Direct Air Capture (DAC) Project Finance Engine

Underwrite commercial Direct Air Carbon Capture and mineralization facilities (10,000 tCO2e/yr). Model IRS Section 45Q federal tax credits ($180/ton) and tech corporate forward purchase contracts.

Capture Capacity & Credit Off-Takes

Annual CO2 Captured (Metric Tons / yr)

Section 45Q Federal Credit ($ / ton)

Corporate Tech Off-Take ($ / ton)

Solid-Adsorbent Filter Power ($ / ton)

Geological Saline Well Injection ($ / ton)

Plant Engineering Staff & O&M ($ / yr)

Turnkey Modular DAC Collector Capex ($)

Carbon Removal Verdict

PERMANENT GEOLOGICAL STORAGE

Total Annual Revenue

$6,300,000 / yr

Net Operating EBITDA

+$3,350,000 / yr

Capital Payback & Unlevered IRR

4.3 Years Payback (23.1% IRR)

Combines $1.8M/yr 45Q direct-pay federal tax credits + $4.5M/yr voluntary corporate removal purchases.