
Getting Started
Your guide to understanding and implementing the Regenesis Protocol for circular manufacturing in the European Union
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
How to calculate your total waste tonnage:
- Request tonnage reports from your current waste hauler(s)
- Include all waste streams: MSW, C&D, industrial, etc.
- For multiple facilities, sum all locations
- If only monthly data is available, multiply by 12
- Include seasonal variations if applicable
Cost Per Tonne: €100
Include in your waste management budget:
- Collection and hauling fees
- Tipping fees at landfills/transfer stations
- Processing fees for recycling/composting
- Equipment costs (amortized)
- Labor costs for waste management
- Regulatory compliance costs
- Administrative overhead
Results Dashboard
Waste Processing Breakdown
RebatePLUS™ Program Features
Program Features | RebatePLUS™ |
---|---|
Initial Payment | €0 (1 month prepayment) |
Payment Schedule | Monthly rebates begin in month 13 (after 12-month processing period) |
Year 1 Rebate | 120% (BBB- credit rating) |
Year 1 Rebate Per Tonne | €NaN |
Year 2 Rebate | 121% |
Year 2 Rebate Per Tonne | €NaN |
Annual Escalator | 2.5% (fee) / +1% (rebate) |
Financial Projection
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).
Calculated with 2.5% annual escalator over 30 years
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 |
---|---|---|---|---|---|
1 | €140,00 | €2.800.000 | 120% | €168,00 | €560.000 |
2 | €143,50 | €2.870.000 | 121% | €173,64 | €602.700 |
3 | €147,09 | €2.941.750 | 122% | €179,45 | €647.185 |
4 | €150,76 | €3.015.294 | 123% | €185,44 | €693.518 |
5 | €154,53 | €3.090.676 | 124% | €191,62 | €741.762 |