SlideShare une entreprise Scribd logo
1  sur  16
CONSTRUCTION MATERIALS  NANOCENTER SULKHAN DAVITADZE, Director for Infrastructure Programs, Rusnano S ERGEY  TSYBUKOV, Vice-Chairman of the Board, SPb CCI DARIA LIPATOVA,  Project Manager Rusnano Development Workshop Babson Executive Conference Center Babson College November 12, 2010
Project summary:   Construction Materials Nanocenter aims to develop the innovation infrastructure in the sphere of nanotechnologies by organization of different types of production and technologies development.  Project Team:  Institute of Polymers, SPbSU, Krylova and Ioffe Institutes.  Market Opportunity:  Polymer coating Solutions for Railway transport, Water canals, Housing and communal services, Shipbuilding, Real Estate, other services – total 200 mln $. The Model:  Nanocenter will provide services and technology support to customers and will develop and transfer technologies to market through creation of 5-7 companies per year and licensing technologies for customers.   Rusnano rents scientific equipment to the Company. Status:  Creation of the Companies – Asset Holder and Managing Company and providing services and technology support.  Exit Strategy:  Sale to big customer (military-industrial complex, shipbuilding, transport, building, research center) or a large-scale producer and/or provider of raw materials  CONSTRUCTION MATERIALS  NANOCENTER
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],CONSTRUCTION MATERIALS  NANOCENTER
CONSTRUCTION MATERIALS  NANOCENTER ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],CONSTRUCTION MATERIALS  NANOCENTER
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],CONSTRUCTION MATERIALS  NANOCENTER
Section of fullerenes and  nanocomposites manufacturing Section of prepreg manufacturing THE LINE OF  BINDING  IMPREGNATING BY MELT FILLERS  NANOMODIFICATION Laboratory Complex  ( Quality Control ) GRINDING  THE PREPREGES Section of composite products manufacturing SECTION OF NANOMATERIALS RECYCLING : -  PRESSURED FOUNDRY ; -  PRESS_FORMING ; -  EXTRUSION ; -  COATING DEPOSITION . . SECTION OF WINDING THE TUBULAR PRODUCTS : -  HOT FORMING Section of production of nano-containing polymer materials and compositions for drawing of coverings FINISHED PRODUCTION CUSTOMER Center’s functional scheme:
[object Object],[object Object],CONSTRUCTION MATERIALS  NANOCENTER Sales proceeds, thousand rbl. EBITDA, thousand rbl. Net profit, thousand rbl. 8 Total 2 Equipment for laboratory  2 Equipment for a site for prepregs production  4 Plant for fullerenes production  Sum, mln $
Economics of the project:  ,[object Object],[object Object],[object Object],[object Object],[object Object],Value and prognosis of the main financial indexes CONSTRUCTION MATERIALS  NANOCENTER 15 518 11 104 8 206 6 174 4 742 2 968 - Proceeds, thousand dollars 41 120 3 275 2 089 1 312 371 -259 -7 912 Joint money flow, thousand dollars 5 239 3 275 2 089 1 312 371 -259 -7 912 Free money flow of the company, thousand dollars - 119 - 74 - 52 -36 -45 -67 0 NWC, thousand dollars -462 -539 -629 -734 -856 -461 -6 452 Capex, thousand dollars 7 176 4 745 3 198 2 082 1 272 268 -1 461 EBITDA, thousand dollars 2016 2015 2014 2013 2012 2011 2010
[object Object],SULKHAN DAVITADZE, Director for Infrastructure Programs, Rusnano S ERGEY  TSYBUKOV, Vice-Chairman of the Board, SPb CCI DARIA LIPATOVA, Project Manager
APPENDIX THE SUPPLEMENTAL INFORMATION
The project “Creation of the construction materials nanocenter” is included in the list of strategic projects of development of St. Petersburg and presented during the following international visits: ,[object Object],[object Object],[object Object],[object Object]
INNOVATION POLYMER CENTER ON THE PLATFORM OF THE POLYMER CLUSTER
[object Object],[object Object],[object Object],[object Object],INNOVATION POLYMER CENTER
INNOVATION POLYMER CENTER Index Basic rates in  2010  Total area of the Center ,  sq. m. 15 014,5 Area of the Center ,  sq. m. 13 812 Area for rent ,  sq. m. 12 371,1 Area for offices ,  sq. m. 11 287,6 Area for parking ,  sq. m. 1 083,5 Cost of building of the Center + decorating, $ 1 700 Exploitation costs ,  sq. m., month, $ 40 Rent for offices, sq. m., month, $ 50 Rent for parking ,  place, month, $ 25
INNOVATION POLYMER CENTER Index Basic rates in  2010  Building costs ,  $ 31 692 834 Projection costs ,  $ 1 000 000 Concerned period of the project development including: 9 -  building ,  years 2 -  exploitation, years 7 Period of recoupment, years of exploitation 3,8 Net profit for  7  years of exploitation ,  $ 67 265 739 Discounting rate , % 15 Discounting period of recoupment,   years of exploitation 5,3 NPV for  7  years of exploitation ,  $ 11 466 800 IRR, % 22,7

Contenu connexe

Similaire à липатова дарья. наноцентра конструкционных материалов

Presentation of Engineering Plant Group_10_eng_150310
Presentation of Engineering Plant Group_10_eng_150310Presentation of Engineering Plant Group_10_eng_150310
Presentation of Engineering Plant Group_10_eng_150310
Anton Kuznetsov
 
Nuclear technologies cluster results and perspectives 2014
Nuclear technologies cluster results and perspectives 2014Nuclear technologies cluster results and perspectives 2014
Nuclear technologies cluster results and perspectives 2014
The Skolkovo Foundation
 
Nuclear & radiation technologies cluster for industrial companies
Nuclear & radiation technologies cluster for industrial companiesNuclear & radiation technologies cluster for industrial companies
Nuclear & radiation technologies cluster for industrial companies
The Skolkovo Foundation
 
Indonesia-Eco-industrial Park in Korea-Information session Final(20220616).pptx
Indonesia-Eco-industrial Park in Korea-Information session Final(20220616).pptxIndonesia-Eco-industrial Park in Korea-Information session Final(20220616).pptx
Indonesia-Eco-industrial Park in Korea-Information session Final(20220616).pptx
EkkiIdhamayanto1
 

Similaire à липатова дарья. наноцентра конструкционных материалов (20)

Presentation of Engineering Plant Group_10_eng_150310
Presentation of Engineering Plant Group_10_eng_150310Presentation of Engineering Plant Group_10_eng_150310
Presentation of Engineering Plant Group_10_eng_150310
 
Nuclear technologies cluster results and perspectives 2014
Nuclear technologies cluster results and perspectives 2014Nuclear technologies cluster results and perspectives 2014
Nuclear technologies cluster results and perspectives 2014
 
Sk Top Energy Startups
Sk Top Energy StartupsSk Top Energy Startups
Sk Top Energy Startups
 
Industrial park kremenchuk_ukraine
Industrial park kremenchuk_ukraineIndustrial park kremenchuk_ukraine
Industrial park kremenchuk_ukraine
 
Success stories. oktober 2013
Success stories. oktober  2013Success stories. oktober  2013
Success stories. oktober 2013
 
Success stories. november 2013
Success stories. november  2013Success stories. november  2013
Success stories. november 2013
 
Nuclear & radiation technologies cluster for industrial companies
Nuclear & radiation technologies cluster for industrial companiesNuclear & radiation technologies cluster for industrial companies
Nuclear & radiation technologies cluster for industrial companies
 
Sk Top Nuclear Cluster Startups
Sk Top Nuclear Cluster StartupsSk Top Nuclear Cluster Startups
Sk Top Nuclear Cluster Startups
 
Brochure skolkovo cluster it
Brochure skolkovo cluster itBrochure skolkovo cluster it
Brochure skolkovo cluster it
 
IP Eng
IP EngIP Eng
IP Eng
 
About IRT Nanoelec
About IRT NanoelecAbout IRT Nanoelec
About IRT Nanoelec
 
#SciChallenge2017 Underwater Cyclops - monitoring of reservoirs has never bee...
#SciChallenge2017 Underwater Cyclops - monitoring of reservoirs has never bee...#SciChallenge2017 Underwater Cyclops - monitoring of reservoirs has never bee...
#SciChallenge2017 Underwater Cyclops - monitoring of reservoirs has never bee...
 
Success stories. december 2013
Success stories. december  2013Success stories. december  2013
Success stories. december 2013
 
(Success stories ppt january 2013)
(Success stories ppt january 2013)(Success stories ppt january 2013)
(Success stories ppt january 2013)
 
Strategic goals and kp is 2012
Strategic goals and kp is 2012Strategic goals and kp is 2012
Strategic goals and kp is 2012
 
Sk Top Space and Telecommunications Startups
Sk Top Space and Telecommunications StartupsSk Top Space and Telecommunications Startups
Sk Top Space and Telecommunications Startups
 
Skolkovo 2011 Annual Report
Skolkovo 2011 Annual ReportSkolkovo 2011 Annual Report
Skolkovo 2011 Annual Report
 
Indonesia-Eco-industrial Park in Korea-Information session Final(20220616).pptx
Indonesia-Eco-industrial Park in Korea-Information session Final(20220616).pptxIndonesia-Eco-industrial Park in Korea-Information session Final(20220616).pptx
Indonesia-Eco-industrial Park in Korea-Information session Final(20220616).pptx
 
The European Strategic Energy Technology Plan (SET-Plan)
The European Strategic Energy Technology Plan (SET-Plan)The European Strategic Energy Technology Plan (SET-Plan)
The European Strategic Energy Technology Plan (SET-Plan)
 
IntroVision investment
IntroVision investmentIntroVision investment
IntroVision investment
 

Plus de VeeRoute

Bob dorf about Customer Development
Bob dorf about Customer DevelopmentBob dorf about Customer Development
Bob dorf about Customer Development
VeeRoute
 
Gabriel baldinucci sumit welcome
Gabriel baldinucci sumit welcomeGabriel baldinucci sumit welcome
Gabriel baldinucci sumit welcome
VeeRoute
 
презентация подузов с.в. продуктовая стратегия
презентация подузов с.в. продуктовая стратегияпрезентация подузов с.в. продуктовая стратегия
презентация подузов с.в. продуктовая стратегия
VeeRoute
 
технологическое предпринимательство. влад кудинов.
технологическое предпринимательство. влад кудинов.технологическое предпринимательство. влад кудинов.
технологическое предпринимательство. влад кудинов.
VeeRoute
 
Интернет магазин
Интернет магазинИнтернет магазин
Интернет магазин
VeeRoute
 
юридическая сторона запуска стартапа
юридическая сторона запуска стартапаюридическая сторона запуска стартапа
юридическая сторона запуска стартапа
VeeRoute
 
Pres for-center
Pres for-centerPres for-center
Pres for-center
VeeRoute
 
продвижение в сс New
продвижение в сс Newпродвижение в сс New
продвижение в сс New
VeeRoute
 
Gamaficathion
GamaficathionGamaficathion
Gamaficathion
VeeRoute
 
продвижение в сс New
продвижение в сс Newпродвижение в сс New
продвижение в сс New
VeeRoute
 
рекламная кампания, как построить и быть довольным
рекламная кампания, как построить и быть довольнымрекламная кампания, как построить и быть довольным
рекламная кампания, как построить и быть довольным
VeeRoute
 
основы технологического предпринимательства
основы технологического предпринимательстваосновы технологического предпринимательства
основы технологического предпринимательства
VeeRoute
 
2012 03 02_e_lama.ru_yaparova_kontextnaya.reklama
2012 03 02_e_lama.ru_yaparova_kontextnaya.reklama2012 03 02_e_lama.ru_yaparova_kontextnaya.reklama
2012 03 02_e_lama.ru_yaparova_kontextnaya.reklama
VeeRoute
 
02.03 евгения овчинникова. операционное управление стартапом
02.03 евгения овчинникова. операционное управление стартапом02.03 евгения овчинникова. операционное управление стартапом
02.03 евгения овчинникова. операционное управление стартапом
VeeRoute
 
управление командами
управление командамиуправление командами
управление командами
VeeRoute
 
Ашенбреннер Инна Викторовна. Информатизация здравоохранения
Ашенбреннер Инна Викторовна. Информатизация здравоохранения Ашенбреннер Инна Викторовна. Информатизация здравоохранения
Ашенбреннер Инна Викторовна. Информатизация здравоохранения
VeeRoute
 
Игнатов Максим. Информационные технологии в медицине.
Игнатов Максим. Информационные технологии в медицине. Игнатов Максим. Информационные технологии в медицине.
Игнатов Максим. Информационные технологии в медицине.
VeeRoute
 

Plus de VeeRoute (20)

ENTER.VC
ENTER.VCENTER.VC
ENTER.VC
 
Bob dorf about Customer Development
Bob dorf about Customer DevelopmentBob dorf about Customer Development
Bob dorf about Customer Development
 
Gabriel baldinucci sumit welcome
Gabriel baldinucci sumit welcomeGabriel baldinucci sumit welcome
Gabriel baldinucci sumit welcome
 
презентация подузов с.в. продуктовая стратегия
презентация подузов с.в. продуктовая стратегияпрезентация подузов с.в. продуктовая стратегия
презентация подузов с.в. продуктовая стратегия
 
технологическое предпринимательство. влад кудинов.
технологическое предпринимательство. влад кудинов.технологическое предпринимательство. влад кудинов.
технологическое предпринимательство. влад кудинов.
 
Sumit2012
Sumit2012Sumit2012
Sumit2012
 
Интернет магазин
Интернет магазинИнтернет магазин
Интернет магазин
 
Bit 2012
Bit 2012Bit 2012
Bit 2012
 
юридическая сторона запуска стартапа
юридическая сторона запуска стартапаюридическая сторона запуска стартапа
юридическая сторона запуска стартапа
 
Pres for-center
Pres for-centerPres for-center
Pres for-center
 
продвижение в сс New
продвижение в сс Newпродвижение в сс New
продвижение в сс New
 
Gamaficathion
GamaficathionGamaficathion
Gamaficathion
 
продвижение в сс New
продвижение в сс Newпродвижение в сс New
продвижение в сс New
 
рекламная кампания, как построить и быть довольным
рекламная кампания, как построить и быть довольнымрекламная кампания, как построить и быть довольным
рекламная кампания, как построить и быть довольным
 
основы технологического предпринимательства
основы технологического предпринимательстваосновы технологического предпринимательства
основы технологического предпринимательства
 
2012 03 02_e_lama.ru_yaparova_kontextnaya.reklama
2012 03 02_e_lama.ru_yaparova_kontextnaya.reklama2012 03 02_e_lama.ru_yaparova_kontextnaya.reklama
2012 03 02_e_lama.ru_yaparova_kontextnaya.reklama
 
02.03 евгения овчинникова. операционное управление стартапом
02.03 евгения овчинникова. операционное управление стартапом02.03 евгения овчинникова. операционное управление стартапом
02.03 евгения овчинникова. операционное управление стартапом
 
управление командами
управление командамиуправление командами
управление командами
 
Ашенбреннер Инна Викторовна. Информатизация здравоохранения
Ашенбреннер Инна Викторовна. Информатизация здравоохранения Ашенбреннер Инна Викторовна. Информатизация здравоохранения
Ашенбреннер Инна Викторовна. Информатизация здравоохранения
 
Игнатов Максим. Информационные технологии в медицине.
Игнатов Максим. Информационные технологии в медицине. Игнатов Максим. Информационные технологии в медицине.
Игнатов Максим. Информационные технологии в медицине.
 

Dernier

Cloud Frontiers: A Deep Dive into Serverless Spatial Data and FME
Cloud Frontiers:  A Deep Dive into Serverless Spatial Data and FMECloud Frontiers:  A Deep Dive into Serverless Spatial Data and FME
Cloud Frontiers: A Deep Dive into Serverless Spatial Data and FME
Safe Software
 

Dernier (20)

Connector Corner: Accelerate revenue generation using UiPath API-centric busi...
Connector Corner: Accelerate revenue generation using UiPath API-centric busi...Connector Corner: Accelerate revenue generation using UiPath API-centric busi...
Connector Corner: Accelerate revenue generation using UiPath API-centric busi...
 
How to Troubleshoot Apps for the Modern Connected Worker
How to Troubleshoot Apps for the Modern Connected WorkerHow to Troubleshoot Apps for the Modern Connected Worker
How to Troubleshoot Apps for the Modern Connected Worker
 
MINDCTI Revenue Release Quarter One 2024
MINDCTI Revenue Release Quarter One 2024MINDCTI Revenue Release Quarter One 2024
MINDCTI Revenue Release Quarter One 2024
 
Boost Fertility New Invention Ups Success Rates.pdf
Boost Fertility New Invention Ups Success Rates.pdfBoost Fertility New Invention Ups Success Rates.pdf
Boost Fertility New Invention Ups Success Rates.pdf
 
Mastering MySQL Database Architecture: Deep Dive into MySQL Shell and MySQL R...
Mastering MySQL Database Architecture: Deep Dive into MySQL Shell and MySQL R...Mastering MySQL Database Architecture: Deep Dive into MySQL Shell and MySQL R...
Mastering MySQL Database Architecture: Deep Dive into MySQL Shell and MySQL R...
 
Strategize a Smooth Tenant-to-tenant Migration and Copilot Takeoff
Strategize a Smooth Tenant-to-tenant Migration and Copilot TakeoffStrategize a Smooth Tenant-to-tenant Migration and Copilot Takeoff
Strategize a Smooth Tenant-to-tenant Migration and Copilot Takeoff
 
Bajaj Allianz Life Insurance Company - Insurer Innovation Award 2024
Bajaj Allianz Life Insurance Company - Insurer Innovation Award 2024Bajaj Allianz Life Insurance Company - Insurer Innovation Award 2024
Bajaj Allianz Life Insurance Company - Insurer Innovation Award 2024
 
Deploy with confidence: VMware Cloud Foundation 5.1 on next gen Dell PowerEdg...
Deploy with confidence: VMware Cloud Foundation 5.1 on next gen Dell PowerEdg...Deploy with confidence: VMware Cloud Foundation 5.1 on next gen Dell PowerEdg...
Deploy with confidence: VMware Cloud Foundation 5.1 on next gen Dell PowerEdg...
 
Polkadot JAM Slides - Token2049 - By Dr. Gavin Wood
Polkadot JAM Slides - Token2049 - By Dr. Gavin WoodPolkadot JAM Slides - Token2049 - By Dr. Gavin Wood
Polkadot JAM Slides - Token2049 - By Dr. Gavin Wood
 
Apidays Singapore 2024 - Building Digital Trust in a Digital Economy by Veron...
Apidays Singapore 2024 - Building Digital Trust in a Digital Economy by Veron...Apidays Singapore 2024 - Building Digital Trust in a Digital Economy by Veron...
Apidays Singapore 2024 - Building Digital Trust in a Digital Economy by Veron...
 
Top 5 Benefits OF Using Muvi Live Paywall For Live Streams
Top 5 Benefits OF Using Muvi Live Paywall For Live StreamsTop 5 Benefits OF Using Muvi Live Paywall For Live Streams
Top 5 Benefits OF Using Muvi Live Paywall For Live Streams
 
From Event to Action: Accelerate Your Decision Making with Real-Time Automation
From Event to Action: Accelerate Your Decision Making with Real-Time AutomationFrom Event to Action: Accelerate Your Decision Making with Real-Time Automation
From Event to Action: Accelerate Your Decision Making with Real-Time Automation
 
Cloud Frontiers: A Deep Dive into Serverless Spatial Data and FME
Cloud Frontiers:  A Deep Dive into Serverless Spatial Data and FMECloud Frontiers:  A Deep Dive into Serverless Spatial Data and FME
Cloud Frontiers: A Deep Dive into Serverless Spatial Data and FME
 
presentation ICT roal in 21st century education
presentation ICT roal in 21st century educationpresentation ICT roal in 21st century education
presentation ICT roal in 21st century education
 
Powerful Google developer tools for immediate impact! (2023-24 C)
Powerful Google developer tools for immediate impact! (2023-24 C)Powerful Google developer tools for immediate impact! (2023-24 C)
Powerful Google developer tools for immediate impact! (2023-24 C)
 
Repurposing LNG terminals for Hydrogen Ammonia: Feasibility and Cost Saving
Repurposing LNG terminals for Hydrogen Ammonia: Feasibility and Cost SavingRepurposing LNG terminals for Hydrogen Ammonia: Feasibility and Cost Saving
Repurposing LNG terminals for Hydrogen Ammonia: Feasibility and Cost Saving
 
Workshop - Best of Both Worlds_ Combine KG and Vector search for enhanced R...
Workshop - Best of Both Worlds_ Combine  KG and Vector search for  enhanced R...Workshop - Best of Both Worlds_ Combine  KG and Vector search for  enhanced R...
Workshop - Best of Both Worlds_ Combine KG and Vector search for enhanced R...
 
Scaling API-first – The story of a global engineering organization
Scaling API-first – The story of a global engineering organizationScaling API-first – The story of a global engineering organization
Scaling API-first – The story of a global engineering organization
 
Understanding Discord NSFW Servers A Guide for Responsible Users.pdf
Understanding Discord NSFW Servers A Guide for Responsible Users.pdfUnderstanding Discord NSFW Servers A Guide for Responsible Users.pdf
Understanding Discord NSFW Servers A Guide for Responsible Users.pdf
 
Strategies for Unlocking Knowledge Management in Microsoft 365 in the Copilot...
Strategies for Unlocking Knowledge Management in Microsoft 365 in the Copilot...Strategies for Unlocking Knowledge Management in Microsoft 365 in the Copilot...
Strategies for Unlocking Knowledge Management in Microsoft 365 in the Copilot...
 

липатова дарья. наноцентра конструкционных материалов

  • 1. CONSTRUCTION MATERIALS NANOCENTER SULKHAN DAVITADZE, Director for Infrastructure Programs, Rusnano S ERGEY TSYBUKOV, Vice-Chairman of the Board, SPb CCI DARIA LIPATOVA, Project Manager Rusnano Development Workshop Babson Executive Conference Center Babson College November 12, 2010
  • 2. Project summary: Construction Materials Nanocenter aims to develop the innovation infrastructure in the sphere of nanotechnologies by organization of different types of production and technologies development. Project Team: Institute of Polymers, SPbSU, Krylova and Ioffe Institutes. Market Opportunity: Polymer coating Solutions for Railway transport, Water canals, Housing and communal services, Shipbuilding, Real Estate, other services – total 200 mln $. The Model: Nanocenter will provide services and technology support to customers and will develop and transfer technologies to market through creation of 5-7 companies per year and licensing technologies for customers. Rusnano rents scientific equipment to the Company. Status: Creation of the Companies – Asset Holder and Managing Company and providing services and technology support. Exit Strategy: Sale to big customer (military-industrial complex, shipbuilding, transport, building, research center) or a large-scale producer and/or provider of raw materials CONSTRUCTION MATERIALS NANOCENTER
  • 3.
  • 4.
  • 5.
  • 6.
  • 7. Section of fullerenes and nanocomposites manufacturing Section of prepreg manufacturing THE LINE OF BINDING IMPREGNATING BY MELT FILLERS NANOMODIFICATION Laboratory Complex ( Quality Control ) GRINDING THE PREPREGES Section of composite products manufacturing SECTION OF NANOMATERIALS RECYCLING : - PRESSURED FOUNDRY ; - PRESS_FORMING ; - EXTRUSION ; - COATING DEPOSITION . . SECTION OF WINDING THE TUBULAR PRODUCTS : - HOT FORMING Section of production of nano-containing polymer materials and compositions for drawing of coverings FINISHED PRODUCTION CUSTOMER Center’s functional scheme:
  • 8.
  • 9.
  • 10.
  • 12.
  • 13. INNOVATION POLYMER CENTER ON THE PLATFORM OF THE POLYMER CLUSTER
  • 14.
  • 15. INNOVATION POLYMER CENTER Index Basic rates in 2010 Total area of the Center , sq. m. 15 014,5 Area of the Center , sq. m. 13 812 Area for rent , sq. m. 12 371,1 Area for offices , sq. m. 11 287,6 Area for parking , sq. m. 1 083,5 Cost of building of the Center + decorating, $ 1 700 Exploitation costs , sq. m., month, $ 40 Rent for offices, sq. m., month, $ 50 Rent for parking , place, month, $ 25
  • 16. INNOVATION POLYMER CENTER Index Basic rates in 2010 Building costs , $ 31 692 834 Projection costs , $ 1 000 000 Concerned period of the project development including: 9 - building , years 2 - exploitation, years 7 Period of recoupment, years of exploitation 3,8 Net profit for 7 years of exploitation , $ 67 265 739 Discounting rate , % 15 Discounting period of recoupment, years of exploitation 5,3 NPV for 7 years of exploitation , $ 11 466 800 IRR, % 22,7