| EPC & Technology Partner |
CFH High-Temperature (>1,200°C) Tar-Free Fluidised-Bed Gasification |
CMEC SUZHOU (China Machinery Engineering Corp, 1829.HK) |
| Annual Feedstock Volume |
150,000 t/yr (500 t/day waste wood, compost oversize & RDF) |
80,000 t/yr (20 t/h mixed residual plastic waste, 16 hrs/day × 250 days) |
| Primary Output & Offtake |
50,000 t/yr ISCC-Certified Green Methanol + Vitrified Slag |
68,000 t/yr Recycled Polymer (5–20 mm concrete aggregate) + 40,800 t PRNs |
| Host Gate-Fee Discount |
50% of daily spot (£55/t RDF vs £110/t; £37.50/t wood vs £75/t) → £6.94m/yr saved |
50% of daily spot (£55/t vs £110/t EfW/RDF spot) → £4.40m/yr saved |
| Steady-State Gross Revenue |
£46.44m / year (£25.90m EBITDA) |
£18.27m / year (£11.87m PRNs + £4.40m Tipping + £1.70m Polymer + £0.30m Carbon) |
| Distributable Net Profit (50/50) |
£9.31m / year (£4.65m/yr to Host + £4.65m/yr to UNIO Energy) |
£7.57m / year (£3.78m/yr to Host + £3.78m/yr to UNIO Energy) |
| Combined Annual Value to Host |
£11.60m / year (~£65m to Host over 12 years) |
£8.20m / year (~£51m to Host over 12 years) |