Interactive Calculator
PHANTOM ROI Calculator
Enter your facility's waste volume, current disposal cost, and output revenue potential — get a 10-year payback model and annual saving estimate in under 60 seconds.
PHANTOM Pays for Itself — Two Ways
Disposal savings cut costs. Output revenue — compost sold to agriculture, solid fuel from plastics — generates income. Together they can cover a typical finance arrangement, making PHANTOM effectively self-funding.
Clinical, PPE & infectious waste via incineration · £617/tonne · NHS clinical waste incineration rate, 2026
Disposal rate: £617/t (NHS clinical waste incineration rate, 2026). Op cost: ~£33/cycle (kerosene boiler, 3t batch per Phantom 3M3 spec). Output yield: ~1.8t per 3t input (60%). Output revenue: indicative UK market rates. Machine price: ~¥260M FOB (~£1.37M / ~$1.75M). Lease model: 5-yr, 6% APR indicative only. ~1.27 USD/GBP. Actual results depend on waste composition, output quality, local market pricing, and financing terms.
Includes output revenue analysis and tailored finance modelling for your facility.
How It Works
The 7 ROI Variables
Most payback models only count disposal cost savings. PHANTOM's full ROI includes four additional return streams most operators miss.
Disposal cost eliminated
Haulage, gate fees, landfill tax, and incineration contracts — removed entirely.
Compost / bio-coal revenue
Solid output sold as soil conditioner, growing media, or RDF co-fire fuel.
Liquid fertiliser revenue
Amino acid-rich hydrolysate sold to farms or used on-site as fertiliser substitute.
Carbon credit value
Zero-emission treatment generates verifiable Scope 3 reduction for ESG reporting.
Regulatory penalty avoidance
NVZ, EPR, landfill tax escalator, and ETS liabilities priced in.
Storage & compliance capex avoided
Lagoon expansion, compactor hire, and permit compliance costs removed.
Contract lock-in premium removed
No renewal exposure to contractor price inflation (avg. +18%/yr, 2022–2025).
Want a Facility-Specific Model?
The calculator above uses industry averages. Our team will build a bespoke model using your actual waste stream, current contract rates, and local output market prices — delivered within 5 business days.