Electricity Sales
$6.8M
40,150,000 kWh × $0.17
Investment
1,000 t/day Reference Financial Model
Reference values for annual revenue composition and key financial indicators in a 1,000 t/day model, built on four revenue streams.
Revenue Streams
Annual Revenue Composition
Annual revenue categories based on the 1,000 t/day reference model. They include electricity sales, waste tipping fees, fertilizer and compost sales, and carbon credits.
Waste Tipping Fees
$36.5M
365,000 t × $100/t
Fertilizer & Compost Sales
$130.3M
Liquid fertilizer: 231,000 t × $450 + Solid compost: 66,000 t × $400
Carbon Credits
$9.1M
178,485 tCO₂ × $51
Financial Summary
Investment, Revenue, Costs, and Net Profit
Summary values are shown for the same 1,000 t/day reference model under base-case operating and financing assumptions.
Total Investment
$394.0M
Annual Revenue
$182.8M
Annual Costs
$42.6M
Annual Net Profit
$140.2M
Investment Returns
Payback and ROI Indicators
These return indicators are derived from the same reference model and should be treated as screening-stage benchmarks, not site- specific guarantees.
Payback Period
~2.8 years
Partial Investment ROI (10%)
35%
Full Investment ROI (100%)
358%
These values are based on a 1,000 t/day reference model under base-case assumptions. Electricity and tCO₂ indicators are annualized using 365 days, while fertilizer output assumptions use 330 operating days/year. Values may vary by feedstock composition, site conditions, financing, and local regulatory requirements. This is a reference model, not a site-specific performance guarantee.
Next Step
Review the Financial Model for Your Project
Investment outcomes vary by site and feedstock. Share your project assumptions to review the model against your project conditions.