Carbo Logo

Getting Started

Your guide to understanding and implementing the Regenesis Protocol for circular manufacturing in the European Union

Implementation Timeline
Estimated timeline from contract signing to commercial operations in the EU

Contract Signing

Day 0

EU Permitting

8 months

Site Preparation

8 months

Equipment Installation

3 months

Commissioning

3 months

Ramp-up Period

6 months

Commercial Operations

COD

Total Implementation Time: 28 months
First Rebate Payment: 13 months after COD
Client Information
Enter your current waste management details
25 TPD400 TPD
9,125 tonnes/year146,000 tonnes/year
1,000,00050,000,000

Cost Per Tonne: 100

20%
Diverted to Carbotura: 20,000 tonnes/yearRemaining: 80,000 tonnes/year

Results Dashboard

Waste Processing Breakdown

Total Annual Waste
100.000 tonnes/year
100% of waste stream
Diverted to Carbotura
0 tonnes/year
20% of total waste
Traditional Processing
100.000 tonnes/year
80% of total waste

RebatePLUS™ Program Features

Program Features
RebatePLUS™
Initial Payment0 (1 month prepayment)
Payment ScheduleMonthly rebates begin in month 13 (after 12-month processing period)
Year 1 Rebate120% (BBB- credit rating)
Year 1 Rebate Per TonneNaN
Year 2 Rebate121%
Year 2 Rebate Per TonneNaN
Annual Escalator2.5% (fee) / +1% (rebate)

Financial Projection

Important Timing Note:

You pay processing fees monthly starting in month 1, but rebates are paid monthly starting in month 13 (after the first 12 months of processing).

Pregenesis Fee (Germany, Metropolitan):152/tonne
Annual Fee Total:0
Current Waste Processing Cost:100/tonne
1st year Net Cost Per Tonne:NaN/tonne
1st year Cost Savings Per Tonne:NaN/tonne
Fully Weighted Cost Per Tonne:NaN/tonne
Fully Weighted Savings Per Tonne:NaN/tonne
1st year Rebate (RebatePLUS™):0(120% of annual fee)
1st year Revenue Per Tonne (diverted waste):NaN/tonne
Year 1 Net Revenue (RebatePLUS™):0
Year 2 Net Revenue (RebatePLUS™):0
30-Year RebatePLUS™ Cumulative Revenue:0

Calculated with 2.5% annual escalator over 30 years

30-Year Financial Calculator
Year-by-year financial projections for Germany (Metropolitan) with 2.5% annual escalator for inflation

Rebate Payment Schedule

Important: You pay processing fees monthly starting in month 1, but rebates are paid monthly starting in month 13 (after the first 12 months of processing).

This means in year 1, you pay fees but don't receive rebates until the start of year 2. The financial projections below account for this timing.

Initial Payment

RebatePLUS™ Prepayment (1 month)

258.333

Credit Rating

Credit Rating

BBB- (120% initial rebate)

Financial Metrics

Net Present Value (NPV)

63.616.974

At 5% discount rate

Payback Period

10.0 years

Time to recover initial investment

30-Year Summary

Current Cost Per Tonne

100,00

Total RebatePLUS™ Revenue

37.460.053

Financial Analysis

Overview

Based on your inputs of 100.000 metric tonnes of annual waste with a 20% diversion rate and current budget of €10.000.000, we've projected your financial outcomes over 30 years.

Investment Analysis

The RebatePLUS™ program requires an initial investment of €3.058.333, which includes your first year's processing fees and one month prepayment. Based on our analysis:

  • Net Present Value (NPV):63.616.974 at a 5% discount rate, indicating a financially viable investment
  • Payback Period: 10.0 years to recover your initial investment

Year 1 Analysis

In the first year, you'll process 20.000 tonnes through Carbotura at a rate of €155,00/tonne. Your current cost per tonne is €100,00.

This represents an increase of €NaN/tonne across your entire waste stream.

Cash Flow Timing

You'll pay processing fees monthly starting immediately, but rebates begin in month 13. This creates a one-time cash flow gap in year 1, after which you'll receive monthly rebates continuously.

Long-Term Outlook

Your rebate percentage starts at 120% and increases by 1% annually, reaching149% by year 30. While processing fees increase by 2.5% annually for inflation, your increasing rebate percentage helps offset this growth.

Over 30 years, your total net revenue from the RebatePLUS™ program is projected to be €37.460.053

EU Regulatory Benefits

Beyond the financial returns, implementing Carbotura technology helps your organization comply with EU waste management directives and circular economy goals. This may provide additional benefits through reduced regulatory compliance costs and potential access to EU sustainability incentives.

Recommendation

Based on these financial metrics, the Carbotura RebatePLUS™ program represents a sound financial decision that offers both immediate cost savings and long-term revenue potential. We recommend proceeding with implementation.

Year
Pregenesis Fee
Annual Fee
Rebate %
Revenue/Tonne
Net Revenue
1140,002.800.000120%168,00€560.000
2143,502.870.000121%173,64€602.700
3147,092.941.750122%179,45€647.185
4150,763.015.294123%185,44€693.518
5154,533.090.676124%191,62€741.762