Business Logic & Core Principle
This model simulates how the added market value created by Savroc's TripleHard® technology is shared between technology owner, line investor, and operator under different commercialization scenarios.
The core principle: the operator already earns its base business margin from conventional Cr6 processing. Therefore, the additional premium created by TripleHard® should mainly be allocated to:
- the technology provider (Savroc) — technology, implementation support, quality systems, on-site engineers
- the party financing the production line investment
If the operator does not invest, its share of the additional premium should remain limited (~0.02–0.03 €/kg).
Per-kg Value Split — Current Scenario
How each euro of the premium is allocated across parties
Premium Split (€/kg)
Stacked bar — allocation per party
Annual Cash Flow
Income per party per year (€)
Cumulative Investment Recovery
Shows when each party recoups their total investment (10-year view, ramp-up included)
Investment Recovery Summary
Simple payback, ROI and annual value per party
Phase 1 vs Phase 2 — Annual Income Comparison
How each party's annual income changes after the payback threshold is crossed
10-Year Negotiation Outcome Table
Year-by-year cumulative income per party — Phase 1 and Phase 2 combined
—
Phase 2 — Post-Payback Revenue Split
How the annual split changes once the investment is recovered at the chosen multiplier
—
Scenario Comparison Table
Scenarios A–D side by side with key metrics
Detailed Current Scenario Breakdown
Full calculation walkthrough for the selected scenario