Team 8 Charlie Liu Jasmit Kalra Veronica Velayo Winston Liang
Tegtora Systems
Each year, 5% of global CO2
emissions is
produced by the cement industry.
We provide solutions for cement
manufacturers to implement sustainable
strategies while cutting costs.
What is Tegtora?
Value Proposition
4
Clean Energy Cost SavingsReuse Waste Heat
Our Target Market
Cement Industry
Looking for Cost
Savings
Regulatory Pressure
from Government
Expect ROI
within 3 years
Key Validation
Takes advantage of waste heat produced by cement kilns to generate electricity
using Thermoelectric Generators (TEG)
Cement Kiln
Tegtora Prime
Tegtora PRIME
8
Major components:
1. Thermoelectric
Generators (TEG)
2. Heat Sink
3. Enclosure
Tegtora PRIME
9
Features:
1. Replaces cooling
fans
2. Upgradeable
Cement Kilns
Inside: 1450℃
Outside: 300℃
How do TEGs work?
Generate electricity using:
● Temperature Difference
● Seebeck Effect
Hot Side
Cold Side
Seebeck Effect
Heat from Cement Kiln
Cooling from Liquid Coolant
Coolant
30℃
How Does it Work?
11
Hot Side
Cold Side
Seebeck Effect
Channels
12
Economic Buyer &
Influencers
End User &
Decision Maker
Key Partnership: FLSmidth
13
Offer Premium High
Tech Solutions
One of the Largest
Cement Plant Suppliers
Monthly Touchpoints with
Cement Plants
Global Reach
Meeting with FLSmidth
14
Steven Miller
Regional Product Manager,
Pyroprocessing Technology
Global Industry is looking
for Cost Savings
Vendors Status Process
takes approx. 1 year
Expect 10-30% Margin
What Special About Tegtora
15
PatentableEngineering
Design
Preferred Vendor
Status with
1500+
Cement Plants
Globally
253 Plants
Initial Market
Costs Savings:
$0.20-0.45/
kWh
$380 M
Initial Market Size
$26 M
Market Share
Year 5
Market Opportunity
Demand Generation
17
Trade Conferences Sales Meetings Customer
Testimonials
TEG Competitive Landscape
18
Cooling Additional
Savings
Kiln
Accessibility
Cooling
Efficiency
Low Upfront
Costs
Our Product
Kiln Cooling Fans
TEG Competitive Landscape
19
Alternative
Solutions
Additional
Savings
Improves
Sustainability
Low Complexity Low
Costs
Our Product
Burning
Alternative Fuels
Kiln Upgrades
Revenue Streams
20
Annual
Maintenance
Product Upgrades
$1.5 M Variable TBA
21
Sell for
$1.5 M
Pricing Strategy
22
Sell for
$1.5 M
Sells for
$2 M
Pricing Strategy
33%
Margin
Financials Income Statement ($ CAD) FY1
Total # of Plants (by Year END) 0
REVENUES -
LESS COGS -
Gross Margin -
TOTAL EXPENSES 617,180
Net earnings (loss) -617,180
Gain (Deficit), beginning of period -
Gain (Deficit), end of period -617,180
Financials
GROSS
MARGINS
30% per unit
Build to Order
Free on Board
Income Statement ($ CAD) FY1 FY2
Total # of Plants (by Year END) 0 1
REVENUES - 1,515,000
LESS COGS - 1,069,500
Gross Margin - 445,500
TOTAL EXPENSES 617,180 600,004
Net earnings (loss) -617,180 -154,504
Gain (Deficit), beginning of period - -617,180
Gain (Deficit), end of period -617,180 -771,684
Financials
GROSS
MARGINS
30% per unit
Build to Order
Free on Board
Income Statement ($ CAD) FY1 FY2 FY3
Total # of Plants (by Year END) 0 1 3
REVENUES - 1,515,000 3,045,000
LESS COGS - 1,069,500 2,136,000
Gross Margin - 445,500 909,000
TOTAL EXPENSES 617,180 600,004 1,180,225
Net earnings (loss) -617,180 -154,504 -271,225
Gain (Deficit), beginning of period - -617,180 -771,684
Gain (Deficit), end of period -617,180 -771,684 -1,042,909
Financials
GROSS
MARGINS
30% per unit
Build to Order
Free on Board
Income Statement ($ CAD) FY1 FY2 FY3 FY4
Total # of Plants (by Year END) 0 1 3 11
REVENUES - 1,515,000 3,045,000 12,165,000
LESS COGS - 1,069,500 2,136,000 8,532,000
Gross Margin - 445,500 909,000 3,633,000
TOTAL EXPENSES 617,180 600,004 1,180,225 2,379,257
Net earnings (loss) -617,180 -154,504 -271,225 1,253,743
Gain (Deficit), beginning of period - -617,180 -771,684 -1,042,909
Gain (Deficit), end of period -617,180 -771,684 -1,042,909 210,834
Income Statement ($ CAD) FY1 FY2 FY3 FY4 FY5
Total # of Plants (by Year END) 0 1 3 11 28
REVENUES - 1,515,000 3,045,000 12,165,000 25,920,000
LESS COGS - 1,069,500 2,136,000 8,532,000 18,186,000
Gross Margin - 445,500 909,000 3,633,000 7,734,000
TOTAL EXPENSES 617,180 600,004 1,180,225 2,379,257 4,057,231
Net earnings (loss) -617,180 -154,504 -271,225 1,253,743 3,676,769
Gain (Deficit), beginning of period - -617,180 -771,684 -1,042,909 210,834
Gain (Deficit), end of period -617,180 -771,684 -1,042,909 210,834 3,887,602
Financials
GROSS
MARGINS
30% per unit
Build to Order
Free on Board
Net Cash Flow
28
CF +:
Y4 Q3
Supplier
Status Y4 Q1
Evaluation & Trial Period
with FLSmidth
Beta
Prototype Y2
Manufacturing
First Unit Y2 Q2
Funding and Staging
29
$2.5
Million
Government
Incentives
Angel
Investors
Partnership
Viability of Business
30
Savings
per
kWh
Output
Needed
(kWh)
$0.03 22,222,222
$0.05 13,333,333
$0.10 6,666,667
$0.15 4,444,444
$0.20 3,333,333
$0.25 2,666,667
$0.30 2,222,222
$0.35 1,904,762
$0.40 1,666,667
$0.45 1,481,481
$0.50 1,333,333
$0.55 1,212,121
$0.60 1,111,111
3 Year ROI
on $2 M
Viability of Business
31
Savings
per
kWh
Output
Needed
(kWh) $1.25 $1.10
$0.03 22,222,222 $27,777,778 $24,444,444
$0.05 13,333,333 $16,666,667 $14,666,667
$0.10 6,666,667 $8,333,333 $7,333,333
$0.15 4,444,444 $5,555,556 $4,888,889
$0.20 3,333,333 $4,166,667 $3,666,667
$0.25 2,666,667 $3,333,333 $2,933,333
$0.30 2,222,222 $2,777,778 $2,444,444
$0.35 1,904,762 $2,380,952 $2,095,238
$0.40 1,666,667 $2,083,333 $1,833,333
$0.45 1,481,481 $1,851,852 $1,629,630
$0.50 1,333,333 $1,666,667 $1,466,667
$0.55 1,212,121 $1,515,152 $1,333,333
$0.60 1,111,111 $1,388,889 $1,222,222
Cost Per Kwh
Current
Cost
$1.37 / kWh
3 Year ROI
on $2 M
Increasing Electricity
Costs
Economies of Scale
Increasing Efficiency
of TEGs
Viability of Business
32
Savings
per
kWh
Output
Needed
(kWh) $1.25 $1.10 $0.95 $0.80 $0.65 $0.50 $0.35 $0.20
$0.03 22,222,222 $27,777,778 $24,444,444 $21,111,111 $17,777,778 $14,444,444 $11,111,111 $7,777,778 $4,444,444
$0.05 13,333,333 $16,666,667 $14,666,667 $12,666,667 $10,666,667 $8,666,667 $6,666,667 $4,666,667 $2,666,667
$0.10 6,666,667 $8,333,333 $7,333,333 $6,333,333 $5,333,333 $4,333,333 $3,333,333 $2,333,333 $1,333,333
$0.15 4,444,444 $5,555,556 $4,888,889 $4,222,222 $3,555,556 $2,888,889 $2,222,222 $1,555,556 $888,889
$0.20 3,333,333 $4,166,667 $3,666,667 $3,166,667 $2,666,667 $2,166,667 $1,666,667 $1,166,667 $666,667
$0.25 2,666,667 $3,333,333 $2,933,333 $2,533,333 $2,133,333 $1,733,333 $1,333,333 $933,333 $533,333
$0.30 2,222,222 $2,777,778 $2,444,444 $2,111,111 $1,777,778 $1,444,444 $1,111,111 $777,778 $444,444
$0.35 1,904,762 $2,380,952 $2,095,238 $1,809,524 $1,523,810 $1,238,095 $952,381 $666,667 $380,952
$0.40 1,666,667 $2,083,333 $1,833,333 $1,583,333 $1,333,333 $1,083,333 $833,333 $583,333 $333,333
$0.45 1,481,481 $1,851,852 $1,629,630 $1,407,407 $1,185,185 $962,963 $740,741 $518,519 $296,296
$0.50 1,333,333 $1,666,667 $1,466,667 $1,266,667 $1,066,667 $866,667 $666,667 $466,667 $266,667
$0.55 1,212,121 $1,515,152 $1,333,333 $1,151,515 $969,697 $787,879 $606,061 $424,242 $242,424
$0.60 1,111,111 $1,388,889 $1,222,222 $1,055,556 $888,889 $722,222 $555,556 $388,889 $222,222
Decreasing Cost Per Kwh
Current
Cost
$1.37 / kWh
3 Year ROI
on $2 M
TEG Potential
33
Investment to
Double by 2021
Over $670 M USD
Christoph Sielmann, 2016
Faces Behind Tegtora Systems
Charlie Liu
B.Com,
BTM &
Entrepreneurship
Jasmit
Kalra
B.A Sc,
Mechanical
Veronica
Velayo
B.A Sc,
Civil
Winston Liang
B.Com,
Real Estate
& Marketing
Engineers
1. Thermoelectrics
2. Electrical
x 2
Tegtora Systems
Appendix
37
BMC
RoadMap
FLSmidth Evaluation Criteria
Price Point Justification
Cost Breakdown
Financials
Table of Contents
Patents
Electricity Trends By Region
Product Output Calculations
Business Model Canvas
38
Key Partners Key Activities
Key Resources
Value Proposition Customer Relationships
Channels
Customer Segments
Revenue StreamsCost Structure
BACK
Industry:
Matt Dalkie
(Lafarge),
Steven Miller
(FLSmidth)
Christopher Sielmann
(Expert in TEGs)
39
Roadmap
BACK
FLSmidth Evaluation Criteria
Evaluation Criteria
▸ Technical &
Commercial
Aspects
▸ Product Realization
▸ Quality Management
▸ Sustainability
Preferred Vendor Status
▸ Timely Delivery
▸ Good Pricing
▸ Quality
▸ Product Operates Well
▸ Good Reputation
▸ Established
40
BACK
Price Point Justification
41
Modules Needed at Various Final Price Points
Savings per kWh $2,000,000 $2,500,000 $3,000,000 $3,500,000 $4,000,000 $4,500,000
$0.03 385,802 482,253 578,704 675,154 771,605 868,056
$0.05 231,481 289,352 347,222 405,093 462,963 520,833
$0.10 115,741 144,676 173,611 202,546 231,481 260,417
$0.15 77,160 96,451 115,741 135,031 154,321 173,611
$0.20 57,870 72,338 86,806 101,273 115,741 130,208
$0.25 46,296 57,870 69,444 81,019 92,593 104,167
$0.30 38,580 48,225 57,870 67,515 77,160 86,806
$0.35 33,069 41,336 49,603 57,870 66,138 74,405
$0.40 28,935 36,169 43,403 50,637 57,870 65,104
$0.45 25,720 32,150 38,580 45,010 51,440 57,870
$0.50 23,148 28,935 34,722 40,509 46,296 52,083
$0.55 21,044 26,305 31,566 36,827 42,088 47,348
$0.60 19,290 24,113 28,935 33,758 38,580 43,403
BACK
Output per
Module
0.008 Kwh
3-Year ROI
48,000 TEGs
Max on Kiln
Market Opportunity is exponentially smaller with increasing price points.
Product Cost Breakdown
42
BACK
Unit Cost
$1.5 M
Income Statement ($ CAD) FY1 FY2 FY3 FY4 FY5
Total # of Plants (by Year END) 0 1 3 11 28
REVENUES - 1,515,000 3,045,000 12,165,000 25,920,000
LESS Cost of goods sold - 1,069,500 2,136,000 8,532,000 18,186,000
Gross Margin - 445,500 909,000 3,633,000 7,734,000
EXPENSES
Sales and marketing 74,340 125,430 346,075 1,021,238 1,903,621
Research & Development 165,000 243,305 426,580 659,420 1,009,750
General & administrative 377,840 231,269 407,570 698,600 1,143,698
Total Expenses 617,180 600,004 1,180,225 2,379,257 4,057,231
Net earnings (loss) -617,180 -154,504 -271,225 1,253,743 3,676,769
Gain (Deficit), beginning of period - -617,180 -771,684 -1,042,909 210,834
Gain (Deficit), end of period -617,180 -771,684 -1,042,909 210,834 3,887,602
Financials
GROSS
MARGINS
30% per unit
Build to Order
Free on Board
BACK
Patentability
Existing Patents:
1. TEG technology
Alphabet Energy:
1. TEG Assembly
2. Waste Heat Recovery
3. 18 other patents
Tegtora’s Patents:
1. Application on Kiln
a. Installation
b. Assembly
2. Heat Sink on Kiln
BACK
Electricity Prices
45
BACK
EUROPE
BACK
Expected Product Output
47
BACK
Based on the TEG that we bought from TECTEG,

Tegtora final

  • 1.
    Team 8 CharlieLiu Jasmit Kalra Veronica Velayo Winston Liang Tegtora Systems
  • 2.
    Each year, 5%of global CO2 emissions is produced by the cement industry.
  • 3.
    We provide solutionsfor cement manufacturers to implement sustainable strategies while cutting costs. What is Tegtora?
  • 4.
    Value Proposition 4 Clean EnergyCost SavingsReuse Waste Heat
  • 5.
  • 6.
    Looking for Cost Savings RegulatoryPressure from Government Expect ROI within 3 years Key Validation
  • 7.
    Takes advantage ofwaste heat produced by cement kilns to generate electricity using Thermoelectric Generators (TEG) Cement Kiln Tegtora Prime
  • 8.
    Tegtora PRIME 8 Major components: 1.Thermoelectric Generators (TEG) 2. Heat Sink 3. Enclosure
  • 9.
    Tegtora PRIME 9 Features: 1. Replacescooling fans 2. Upgradeable
  • 10.
    Cement Kilns Inside: 1450℃ Outside:300℃ How do TEGs work? Generate electricity using: ● Temperature Difference ● Seebeck Effect Hot Side Cold Side Seebeck Effect Heat from Cement Kiln Cooling from Liquid Coolant Coolant 30℃
  • 11.
    How Does itWork? 11 Hot Side Cold Side Seebeck Effect
  • 12.
  • 13.
    Key Partnership: FLSmidth 13 OfferPremium High Tech Solutions One of the Largest Cement Plant Suppliers Monthly Touchpoints with Cement Plants Global Reach
  • 14.
    Meeting with FLSmidth 14 StevenMiller Regional Product Manager, Pyroprocessing Technology Global Industry is looking for Cost Savings Vendors Status Process takes approx. 1 year Expect 10-30% Margin
  • 15.
    What Special AboutTegtora 15 PatentableEngineering Design Preferred Vendor Status with
  • 16.
    1500+ Cement Plants Globally 253 Plants InitialMarket Costs Savings: $0.20-0.45/ kWh $380 M Initial Market Size $26 M Market Share Year 5 Market Opportunity
  • 17.
    Demand Generation 17 Trade ConferencesSales Meetings Customer Testimonials
  • 18.
    TEG Competitive Landscape 18 CoolingAdditional Savings Kiln Accessibility Cooling Efficiency Low Upfront Costs Our Product Kiln Cooling Fans
  • 19.
    TEG Competitive Landscape 19 Alternative Solutions Additional Savings Improves Sustainability LowComplexity Low Costs Our Product Burning Alternative Fuels Kiln Upgrades
  • 20.
  • 21.
  • 22.
    22 Sell for $1.5 M Sellsfor $2 M Pricing Strategy 33% Margin
  • 23.
    Financials Income Statement($ CAD) FY1 Total # of Plants (by Year END) 0 REVENUES - LESS COGS - Gross Margin - TOTAL EXPENSES 617,180 Net earnings (loss) -617,180 Gain (Deficit), beginning of period - Gain (Deficit), end of period -617,180
  • 24.
    Financials GROSS MARGINS 30% per unit Buildto Order Free on Board Income Statement ($ CAD) FY1 FY2 Total # of Plants (by Year END) 0 1 REVENUES - 1,515,000 LESS COGS - 1,069,500 Gross Margin - 445,500 TOTAL EXPENSES 617,180 600,004 Net earnings (loss) -617,180 -154,504 Gain (Deficit), beginning of period - -617,180 Gain (Deficit), end of period -617,180 -771,684
  • 25.
    Financials GROSS MARGINS 30% per unit Buildto Order Free on Board Income Statement ($ CAD) FY1 FY2 FY3 Total # of Plants (by Year END) 0 1 3 REVENUES - 1,515,000 3,045,000 LESS COGS - 1,069,500 2,136,000 Gross Margin - 445,500 909,000 TOTAL EXPENSES 617,180 600,004 1,180,225 Net earnings (loss) -617,180 -154,504 -271,225 Gain (Deficit), beginning of period - -617,180 -771,684 Gain (Deficit), end of period -617,180 -771,684 -1,042,909
  • 26.
    Financials GROSS MARGINS 30% per unit Buildto Order Free on Board Income Statement ($ CAD) FY1 FY2 FY3 FY4 Total # of Plants (by Year END) 0 1 3 11 REVENUES - 1,515,000 3,045,000 12,165,000 LESS COGS - 1,069,500 2,136,000 8,532,000 Gross Margin - 445,500 909,000 3,633,000 TOTAL EXPENSES 617,180 600,004 1,180,225 2,379,257 Net earnings (loss) -617,180 -154,504 -271,225 1,253,743 Gain (Deficit), beginning of period - -617,180 -771,684 -1,042,909 Gain (Deficit), end of period -617,180 -771,684 -1,042,909 210,834
  • 27.
    Income Statement ($CAD) FY1 FY2 FY3 FY4 FY5 Total # of Plants (by Year END) 0 1 3 11 28 REVENUES - 1,515,000 3,045,000 12,165,000 25,920,000 LESS COGS - 1,069,500 2,136,000 8,532,000 18,186,000 Gross Margin - 445,500 909,000 3,633,000 7,734,000 TOTAL EXPENSES 617,180 600,004 1,180,225 2,379,257 4,057,231 Net earnings (loss) -617,180 -154,504 -271,225 1,253,743 3,676,769 Gain (Deficit), beginning of period - -617,180 -771,684 -1,042,909 210,834 Gain (Deficit), end of period -617,180 -771,684 -1,042,909 210,834 3,887,602 Financials GROSS MARGINS 30% per unit Build to Order Free on Board
  • 28.
    Net Cash Flow 28 CF+: Y4 Q3 Supplier Status Y4 Q1 Evaluation & Trial Period with FLSmidth Beta Prototype Y2 Manufacturing First Unit Y2 Q2
  • 29.
  • 30.
    Viability of Business 30 Savings per kWh Output Needed (kWh) $0.0322,222,222 $0.05 13,333,333 $0.10 6,666,667 $0.15 4,444,444 $0.20 3,333,333 $0.25 2,666,667 $0.30 2,222,222 $0.35 1,904,762 $0.40 1,666,667 $0.45 1,481,481 $0.50 1,333,333 $0.55 1,212,121 $0.60 1,111,111 3 Year ROI on $2 M
  • 31.
    Viability of Business 31 Savings per kWh Output Needed (kWh)$1.25 $1.10 $0.03 22,222,222 $27,777,778 $24,444,444 $0.05 13,333,333 $16,666,667 $14,666,667 $0.10 6,666,667 $8,333,333 $7,333,333 $0.15 4,444,444 $5,555,556 $4,888,889 $0.20 3,333,333 $4,166,667 $3,666,667 $0.25 2,666,667 $3,333,333 $2,933,333 $0.30 2,222,222 $2,777,778 $2,444,444 $0.35 1,904,762 $2,380,952 $2,095,238 $0.40 1,666,667 $2,083,333 $1,833,333 $0.45 1,481,481 $1,851,852 $1,629,630 $0.50 1,333,333 $1,666,667 $1,466,667 $0.55 1,212,121 $1,515,152 $1,333,333 $0.60 1,111,111 $1,388,889 $1,222,222 Cost Per Kwh Current Cost $1.37 / kWh 3 Year ROI on $2 M Increasing Electricity Costs Economies of Scale Increasing Efficiency of TEGs
  • 32.
    Viability of Business 32 Savings per kWh Output Needed (kWh)$1.25 $1.10 $0.95 $0.80 $0.65 $0.50 $0.35 $0.20 $0.03 22,222,222 $27,777,778 $24,444,444 $21,111,111 $17,777,778 $14,444,444 $11,111,111 $7,777,778 $4,444,444 $0.05 13,333,333 $16,666,667 $14,666,667 $12,666,667 $10,666,667 $8,666,667 $6,666,667 $4,666,667 $2,666,667 $0.10 6,666,667 $8,333,333 $7,333,333 $6,333,333 $5,333,333 $4,333,333 $3,333,333 $2,333,333 $1,333,333 $0.15 4,444,444 $5,555,556 $4,888,889 $4,222,222 $3,555,556 $2,888,889 $2,222,222 $1,555,556 $888,889 $0.20 3,333,333 $4,166,667 $3,666,667 $3,166,667 $2,666,667 $2,166,667 $1,666,667 $1,166,667 $666,667 $0.25 2,666,667 $3,333,333 $2,933,333 $2,533,333 $2,133,333 $1,733,333 $1,333,333 $933,333 $533,333 $0.30 2,222,222 $2,777,778 $2,444,444 $2,111,111 $1,777,778 $1,444,444 $1,111,111 $777,778 $444,444 $0.35 1,904,762 $2,380,952 $2,095,238 $1,809,524 $1,523,810 $1,238,095 $952,381 $666,667 $380,952 $0.40 1,666,667 $2,083,333 $1,833,333 $1,583,333 $1,333,333 $1,083,333 $833,333 $583,333 $333,333 $0.45 1,481,481 $1,851,852 $1,629,630 $1,407,407 $1,185,185 $962,963 $740,741 $518,519 $296,296 $0.50 1,333,333 $1,666,667 $1,466,667 $1,266,667 $1,066,667 $866,667 $666,667 $466,667 $266,667 $0.55 1,212,121 $1,515,152 $1,333,333 $1,151,515 $969,697 $787,879 $606,061 $424,242 $242,424 $0.60 1,111,111 $1,388,889 $1,222,222 $1,055,556 $888,889 $722,222 $555,556 $388,889 $222,222 Decreasing Cost Per Kwh Current Cost $1.37 / kWh 3 Year ROI on $2 M
  • 33.
    TEG Potential 33 Investment to Doubleby 2021 Over $670 M USD Christoph Sielmann, 2016
  • 34.
    Faces Behind TegtoraSystems Charlie Liu B.Com, BTM & Entrepreneurship Jasmit Kalra B.A Sc, Mechanical Veronica Velayo B.A Sc, Civil Winston Liang B.Com, Real Estate & Marketing Engineers 1. Thermoelectrics 2. Electrical x 2
  • 35.
  • 36.
  • 37.
    37 BMC RoadMap FLSmidth Evaluation Criteria PricePoint Justification Cost Breakdown Financials Table of Contents Patents Electricity Trends By Region Product Output Calculations
  • 38.
    Business Model Canvas 38 KeyPartners Key Activities Key Resources Value Proposition Customer Relationships Channels Customer Segments Revenue StreamsCost Structure BACK Industry: Matt Dalkie (Lafarge), Steven Miller (FLSmidth) Christopher Sielmann (Expert in TEGs)
  • 39.
  • 40.
    FLSmidth Evaluation Criteria EvaluationCriteria ▸ Technical & Commercial Aspects ▸ Product Realization ▸ Quality Management ▸ Sustainability Preferred Vendor Status ▸ Timely Delivery ▸ Good Pricing ▸ Quality ▸ Product Operates Well ▸ Good Reputation ▸ Established 40 BACK
  • 41.
    Price Point Justification 41 ModulesNeeded at Various Final Price Points Savings per kWh $2,000,000 $2,500,000 $3,000,000 $3,500,000 $4,000,000 $4,500,000 $0.03 385,802 482,253 578,704 675,154 771,605 868,056 $0.05 231,481 289,352 347,222 405,093 462,963 520,833 $0.10 115,741 144,676 173,611 202,546 231,481 260,417 $0.15 77,160 96,451 115,741 135,031 154,321 173,611 $0.20 57,870 72,338 86,806 101,273 115,741 130,208 $0.25 46,296 57,870 69,444 81,019 92,593 104,167 $0.30 38,580 48,225 57,870 67,515 77,160 86,806 $0.35 33,069 41,336 49,603 57,870 66,138 74,405 $0.40 28,935 36,169 43,403 50,637 57,870 65,104 $0.45 25,720 32,150 38,580 45,010 51,440 57,870 $0.50 23,148 28,935 34,722 40,509 46,296 52,083 $0.55 21,044 26,305 31,566 36,827 42,088 47,348 $0.60 19,290 24,113 28,935 33,758 38,580 43,403 BACK Output per Module 0.008 Kwh 3-Year ROI 48,000 TEGs Max on Kiln Market Opportunity is exponentially smaller with increasing price points.
  • 42.
  • 43.
    Income Statement ($CAD) FY1 FY2 FY3 FY4 FY5 Total # of Plants (by Year END) 0 1 3 11 28 REVENUES - 1,515,000 3,045,000 12,165,000 25,920,000 LESS Cost of goods sold - 1,069,500 2,136,000 8,532,000 18,186,000 Gross Margin - 445,500 909,000 3,633,000 7,734,000 EXPENSES Sales and marketing 74,340 125,430 346,075 1,021,238 1,903,621 Research & Development 165,000 243,305 426,580 659,420 1,009,750 General & administrative 377,840 231,269 407,570 698,600 1,143,698 Total Expenses 617,180 600,004 1,180,225 2,379,257 4,057,231 Net earnings (loss) -617,180 -154,504 -271,225 1,253,743 3,676,769 Gain (Deficit), beginning of period - -617,180 -771,684 -1,042,909 210,834 Gain (Deficit), end of period -617,180 -771,684 -1,042,909 210,834 3,887,602 Financials GROSS MARGINS 30% per unit Build to Order Free on Board BACK
  • 44.
    Patentability Existing Patents: 1. TEGtechnology Alphabet Energy: 1. TEG Assembly 2. Waste Heat Recovery 3. 18 other patents Tegtora’s Patents: 1. Application on Kiln a. Installation b. Assembly 2. Heat Sink on Kiln BACK
  • 45.
  • 46.
  • 47.
    Expected Product Output 47 BACK Basedon the TEG that we bought from TECTEG,