stage of project development. At the moment, the main components are tested,
implemented design. In preparation for commercial production required 5 years. Commercialization of
the product (industrial production) will begin with a 6-year project.

The risks.

Disruption of timing of the project to industrial production.
Some sites may not be well made.
Competition from other manufacturers.
Political risks in the development of power plants.
Political risk is promoting and selling power plants.
The impact of international economic crisis.
Risk that can not be predicted, capable of completely stopping the project for a long time.
The risk of total collapse of the project.
All risks are taken into account and are ready to measures to remove them.

Financial performance, at the time of production (6-7 years)
IRR = 30% discount rate 25%, NVP = 50. Return on investment for the first year of production 300%

Output an investor of the project.
1. Output from the project via a 3-5years, at the manufacturing stage of the design and conduct field
tests, through the sale of its stake to a strategic investor - one of the programs in Europe and America
for the development of alternative energy.
2. Output from the project in 7-9 years, on the open market, through the capitalization of the project.

Refunds investors optimistic
year project 6 7 8 9
net income of the investor 1 option mill. EUR. (30%) 55(55%) 60 99 132
net income of the investor 2 option mill. EUR (49%) 75(75%) 98 162 216

Refunds investor pessimistic forecast
net income of the investor 1 option mill. EUR. (30%) 55(55%) 30 39 42
net income of the investor 2 option mill. EUR. (49%) 75(75%) 49 63,7 68,6

Profit from investments in the bank at 10% per annum
income of the investor mill. EUR
18,32 3 3 3


Project initiator: Oleg ILIN
Email: a70bvek@gmail.com Phone: +7 940 9258554 Skype: a70bvek (language of dialogue
Russian)
http://www.linkedin.com/in/cybersystems
http://ru-ru.facebook.com/people/Oleg-Ilin/100001229668743




~ 7 ~

The application. International Trade Banking Network (ITBN)
An investor can participate in this project later, if he is interested.


ITBN is an additional tool for investors money-back guarantee. Two extreme points of the
project:
1 - the project is fully successful, then the net profit will go to sales promotion and development
network.
2 - the full project fails, then the profits will go to repay the investment.








~ 8 ~

Products and Services

Briefly about the products:
1) Thermal power plant of 1 MW, based on the Stirling engine
2) Sales of electricity produced by the product (power).

Two versions of the product development:

a) Power PSHGK-00 (dual-cycle cogeneration).
Electricity 1.2 MW. The thermal power of 1 MW. Electrical efficiency of 50-55%.
Overall efficiency of 95%. Price EUR 1.2 million.
The sector of the market - small power. Market segment - medium and large businesses in
countries with few sunny days a year. (Europe, Russia, Canada ...)
Product Features: Works on hydrogen, natural gas, biogas, coal gas, can operate on solid fuels
(coal, wood pilety, briquettes from plant waste). It can work on nuclear fusion, or any other currently
unknown high potential source of energy. Can be used as part of a large thermal power plants - 100
plants (1 MW), working in parallel (100 MW).

b) SPHG-00 solar power plant.
Additional Equipment: reflectors, thermal batteries.
Electricity 1.2 MW. Efficiency of 50 - 55%, 95% of full efficiency. Price 2.5 million EUR.
The sector of the market - small power. Market segment - medium and large businesses in
countries with a large number of sunny days per year. (Indo-China, Central Asia, Australia, Latin
America, southern Europe, the U.S. ...)
Product Features: runs on solar power, hydrogen, natural gas, biogas and coal gas. Can operate
on solid fuels (coal, wood pilety, briquettes from plant waste). Can work on fusion power, or any other
currently unknown high potential source of energy.

Component Power Generator
The generator on the superconducting coils.
Objective - reduce the overall weight and size of plants.

This is the most risky part of the project. How risky part of the project will be under special care.
If at some point, work will become clear that the project will not be able to develop a
commercial device, then work on it will be stopped. And the work will be shifted to the
development of normal generator (have all the necessary technology and intelligence)







~ 9 ~

Market research and advertising.
Advertising.
The basis of the advertising company - existing farm, providing electricity to the advertised product
"Power."
Media advertising will be carried over the Internet.
Expected to prepare test site near Moscow or in Krasnodar Krai. The test site will be located next to the
farm. The test site will be a major advertising course - operating power plant, which is always possible to
come and see with my own eyes. For this purpose, the project includes 5 of the 30 million EUR. For the
money will be prepared test site and built a small farm infrastructure (this is an advertising company and
one of the elements of the defense business in Russia). The combination of advertising and tests (test
site will become a full-fledged power plant will sell electricity) with a farm, makes it possible to advertise
goods infinite in time and independent of external funding.
market research
Major competitors: Siemens, Solar Turbines, General Electric, Pratt & Whitney, Turbomach,
Kawasaki, company Man Turbo, Mitsubishi Heavy Industries, Ltd, OPRA Turbines, Ingersoll
Rand. Gas turbine plant, the efficiency of which not more than 31%. Prices of producers - within $ 1-1.5
per kilowatt.
Forecast growth in electricity consumption will determine five factors.
1) The population growth rate. 2) Increase the consumption of electrical goods and products that use
electricity, as well as increasing the production of such goods and, consequently, the growth of
electricity consumption by industrial enterprises producing these goods. 3) increase the number of
medium-sized firms. 4) Serial and inevitable abandonment of nuclear energy. 5) A smooth and stable
transition to transport on electricity.
The projected market size of 10-100 GW of power (for the duration of the project 6 - 9 years). Projected
sales at the level of 1 GW per year, with growth of 1 GW per year (for the period of the project 6 - 9
years).
Our clients: farms, small towns, small businesses, boilers, large thermal power plants (100 MW),
roadside facilities (hotel, restaurant, small farm, refueling for electric vehicles).
Log in to the market.
Entering the market is not expensive, the entrance will perform an independent project, "International
Trade's banking network."
Review of World Energy Market November 23, 2011.
The official price (settlement) December futures contracts for electricity ICE UK Base Electricity Futures
on the London Mercantile Exchange electronic InterContinental Exchange Futures Europe (ICE Futures
Europe) for the last trading day of the fallen - from $ 49.63 to $ 49.03 per megawatt-hour.
the price of electricity in the metropolitan area and the region of St. Petersburg for the different groups
of consumers ranging from 7 to 12 cents per kW h, whereas the same retail tariff for the industry in
Shanghai is 9.6 cents per kW h, in New York York - 6-7,7 cent.


~ 10 ~

The Strategic Plan

Objective: Launch a small (1 MW), and then a large (1 GW) of energy. Become a player in the
manufacture of generating power plants and electricity sales. Development and sale of power plants. To
become an international company. Take all the free segments in the developed and implemented. R & D
in the field of energy as a tool for the company.

Short-term development strategy of the company. (6-9 year project)
To establish industrial production, and take a segment of at least 10 GW:
1. The power plant operating at a temperature of 750 degrees Celsius. Work from wood pellets
and briquettes and pellets of vegetable waste. The power plant can operate on natural gas, hydrogen
and solar energy. In the future, be able to work on thermonuclear energy source, or any other source of
high potential heat energy. The electrical efficiency of 40 - 45% of the total electrical and thermal
efficiency of 95%.
2. The power plant, operating at a temperature of 1000 degrees Celsius. Work from coal. The
power plant can operate on natural gas, hydrogen and solar energy. In the future, be able to work on
thermonuclear energy source, or any other source of high potential heat energy. The electrical efficiency
of 50% of the total electrical and thermal efficiency of 95%.

The medium-term development strategy of the company. (10-15 year)
The increase in the market in 2 - 3 times, the occupation of new market segments.
Preparation opportunities to establish commercial production of electric power:
3. The power plant operating at a temperature of 550 degrees Celsius. Work from peat
briquettes. The power plant can operate on natural gas, hydrogen and solar energy. In the future, be
able to work on thermonuclear energy source, or any other source of high potential heat energy. The
electrical efficiency of 20% of the total electrical and thermal efficiency of 95%.

The long-term development strategy of the company. (more than 15 years)
The continuous growth in sales, capture new market segments and retaining old ones.
To improve and prepare for production of power perspective:
4. The power plant, operating at a temperature of 1800 degrees Celsius. Work from hydrogen and
solar energy. In the future, be able to work on thermonuclear energy source, or any other source of high
potential heat energy. The electrical efficiency of 60%, the total electrical and thermal efficiency of 95%.
When working with a heat recovery steam electric efficiency of 70%.
At present, commercial success will not have. Honey and distribution segments of the product (power) is
not hydrogen or produced in small quantities.

It is assumed that the company has become transnational (international) and will participate in
national and international energy projects. The company will be involved in any projects where there is
a component of the energy component, to promote their product - the power plant. To participate in
the projects will be used as equity campaign, and additional investments.
To improve the competitiveness of the company will cooperate with third-party developers and
companies.

Continuous development of managerial and scientific and technological potential of the
company. Training and staff development, attract new employees in a company with high intellectual
potential. Social guarantees for employees.

Particular attention is paid to research on the modernization of power plants and the creation of new
products in the energy sector.


~ 11 ~

The main R & D (in various stages of readiness) in more detail in Appendix "R & D"

1. The solar panel is of double action with a cogeneration (electrical efficiency of 60% - the total
electrical and thermal 80%).
(3 years, 30 million EUR. Creating experimental, prototype)

2. Direct conversion of thermal energy into electrical energy of high power. (Up to 200 kW and 1
MW).
(3 years, 30 million EUR. Creating experimental, prototype)

3. Atomic batteries, convert the energy into electrical energy decay. This development is different
from existing ones in overall dimensions (10 times less) by weight (10 times less) for the duration of
operation (-50 to 10 times longer).
(3 years, 30 million EUR. Creating experimental, prototype)

4. Storage device of heat and electricity. Thermal and electrical batteries, an integral part of
thermal power stations, gas stations for electric vehicles and electric vehicles. Such devices also find use
in outer segment energy.

5. Energy of nuclear fusion and antimatter, the system recovery steam. The long-term
replacement of traditional energy sources.
Such energy sources as well, will be used in outer segment energy. (3 years, 30 million EUR. Results of
scientific experiments)

6. Construction of power plants 1GVt.
7. Stand-alone (with AI), robotics and cybernetics.
8. Studies of unusual phenomena, which can give impetus to the development of new technologies.

The work will be carried out by the company profits and investment.

Sales strategy: based on studies of "international trade bank network," a separate project. Detail in
Appendix "Sales Strategy".

1) Advance booking and payment delivery. Customer base will be used, collected in "international
trade bank network" (See Appendix "ITBN ')
2) Attract additional investment to make the initial batch plants - will be used in the analysis of
market consumption, the study of "international trade bank network."
3) Supply of power for the assets of the client - if the assets through effective management, power
plant will recover in one year.

The strategy of product promotion:

1) use a tool - an "international trade bank network" (Appendix "ITBN).
2) the initiation of direct participation and global projects, in which the project is the power plant.
Creating a new market sector (Appendix "A new sector).
3) Project management - an important factor in promoting the project. (Appendix "Management").

Information support of product promotion: build a website with information, technical support. Learn
the basics of operation and maintenance of power plants. Learn the basics of electronics, sufficient to
work with the power plant. Everyone can, absolutely free, online, learn the rules of operation and
maintenance of power plants.
~ 12 ~

Risks and strategies to address them.

Disruption of timing of the project for commercial production.
Some sites can not be made accurately.
Competition from other manufacturers.
Political risks in the development of power plants.
Political risks for the promotion and sales of power plants
The impact of international economic crisis.
Risk that can not be predicted, capable of completely stopping the project for a long time.
The risk of total collapse of the project.

Disruption of timing of the project for commercial production. This risk is taken into account,
provides a standby time of the preparation plant for production.

Some sites can not be made accurately. This risk is taken into account - these nodes are
defined and determined their possible replacement, or work without them, without significant
loss in performance.

Competition from other manufacturers. This risk is taken into account. It will be weakened by
three ways:
1) co-operation, if necessary, with a large engineering company a world-class (Siemens or GE),
as well as with manufacturers in sales of power plants.
2) technological, technical and operational advantages of product sold.
3) control system, which integrates the country's business selling plants. Appendix "international
trade bank network"

Political risks in the development of power plants. This risk is taken into account. With the
unfavorable political climate, all work will be moved to another country with which we
cooperate in the project, presumably (Spain, Germany, United States - will take into account the
opinion of the investor).

Political risks for the promotion and sales of power plants. This risk is taken into account.
Management System, "International Trade's banking network" is the principle of distributed
control, is an international business structure and operating in the most accessible of the world.
With the unfavorable political climate in one country, control can be transferred to any other
country participating in the project, with subsequent restoration of its lost market in the
country when it is politically possible.

The impact of international economic crisis. International Economics, is, above all, the financial crisis.
This risk is taken into account.
Technical features and characteristics of the product (power), making possible its application in various
industries as a catalyst for economic development.
The project will provide jobs and serve as a catalyst for the development of certain segments of the
economy that are technically and as a consequence, the economic relationship with this product
(power) that would provide additional jobs. (Appendix "new sector").

Risk that can not be predicted, capable of completely stopping the project for a long time.
In the event such risks, the project can go into "sleep mode" (survival strategy) for the period of
existence of such a risk. In the "sleep mode" all the activities on industrial production output will be
terminated, to act will only event marketing and advertising. Activities for marketing and advertising will
~ 13 ~

be carried out by small profits of the farm, created for promotional purposes. Farming will be working
on the advertised product (power) of the power plant will be sent to the free market.

The risk of total collapse of the project.
A full collapse of the project, a side project, "International Trade's banking network," which does
not require investments from the investor at the expense of their profits to repay the debt to the
investor, taking into account inflation, but without interest. In this case, the investor will retain
the purchasing power of their funds. (Appendix "ITBN')
























~ 14 ~

Financial Forecasts

The company, as a developer, has a net profit, is inherent in the price of power at a rate of 5%
but not less than 100 thousand EUR.
The company promoting the product (power) market has a net profit of 5% of electricity sold,
but not less than 0,5 EUR cents per kilowatt / hour.

The commercialization of the product (power) will begin with six years of the project.
According to the optimistic forecast for 4 years will be made and implemented 1000 plants per
year, with growth of 1000 plants per year. Will increase sales of electricity by increasing the
amount of power at 1 GW of electricity per year with an increase of 1 GW of electricity per year.

Under the pessimistic forecast of over 4 years will be made and implemented 1000 plants per year. Will
increase sales of electricity by increasing the number of power plants.

Power price of 1.2 million EUR. Payments to dealers and agents: 0,1 - 1% of the price of power and 1%
of the company's share in the profits from selling electricity from the power plant.

The price for the sale of electricity - from 5 to 7 EUR cents. Net income is not less than 0,5 EUR cents, or
10% of net profits from selling electricity.

Investment costs account for 30 million EUR.



Calculations of profit and loss
Calculations of profit and loss 6 7
mill. EUR mill. EUR
REVENUES FROM SALES 100 230
Cost of Goods Sold 1,2 - 2,5 bill. 1,2 - 2,5 bill.
SALARY ADMINISTRATION AND PROFESSIONAL HIGHER LEVEL
0,116 6-10
Depreciation (EQUIPMENT ROOM) 1
OPERATING EXPENSES 1
agency commission 1,2 2,5
ADVERTISING AND PROMOTION 0,5
TRIPS 0,5
PHONE 0,5
On banking operations 525 525
Net income after tax 100 230
Net profit of the investor (Option 1) 55 69
net profit of the project initiator (Option 1) 45 161
Net profit of the investor (Option 2) 75 112
net profit of the project initiator (Option 2) 25 117





~ 15 ~

Profit and loss account (optimistic forecast).

6 year
mill. EUR
7 year
mill. EUR
8 year
mill. EUR
9 year
mill. EUR
Net profit of the project
100 230 360 490
Cost of goods sold
1,2 - 2
x1000
2,4 - 4
x1000
3,6 - 6
x1000
4,8 - 8
x1000
investor contributions
(Option 1)
55 60 99 132
investor contributions
(Option 2)
75 98 162 216
salary administration
0,116* 10 10 15
Depreciation and other
expenses at office
0,1* 10 10 15
Marketing and
Advertising
0 10 10 20
Net profit of the project
initiator (Option 1)
45 140 231 308
Net profit of the project
initiator (Option 2)
25 102 168 224
*- Calculated the amount of residual funding for the project last year.





1. Profit and Loss Statement (pessimistic forecast).

6 year
mill. EUR
7 year
mill. EUR
8 year
mill. EUR
9 year
mill. EUR
Net profit of the project 100 130
160 190
Cost of goods sold
1,2 - 2
x1000
1,2 - 2
x1000
1,2 - 2
x1000
1,2 - 2
x1000
investor contributions
(Option 1)
55 30 39 42
investor contributions
(Option 2)
75 49 63,7 68,6
salary administration 0,116* 10
10 15
Depreciation and other
expenses at office 0,1* 10
10 15
Marketing and
Advertising 0 10
10 20
Net profit of the project
initiator (Option 1)
45 70 91 98
Net profit of the project
initiator (Option 2)
25 51 66,3 71,4
*- Calculated the amount of residual funding for the project last year.


~ 16 ~

Economic calculations.
Internal Rate of Return (IRR) is calculated from the start of production
year of IRR % discount rate %


6 23 12

7 34 25

8 37 25

9 37 25


The net present value of the project

(NPV) is calculated from the start of production

year of NVP (EUR)

6 20

7 74

8 115

9 147

Report on borrowings (forecast).

investor
mill. EUR
interest rate
0%
principal (amount) at the beginning of the 6th year A
30
6th year: the amount of debt B
55 -75
Interest is the 6th year A x%
0
Principal amount (amount) at the beginning of the 7th
year of A-B
0
Principal amount (amount) at the beginning of the 7th
year A
0
7th year: the amount of principal repayment B
60
Interest is the 7th year (A) x%
0
Principal amount (amount) at the beginning of the 8th
year of A-B
0



investor
mill. EUR
interest rate
0%
principal (amount) at the beginning of the 1th year A
30
1th year: the amount of debt B
0
Interest is the 1th year A x%
0
Principal amount (amount) at the beginning of the 5th
year of A-B
30
5th year: the amount of principal repayment
0
Interest is the 5th year (A-B) x%
0

~ 17 ~

The forecast financial activity (optimistic forecast)
FINANCIAL RATIOS 6 year 7 year
Return on investment (in%) 330
Net income to sales (in%) 8 10
Current Ratio 1 1,5
TERM ACCOUNTS RECEIVABLE (in days) 7 7
TERM ACCOUNTS PAYABLE (in days) 7 7
MID-TERM STORAGE Inventory RESOURCES (in days) 15 15
On debt to equity ratio 1 0
Sales growth (in%) start of
production
130
Profit growth (in%) start of
production
130
Asset growth (in%) start of
production
50


The forecast financial activity (pessimistic forecast)
FINANCIAL RATIOS 6 year 7 year
Return on investment (in%) 330
Net income to sales (in%) 5 7
Current Ratio 1 1,5
TERM ACCOUNTS RECEIVABLE (in days) 7 7
TERM ACCOUNTS PAYABLE (in days) 7 7
MID-TERM STORAGE Inventory RESOURCES (in days) 15 15
On debt to equity ratio 1 0
Sales growth (in%) start of
production
30
Profit growth (in%) start of
production
30
Asset growth (in%) start of
production
50






~ 18 ~

Summary of Financial Requirements
The condition for attracting capital. 100% financing for a stake in the business.

The structure of income distribution:
Option 1 - Investor 30%, 20% of the initiator, the development of the study 50% - for
investments in the enterprise "cybernetic systems".
Option 2 - the investor 49%, 51% of the initiator. For investments in a particular product,
"Power"

Option 1 involves an investor in all operations of the company as a partner.
Option 2 assumes that the investor finances a separate product, "Power Plant", the rest of the
company's activities related to the investor does not have.
The yield an investor of the project.
1. Output from the project in 3-5years, at the manufacturing stage of the design and conduct
field tests, through the sale of its stake to a strategic investor - one of the programs in Europe and
America for the development of alternative energy.
2. Output from the project in 7-9 years, selling shares on the open market, through the
capitalization of the project.
Refunds investors optimistic
year project 6 7 8 9
net income of the investor 1 option mill. EUR. (30%) 55(55%) 60 99 132
net income of the investor 2 option mill. EUR (49%) 75(75%) 98 162 216

Refunds investor pessimistic forecast
net income of the investor 1 option mill. EUR. (30%) 55(55%) 30 39 42
net income of the investor 2 option mill. EUR. (49%) 75(75%) 49 63,7 68,6

Profit from investments in the bank at 10% per annum
income of the investor mill. EUR
18,32 3 3 3

An optimistic forecast assumes the production and sale of power plants in the year 1000 with an
increase in power by 1000 a year for four years.
In the pessimistic forecast assumes the production and sale of electric power 1000 a year for 4 years.
The required amount of investment of 30 million EUR. The investment will be used to:
1) The manufacture of the product of the industrial design "power plants", ready for commercial
production.
2) Marketing and advertising, including a testing ground for plants and farming (PR stunt)

Funding from year to year
Funding from year to year mill. EUR Total mill. EUR
1 2 3 4 5

12,1 6,2 9,9 0,9 0,9
30
~ 19 ~



finance the construction of an industrial
design power
Funding from year to year
sheet 1

the necessary
funding
1 2 3 4 5

mill. EUR mill. EUR
Power plant PSHGK-00

13,5
6,3 3,2 4
components and power units

power plant
PSHGK-00
1. The Stirling engine power of
1 MW
2,5
1.0 The design of the
Stirling engine. 1,2
1.1 The system for
supplying high-grade
heat to the working fluid
(reactor = adder)
0,7
1.2 Heat exchangers for
the adder with the
coolant gas from the
sodium
0,6
2. Stirling engine with an output
power of 200 kW
1,4
2.0 The design of the
Stirling engine with an
output power of 200 kW 0,8
2.1 The system for
supplying high-grade
heat to the working fluid
0,3
2.2 Heat exchangers
0,3




~ 20 ~

finance the construction of an industrial
design power
Funding from year to year
sheet 2

the necessary
funding
1 2 3 4 5

mill. EUR mill. EUR
power plant
PSHGK-00
3. Cooling system and
cogeneration.
1,1
3.0 The design of heat
removal from the
refrigerator
0,3
3.1 Super-low-
temperature heat
conductor
0,3
3.2 A cogeneration
system
0,5
4. The mechanical system.
Transmission.
1
4.0 The construction site
of a heat engine of the
two Stirling engines with
total capacity of 1.2 MW
1
5. pressure monitoring system
working fluid. Synchronization
frequency.
0,5
6. electronic manage the
synchronization
0,5
7. Universal boiler
1
8. Automatic feeding of solid fuel
1
9. Insulating materials in the
construction of the Stirling Engine 0,5
10. A generator with capacity of 1.2
MW at the superconducting
windings with cryogenics.
1,5
11. generator power of 200 kW
0,5
12. Automatic electronic control
systems, communications and
access to power.
1



~ 21 ~


finance the construction of an industrial
design power
Funding from year to year
sheet 3

the necessary
funding
1 2 3 4 5

mill. EUR mill. EUR
power plant
PSHGK-00
13. The layout and appearance
of the plant. Ergonomics. 0,5
14. Equipment maintenance and
repair of power plants. 0,5

15. The measuring equipment
for testing and measurement.
0,5 0,5
system of
providing solar
energy for solar
power plants
SPHG-00
16. System for high potential of
solar energy 2,5 0,5 0,5 1,5
16.0 The design of
solar energy
concentrators and
automatic guidance
system.
1,5


16.1 Solar tower
with the heat and
the thermal
conductivity
0,5


16.2 heat storage
0,5


17. The test plot of ground.
Farm.
5 1 1 3
18. patenting 0,5 0,1 0,1 0,1 0,1 0,1
19. Marketing and web design.
Preparation of technical
information for the website.
0,5 0,1 0,1 0,1 0,1 0,1
20. Hiring of experts (managers,
engineers and scientists) 4 1 1 1 0,5 0,5
21. Creation of the office and
the costs of preparing and
recording all necessary
organizational and approvals for
the company.
1 0,5 0,2 0,1 0,1 0,1
22. Travel and communications
0,5 0,1 0,1 0,1 0,1 0,1
23. Stabilization Fund. 2 2
total
30 12,1 6,2 9,9 0,9 0,9



~ 22 ~

Government support and the earth. Markets and Public Policy in Russia and
Brazil. Conclusion of contracts to purchase the product (power).

If and when the investor decides to fund the project, and we agree on the details of his participation, on
the basis of these agreements will be created and registered a new company and the name of the
Investor will receive a letter of guarantee for the protection of its investments (not financial).
The state policy of Russia
Publication http://tek-russia.ru/issue/articles/articles_129.html
Russia has adopted a strategy of development of small distributed energy.
21/04/2011 - Report of the Minister of Energy Sergei Shmatko.
http://minenergo.gov.ru/press/doklady/7292.html
Technology Platform "Small Distributed Energy 'aims to ensure the transition of the Russian energy
sector is rigidly centralized system dominated by large sources of generation to the diversity of local
forms of energy development.
Technology Platform "Environmentally friendly heat energy efficiency" is aimed at achieving extreme
levels of efficiency in the traditional energy sector through the decommissioning of old equipment,
backward, and replacing it with promising solutions.

Brazil. Excerpt from personal correspondence with Brazilian scientists:
Dr. Sergio Celaschi
Sao Paulo - Brazil
Stanford PhD
Physics 1983
"... The trend in favor of solutions facilitate the establishment of
opportunities to promote "distributed energy system." In Brazil, demand for new electricity generation
from biomass burning of sugar cane bagasse. "

Land.
Expected to prepare a test range near Moscow and in Krasnodar Krai. The test site will be located next
to the farm.
For this purpose, the project provides 5 million from EUR 30 million. With this money will be prepared
test site and built a small farm infrastructure (this is an advertising company and one of the elements of
the defense business in Russia).
The land can not become a lien.

Conclusion of contracts to purchase the product (power).
Contracts and agreements will be concluded on 4 and 5-year project, at the time of power input into
trial operation. 2-5 years of the project, promotion and advertising of the goods. The main tool to
promote "international trade bank network."





~ 23 ~

The new sector (Appendix)
The new sector of the market:
Global application of the project will provide an opportunity to create an infrastructure for electric
vehicles. Will begin mass production of electric vehicles. The infrastructure (roadside complex) will
include: charging for electric vehicles, hotel and restaurant complex, a farm full cycle. Farm will provide
a roadside food complex. Each complex, just completed one or more types of small businesses in
services and manufacturing (car repairs, clothing and footwear, electronic equipment repair). Next to
these complexes, there will always additional business in the trade segment. These systems will provide
the internal social structure, all they need. Surplus production will be sold on the open market. Also,
additional development will be a segment of the economy associated with the information and
communication. All of this is the saving of natural and financial resources. This additional jobs, tens of
millions of jobs in one country.
Here is an example of calculation that I made for Portugal. In the transition to electric vehicles, require
an additional 4 GW of electricity. Small power plants (low energy) have an important advantage over the
large power plants - there is no need for a high-voltage power lines, for installation and maintenance
which requires enormous resources, there is no high-voltage transformers.
4 GW - a 4000 power plant, it is 2000 pieces of roadside complexes and up to 100 000 new sustainable
jobs. The use of such power only for Europe to give 10 million of new stable jobs. Our revenue for
Portugal, the European average prices for electricity, only power plants installed in the roadside
complexes of 400 million EUR from the sale of power plants and EUR 150 million annually from sales of
electricity, while power companies serving these plants receive an annual income of 1.5 billion EUR. If
we talk about Europe, we get profit 15 billion EUR per year, electric companies will profit EUR 150 billion
a year. If we talk about the global economy it is we will have a profit of 15 trillion. EUR per year, energy
companies will benefit 150 trillion. EUR per year. All this is possible only if we're gonna take a while, this
new economy.











~ 24 ~

R & D (Appendix)
The main R & D (in various stages of readiness):
1. The solar panel is of double action with a cogeneration (electrical efficiency of 60% - the total
electrical and thermal 80%).
(3 years, 30 million EUR. Creating experimental, prototype)
The solar panel is of double action Cogeneration allows you to convert at least 60% of solar
radiation into electrical energy and at least 80% in the thermal and electrical energy. Part of the
spectrum of solar radiation is converted into electrical energy directly. Part of the spectrum of solar
radiation, which can not be used for direct conversion into electrical energy is converted into thermal
energy, and then directly into electrical energy. This configuration allows the use of the direct rays of
the sun and ambient light. Will use the direct conversion of thermal energy into electrical energy. Heat
loss of such a transformation will be used for district heating (cogeneration).
These solar panels on the technical and operational characteristics, as well as the price is better
than proposed in the draft system is the use of solar tower, at a price cheaper, higher efficiency, the cost
to install and use less. Do not need to allocate more land can be installed in any unused space. Do not
need a solar tower.

2. The device is the direct conversion of thermal energy into electrical energy of high power. (up to
200 kW and 1 MW).
(3 years, 30 million EUR. Creating experimental, prototype)
The device is the direct conversion of thermal energy into electrical energy of high power. The
device converts thermal energy directly into electrical energy.
Subsequently, they will replace the Stirling engines in electric power station. This will significantly
reduce operating costs and increase reliability and power plant during operation.
Such devices find application in various areas of the economy. These devices will be used as well in outer
segment energy.

3. Atomic batteries, convert the energy into electrical energy decay. This development is different from
existing ones in overall dimensions (10 times less) by weight (10 times less) for the duration of operation
(-50 to 10 times longer).
(3 years, 30 million EUR. Creating experimental, prototype)

Nuclear batteries can operate for centuries, and even more than 1000 years in the offline mode.
The use of nuclear power in the batteries absolutely safe, as these batteries do not explode. These
batteries are complementary power, minimizing the use of natural, non-renewable energy sources.
These batteries, as well, will be used in outer segment energy.

4. Storage device of heat and electricity. Thermal and electrical batteries, an integral part of thermal
power stations, fuel stations for electric vehicles and electric vehicles. Such devices also find use in outer
segment energy.

5. The sources of thermal energy from thermonuclear synthesis and antimatter, the system recovery
steam. The long-term replacement of traditional energy sources.
Such energy sources as well, will be used in outer segment energy. (3 years, 30 million EUR. Results of
scientific experiments

6. Construction of power plants of 1 GW.
7. Stand-alone, with artificial intelligence, robotics and cybernetics.
8. Studies of unusual phenomena, which can give impetus to the development of new technologies.
The work will be carried out by the company profits and investment.
~ 25 ~

Sales Strategy (Appendix)
Sales strategy: based on studies of "international trade bank network."

1) Advance booking and payment delivery. Customer base will be used, collected by the
"international trade bank network."
2) Attract additional investment to make the initial batch plants - will be used in the analysis of
market consumption, the study of "international trade bank network."
As an investment loan will be used for one year. This may be a loan, a major credit institution or
credit of many small credit institutions operating in the segments of the market on the territory
product promotion.
3) Supply of power for the assets of the client - if the assets through effective management,
power plant will recover in one year.
In this case, we are selling a product, we share with sales of electricity and have an extra income
from the assets acquired. Such a scheme is possible when the company will have its own means
or with the involvement of additional investment.




















~ 26 ~

International Chamber of banking network. (ICBN).
A separate project is funded by members of the network.
MTBS will be established as an independent international business, bringing a profit. It is created
specifically to work with plants. Powerhouse is the catalyst of the network, the network operates
independently of the product (power), it is one of the products of the network. Part of the profit, which
controls the company "Cybernetic Systems) received from the network will go to the promotion of
electric power, it is expected within 5 years to open 1 000 offices in different countries.
The banking network is the controlling body, as well as a commercial financial institution generating
profits. The bottom line is that in each country participating process is either a bank or branch of a
major bank, who works in the country based on laws of their country, and in the network based on the
Charter network. Head office management system and controls are located at headquarters.
ICBN is just an additional tool for investors money-back guarantee. Two extreme points of the project:
1 - the project is fully successful, then the net profit will go to sales promotion and development
network. An investor who wishes to be able to take part in this project on concessional terms (ICBN -
require investments to expand).
2 - the full project fails, then the profits will go to repay the investment, adjusted for inflation, but
without interest. An investor who wishes to be able to take part in this project on favorable terms.




~ 27 ~

Road map of the project (application)
Road map
road map of the project by year


0 quarter
1 2 2,5 3 4 5 6 7
Power plant
PSHGK-00
Preparatio
n of
feasibility
study and
work plan
fabrication
and testing
of
components
and
assemblies
The assembly
of the pilot
plant of
industrial
design.
Testing.
Identify
problems and
solutions
The assembly
of the pilot
plant of
industrial
design.
Testing the
system to
ensure solar
energy.
Identify
problems and
solutions
The final
version of
the design.
Testing, to
send to the
landfill for
testing
reserve
year
Field
testing of
the power
plant.
Obtaining
certificates.

production
equipment
Preparati
on of
feasibility
study and
work plan
_
fabrication
and testing of
components
and
assemblies
The assembly
of the pilot
testing of the
industrial
design.
Identify
problems and
solutions
The final
version of
the design.
Testing, to
send to the
landfill for
testing
Field
testing of
the power
plant.
Obtaining
certificates

system of
providing
solar energy
for solar
power plants
SPHG-00
Preparatio
n of
feasibility
study and
work plan
fabrication
and testing
of
components
and
assemblies

Field
testing of
the power
plant.
Obtaining
certificates

The test site,
a farm.
Preparatio
n of
feasibility
study and
work plan
construction construction construction
Purchase
manufacturi
ng facilities
operation operation operation
Marketing
and web
design.
Preparation
of technical
information
for the site.
Preparatio
n of
feasibility
study and
work plan
Technical
preparation
WEB-site to
work.
marketing
Information
web-site
preparation
Web site
promotion,
marketing and
advertising
Web site
promotion,
marketing
and
advertising
marketing,
advertising
Preparing and
initiating global
projects.
Creation of
the office and
the costs of
preparing
and recording
all necessary
organizationa
l and
approvals for
the company.
Preparatio
n of
feasibility
study and
work plan
Pay the cost
of legal
registration
of the
company
and
obtaining
other
permits. The
costs of
office and
office
equipment.
maintaining
an office in
the creative
state
maintaining
an office in
the creative
state
maintaining
an office in
the creative
state
maintainin
g an office
in the
creative
state
maintaini
ng an
office in
the
creative
state
maintaini
ng an
office in
the
creative
state
production
output
_ _ _ _ _ _
1000
power
2000
power
International
Trade
Banking
Network (a
project not
included)
Preparatio
n of
feasibility
study and
work plan
negotiations with partners on
the details of cooperation
and attraction of new
partners. The Spheres of
Influence
Legal
implementatio
n of a
network.
Getting
Started
Attracting new members of the network (preferably have at
least 1000 dealers). Work on the network. Marketing study of
markets. Finding and signing of agreements with potential
customers
~ 28 ~

Techno - economic feasibility. (Application)
An ideal heat engine


The real heat engine.
R1- losses in the combustion environment
R2 - losses in the machine. Due to heat transfer from hot to cold
end of the machine (a finite thermal resistance).
3, R4 loss in thickness of the body due to the finite conductivity.
R5, R6 - loss of working fluid due to viscosity, the unused amounts
of the body and the heat transfer.

Technology development aimed at reducing heat loss R1-
R6. Due to the special design of the engine and the application of space technology.

Synthesis of the price of the product "Power PSHGK-00".
Analysis of the prices of Stirling engines. Stirling produced in small batches, the power of 25kW price of
10000 dollars per kilowatt.

Lower price per unit of engine power 1 MW up to 1000 EUR / per kilowatt, due to a reduction of
intangible costs per unit of power. The decrease of skilled labor by automating the process.

materials:
ferrous metal 20 t price per ton 1000 EUR total= 0,02 mill. EUR
copper 2 t price per ton 10 000 EUR total = 0,02 mill. EUR
Other = 0,06 mill. EUR
Metal processing includes casting (EUR 1000 per tonne)
mechanical treatment of and the cost of electricity = 0,1 mill. EUR
purchased products = 0,15 mill. EUR
**************************************************************
All purchased materials and products ... = 0,25 mill. EUR

salary = 0,2 mill. EUR
Depreciation and other household expenses = 0,05 mill. EUR
*************************************************************
Total production costs =0,5 mill. EUR

Projected net income
(50% of production costs) =0,25 mill. EUR
Net profit of "cybernetic systems" in the product =0,1 mill. EUR
**********************************************************
Total planned net profit = 0,35 mill. EUR

Tax on profits (40%) = 0,14 mill. EUR
VAT (20%) (0,25+0,25)*0,2 =0,1 mill. EUR
Absolute accuracy of calculations (20%) = 0,2 mill. EUR
******************************************************
Total price of the product = 1,2 mill. EUR
For the production of electric power in 1000 is planned to take out a loan at 5% per annum of the
amount of 0,5 mill. EUR (production costs) = 0,025 mill. EUR due to
the price of power =1,2025 mill. EUR

~ 29 ~

Power Units and the requested funding
The
requested
funding
calculated mass
of the black
metal
calculated mass
of non-ferrous
metal
1. The Stirling engine power
of 1 MW
mill. EUR

(tons) (tons)
1.0 The design of the Stirling
engine.
1
N cylinders on the same basis of the
inner diameter of X, Y. external Block
length L, the height H. N piston
diameter D. N piston seals of Teflon. N
stem seals. N regenerator heat. X1 cap
with a seal under the pressure of 20
MPa. N sets of insulating sleeves for
the cylinders.
8
1.1 The system for supplying
high-grade heat to the working
fluid (reactor = adder)
0,7
N heat pipes for gaseous sodium. X1
bath of boiling sodium, mounted in a
copper heat sink size X2xY2xZ2.
1
1.2 Heat exchangers for the
adder with the coolant gas from
the sodium
0,6
N sets.

2. Stirling engine with an output
power of 200 kW



2.0 The design of the Stirling
engine with an output power of
200 kW
0,4
N1 cylinders on the same basis of the
inner diameter of X3, the external Y3.
Block length L1, the height H1. N1
piston diameter X4. N1 piston seals of
Teflon. N1 stem seals. N1 heat
regenerators. X4 cap with a seal under
the pressure of 20 MPa. N1 sets of
insulating sleeves for the cylinders.
2
2.1 The system for supplying
high-grade heat to the working
fluid
0,4
N1 heat pipes for gaseous sodium. X4
sodium boiling bath, mounted in a
copper heat sink size X5xH5xZ5
0,5
2.2 Heat exchangers
0,4
N1 sets

3. Cooling system and
cogeneration.



3.0 The design of heat removal
from the refrigerator
0,5

0,5
3.1 Super-low-temperature heat
conductor
0,5


3.2 A cogeneration system
0,5


4. The mechanical system.
Transmission.



4.0 The construction site of a
heat engine of the two Stirling
engines with total capacity of 1.2
MW
1
N5 U-shaped mechanisms of
conversion of the translational motion
of the pistons into rotation of the
toothed rings vala.N5 oblique
transmission. Shaft with helical gears
N6. Constructive solutions and
mounting configuration. Supply
system and the replacement of oil
under high pressure.
1
5 pressure monitoring system
working fluid. Synchronization
frequency..
0,5
N7 solenoid valves for gas pressure
with an electronic pressure sensor
reading. Capacity of a working body,
divided into two parts, the pressure is
above average and below average
(initial) of the compressor to maintain
the imbalance. Sensor frequency and
phase rotation of the shaft. The
electronic pressure control, support
for the internal clock power.

~ 30 ~

6 pressure monitoring system
working fluid. Synchronization
frequency.
0,5
System synchronization to mains
power. The electronic control unit.
7. Universal boiler
1

1
8. Automatic feeding of solid
fuel
1

0,2
9. Insulating materials in the
construction of the Stirling
Engine
0,5
The technology of manufacture of
insulating material specific
configuration.

10. A generator with capacity of
1.2 MW at the superconducting
windings with cryogenics..
1,5
technology of industrial production.
Rotor. The stator. Heat removal
system (cryogenics).

11. generator power of 200 kW
0,5
technology of industrial production.
Rotor. The stator.

12. Automatic electronic control
systems, communications and
access to power..
1
Electronic locking system of the plant
with external access (digital access
over telephone line - once every 6
months).

13. The layout and appearance
of the plant. Ergonomics. 0,5
The layout of plants adapted to
industrial production, reducing
production costs.

14. Equipment maintenance
and repair of power plants.
0,5
The operational equipment.

Total 13,5 mill. EUR.

Justification of the requested amount.
Under the plan the work schedule by the end of the second year of the project to create a heat engine,
creating a heat engine, it is assumed the multiple execution units to develop the optimal configuration
of production, to maintain the technical parameters of the power plant. Over the next six months will be
created yet another example of the machine. On the basis of tests and design changes introduced by the
end of the third year plan to create a final product sample (power plant). The fourth year of a reserve. At
least three samples to be tested and upgraded.

The system of collection and delivery of solar energy. Solar Tower.

The requested
funding
calculated mass
of the black
metal
16. System for high potential of
solar energy
mill. EUR


16.0 The design of solar energy
concentrators and automatic
guidance system.
1,5
surface reflector 8000 sq.
meters, the area of 2
hectares
250
16.1 Solar tower with the heat
and the thermal conductivity
0,5
tower height of 20 meters,
combined with heat storage
and heat transfer system
10
16.2 heat storage
0,5


When selecting a particular area of the reflector approach was made to reduce consumption
of materials in the design. The larger the area of managed reflector, the greater the
consumption of materials such construction (kg / square meter). The smaller surface area,
the lower the overall weight and a greater influence on him by such factors as wind, rain and
~ 31 ~

snow in the sense of strength and stability. Also taken into account the costs of installing
solar station. Except for the solar tower, where the need to install special equipment, all the
other elements of the solar heating system can be installed manually. Estimated cost of
construction of the solar installation 1.3 million EUR. 1600 is expected to install reflectors on
the 3 square meter each. The weight of each set of 150 kg, the price of each set of reflex
600 EUR. After installation, with automatic orientation of the device into your computer will
automatically enter data on-site coal and its spatial orientation.

Manpower. Assessment of need in the labor force with the division into categories. Estimates of
expenditures on wages.
For the preparation of a project to provide commercial production from 100 to 30 jobs for
high-level specialists in a quarter (scientists, designers, engineers, senior managers). For the
production of experimental and industrial design provided an average of 20 people per
plant. The same number of predicted and industrial production - 20 000 for 1000 plants per
year.
Anticipated salary - EUR 0.2 million per power plant per year.

Raw materials and resources. The calculation of the required amount of material resources, forecast
and a description of the supply of resources to the enterprise, an analysis of prices.
Plants that will produce our products have all the necessary infrastructure for the purchase and delivery
of raw materials and resources. Basic materials, is a black metal (the current price of $ 600-700 per
tonne, the project provides for the highest price of 1000 EUR per ton) per year will need 20 tons of black
metal. And two thousand tons of copper (project provides the maximum possible price of EUR 10 000
per tonne).