Bluestem
Bluestem
Bluestem
for the
June 2004
In conjunction with
Nova Energie GmbH and
Resource Development Association
Bluestem Solid Waste Agency
Table of Contents
Table of Contents
List of Tables
List of Figures
Executive Summary
Introduction and Purpose of Study ..................................................................ES-1
Key Findings..........................................................................................ES-2
Anaerobic Digestion Technology Overview .........................................ES-2
Survey of Anaerobic Digestion Facilities ..............................................ES-2
Generators of Potential Feedstock .........................................................ES-4
Co-Products Characterization ................................................................ES-5
Potential AD Facility Cost Analysis ......................................................ES-5
Siting and Institutional Issues ................................................................ES-8
System Impacts Analysis .......................................................................ES-9
Comparative Life Cycle Analyses of MSW Technologies....................ES-9
Potential Project Funding Sources .......................................................ES-10
B1471
Table of Contents
ii B1471
Table of Contents
B1471 iii
Table of Contents
Glossary
Appendix
Appendix A: Anaerobic Digestion Facility Survey
Appendix B: Completed Surveys from Anaerobic Digestion Facilities
Appendix C: Organic Waste Generator Survey and Cover Letters
Appendix D: List of Organic Waste Generators Surveyed
Appendix E: Facility Cost Analysis – Supplement Cost Tables
iv B1471
Table of Contents
This report has been prepared for the use of the client for the specific purposes identified in the
report. The conclusions, observations and recommendations contained herein attributed to
R. W. Beck, Inc. (R. W. Beck) constitute the opinions of R. W. Beck. To the extent that
statements, information and opinions provided by the client or others have been used in the
preparation of this report, R. W. Beck has relied upon the same to be accurate, and for which no
assurances are intended and no representations or warranties are made. R. W. Beck makes no
certification and gives no assurances except as explicitly set forth in this report.
Copyright 2004, R. W. Beck, Inc.
All rights reserved.
B1471 v
Table of Contents
List of Tables
ES.1 Performance Data of AD Plants.................................................................... ES-3
ES.2 Type and Amount of Organic Waste Generated and Diverted ..................... ES-5
ES.3 "Base Case" Organic AD Feestocks ............................................................. ES-6
ES.4 Revenue-Neutral Tip Fee.............................................................................. ES-8
ES.5 Net Energy Balance .................................................................................... ES-10
ES.6 Anaerobic Digestion, Greenhouse Gas Emissions, MTCE/Tons of
MSW Managed.................................................................................... ES-10
3.1 Type and Amount of Organic Waste Generated and Diverted ........................3-2
8.1
Materials Balance.............................................................................................8-2
8.2
Net Energy Balance .........................................................................................8-3
8.3
AP-42 Method Air Emissions Estimator .........................................................8-5
8.4
GHG Effect Coefficients (100 Years)..............................................................8-6
8.5
Greenhouse Gas Emission from MSW Management, Metric Tons of
Carbon Equivalent (MTCE) per ton of MSW Managed ..........................8-7
8.5A Greenhouse Gas Emission for MSW Management, Metric Tons of
Carbon Equivalent (MTCE) per ton of MSW Managed ..........................8-7
vi B1471
Table of Contents
List of Figures
Figure ES.1: Anaerobic Digestion Feasibility Analysis, Present Value of
Projected 20-Year Profit/ton .............................................................ES-7
Figure ES.2: Anaerobic Digestion Feasibility Analysis, Present Value of
Large AD Facility 20-Year Profit/ton ...............................................ES-7
Figure ES.3: Anaerobic Digestion Feasibility Analysis, Present Value of
Mid Size Facility 20-Year Profit/ton ................................................ES-8
B1471 vii
Table of Contents
viii B1471
EXECUTIVE SUMMARY
B1471
Executive Summary
Key Findings
The key findings of the study include the following:
Anaerobic digestion is being effectively used in several locations throughout
Europe to manage the organic fraction of municipal solid waste (OFMSW), yard
waste, food wastes, organic industrial wastes, sludges, and manures.
Two potential sized AD facilities – 69,000 TPY (Large) and 36,000 TPY (Mid-
Sized) should be considered for future analysis based on available organic
feedstock.
Capital costs for the Large AD facility are estimated to range from $12.8 to $14.2
million.
Capital costs for the Mid-Sized facility are estimated to range from $9.0 to $9.4
million.
The net present value (PV) over a 20-year planning period calculating the PV of
the revenues less the PV of the operating and amortized costs results in a positive
cash flow for a Large AD facility. This assumes revenues from both electric
power and thermal energy sales.
An average tip fee of $14.43 - $16.73 per ton for the Large AD Facility scenario
offers an opportunity for project development with adequate revenues to cover
projected expenses over a 20 year planning horizon.
Development of the Large AD Facility offers the potential to produce a quantity
of biogas composed of 65% to 75% methane adequate to generate more than 1
megawatt (MW) of electrical power.
Development of the Large AD Facility offers nearly a 75% reduction in the total
volume of materials with the potential for the reuse of the residual fiber as
compost.
The addition of an AD Facility to Bluestem's integrated solid waste management
system provides an increased level of flexibility to manage future changes in the
quantities and types of materials received.
Barriers to siting and developing an AD facility are comparable to siting and
developing other solid waste facilities.
World-wide, there are now more than 130 large AD plants operating that digest the
organic fraction of the municipal solid waste stream (OFMSW) and/or organic
industrial wastes (OIW). All but approximately five of these installations are located
in Europe. Various AD technologies, including wet and dry digestion processes, are
described in detail, illustrated with pictures and diagrams in the report.
Table ES.1
Performance Data of AD Plants
Location Waste Type* Waste Ft3 Ft3 Gas Ft3 Ft3 Gas/Ft3 Lbs./Day/Ft3
Tons/Year Digester Production Biogas/Ton Digester/Day Digester
As reflected in the data presented in Table ES.1, the average surveyed system treats a
waste volume of slightly more than 30,500 tons/year, and has a reactor volume of
around 77,000 ft3. With an average yield of almost 2,900 ft3/ton of biogas, the average
AD system produces slightly more than 6,200 ft3/hour of biogas.
Given the available information, Beck conducted a multiple regression analysis for the
facility survey results. The purpose of this analysis was to attempt to quantify some of
the economies of scale typically present when building a large, capital-intensive
project such as the potential Bluestem project. The multiple regression analysis
indicated that on a cost/ton basis of installed capacity projects with higher installed
capacities tend to capture the benefits of economies of scale, and cost less to build on a
cost/ton basis than smaller facilities.
To illustrate the economies of scale, the resulting equation from the regression
analysis was used to estimate the total installed costs of facilities capable of processing
two different size facilities - 36,000 and 69,000 tons per year (per the available
feedstock as outlined in Sections 3 and 4 of the report). The total installed costs of the
36,000 tons/year facility were estimated to be approximately $9.0 million, equating to
a cost/ton of approximately $251/ton. The total installed costs for a 69,000 tons/year
facility were estimated to be approximately $12.8 million, equating to a cost/ton of
approximately $186/ton. The results clearly confirm that economies of scale are
reflected in the survey results.
Table ES.2
Type and Amount of Organic Waste Generated and Diverted
Current Diversion Method
Tons Tons
Type of Waste Generated Diverted Tons Tons Land- Tons Tons Used
Composted Applied Recycled as a Fuel
Sludges 64,7281 64,728 64,728 - - -
Other Organic Waste2 36,724 36,519 5,696 30,823 - -
Paper (includes OCC, 1,984 1,678 - - 1,678 -
ONP, Office Paper &
Mixed Paper)
Food Waste3 44,934 44,144 - - 16,144 28,000
Yard Waste 362 52 52 - - -
Pallets and Other 503 369 - - 369 -
Wood
Fabric 160 104 - - 104 -
TOTAL: 149,395 147,594 70,476 30,823 18,295 28,000
1 Per discussions with Bluestem staff, approximately one half of this amount would be available for anaerobic digestion.
2 Other organic waste includes: Feed; fiber filters; dry starch waste; bathroom towels; filter cake by-product; biomass by-products made of
denatured bacterial cell bodies, protein, nitrogen, carbohydrates, phosphorus, copper, zinc, and organic, non-toxic polymers.
3 Food waste includes waste from manufacturers of food products, as well as cafeteria waste from institutions and industries.
Of the total organic waste generated, the respondents to the survey reported that
147,594 tons or 99% of the organic waste is currently being diverted from disposal
(the material is being composted, land-applied, reused, re-manufactured, or used for
energy production). However, in several instances, these methods were not
considered long term management options.
Co-Products Characterization
The co-products of the AD process are a medium-Btu content biogas and a slurry
called digestate. The biogas contains approximately 60%-70% methane and is water
saturated. The balance of the biogas mixture is carbon dioxide, and some parts/million
(ppm) of hydrogen sulfide. The digestate consists of undigested solids, cell-mass,
soluble nutrients, other inert materials, and water.
Based on the survey results reported in Section 3, the potential organic feedstock
quantities and qualities available to Bluestem are summarized below.
Table ES.3
"Base Case" Organic AD Feedstocks
Tons/Year Tons/Day
Sludges1 32,364 89
Other Organic Waste 33,300 91
Food Waste 2,934 8
Yard Waste 362 1
Total 68,960 189
1 Per discussions with Bluestem, this is the total amount that would be available for
AD, approximately one-half of the total amount generated.
Table ES.3 depicts a "base case" scenario for AD feedstock within the Bluestem
planning area. Of the total amount of organic waste generated (149,395 tons/year),
about 46% (68,960) tons can be considered as potential AD feedstocks.
A summary of the net PV analysis on a per ton basis is provided below in Figures
ES.1, ES.2, and ES.3.
Figure ES.1
Bluestem Solid Waste Agency
Anaerobic Digestion Feasibility Analysis
Present Value of Projected 20-Year Profit/ton
4.00
2.00
-
($)
(2.00)
(4.00)
(6.00)
(8.00)
Thermal Revenues and Electricity at 3.1 ¢/kWh No Thermal Revenues and Electricity at 3.1 ¢/kWh
Figure ES.2
Bluestem Solid Waste Agency
Anaerobic Digestion Feasibility Analysis
Present Value of Large AD Facility 20-Year Profit/ton
4.00
2.00
-
($)
(2.00)
(4.00)
(6.00)
(8.00)
Thermal Revenues and Electricity at 3.1 ¢/kWh No Thermal Revenues and Electricity at 3.1 ¢/kWh
Figure ES.3
Bluestem Solid Waste Agency
Anaerobic Digestion Feasibility Analysis
Present Value of Mid-Sized Facility 20-Year Profit/ton
4.00
2.00
-
($)
(2.00)
(4.00)
(6.00)
(8.00)
Thermal Revenues and Electricity at 3.1 ¢/kWh No Thermal Revenues and Electricity at 3.1 ¢/kWh
Because the project is likely to generate revenue through a per ton tip fee charge for
materials received, one additional analysis was undertaken. The total revenues for the
20-year planning period were compared to the total annual costs. To generate
adequate revenues with the expected case assumptions, a set of tip fees were
calculated.
Overall, the average tip fees needed for a revenue-neutral project are characterized in
Table ES.4.
Table ES.4
Revenue-Neutral Tip Fee
($/ton)
The tip fees ultimately selected must be at a level to economically attract the needed
waste streams.
Table ES.5
Net Energy Balance
Energy Balance
Outputs Inputs
(Outputs less Inputs)
M BTU/Yr M BTU/Yr
M BTU/Yr
Methane 87,800
Soil Conditioner 9,700
Electricity 4,600
Thermal Energy 5,500
Totals 97,500 10,100 87,400
Table ES.6
Anaerobic Digestion
Greenhouse Gas Emissions
MTCE/Tons of MSW Managed
CO2 CO2 CH4 N2O Total per
(fossil) (sequestered) Ton
Collection .006 - - - .006
AD Process .011 - .15 - .16
Composting .0023 -.083 .0001 .0001 -.080
Electricity Production -.028 - -.002 - -.030
Total .045 -.083 .14 .0001 .056
Overall, the process has an impact on global warming comparable to landfilling with
recovery of gas. The negative values represent metric tons of carbon equivalent
(MTCE) precluded from being emitted. Table ES.6 provides the overall estimate.
1.1 Overview
Methane is emitted from anthropogenic sources such as agriculture (rice fields, animal
breeding and fattening), incineration and landfills. Landfills are estimated to account
for 12%-15% of the total greenhouse gas (GHG) emissions on a global basis.
Anaerobic digestion (AD) is a technology that can potentially reduce methane emitted
from agricultural waste and landfills. AD not only provides pollution prevention
opportunities, but also reduces the volume of waste while producing methane and
digestate (i.e., fibrous by-product and water). As the technology continues to mature,
AD is becoming a viable method for promoting waste reduction, energy recovery of
biomass, and useable by-products.
B1471
Section 1
steady level of biogas production. This is optimal for conversion into a useful energy
by-product.
Table 1.1
Large MBT Facilities Operating with Digestion
The rate of installed capacity of biowaste digestion has increased by an average of 130
thousand tons/year during the 1998-2000 period. The construction of plants per year
rose from an average of three (1992-1994) to 15 (1998-2000). As shown in Figure
1.1, most of these facilities have been developed in Germany (52) followed by
Denmark (21), Switzerland (12) and Sweden (10). The total treatment capacity for
OFMSW (without sewage sludge or manure) has evolved over the last ten years from
134 thousand tons/year to roughly 1.2 million tons/year in Europe, which corresponds
to an increase in capacity of 900%.
50
40
1996
Number of Plants
1998
30 2002
20
10
0
a
Fr d
Be ria
ne
In any
ly
Jo n
an
Sw i n
C m
en a
en
G nce
nd
Fi k
Po L
K
si
an
ar
ad
pa
N
Ita
U
C
a
iu
st
rd
la
ed
ai
ne
Sp
m
nl
m
lg
a
an
Ja
Au
kr
do
er
U
D
One
One and
and Two-Step
Two-Step Process
Process
Methane
Formation
liquid
liquid liquid
liquid
Pre-Treatment Post-
Hydrolysis
Treatment
solid
solid solid
solid
1.3.6 Percolation
The percolation process is a two-step technology. In the first dry step, the OFMSW is
aerated in a closed, continuously operated reactor. Hydrolytic bacteria form soluble
compounds from the solid organic material, which are washed out by recycled water.
In a second step, the dissolved organic compounds are converted into biogas in a high-
rate industrial wastewater digester, usually an anaerobic filter. Both the aerobic and
the anaerobic reactors are operated in a continuous mode.
1.4 AD Development
After four years of applied research at the University of Illinois, the first full-scale
digester with a design capacity of 110 tons/day was built in Pompano Beach, Florida
during the early 1980’s. The so-called RefCom system operated two wet CSTRs with
a volume of 44,100 ft3 each. Unfortunately, the pre-treatment steps could not fulfill
the needs of a wet digestion process. This facility, similar to many of the first AD
systems, was built to manage the entire MSW stream.
The first demonstration units for the dry digestion of OFMSW were built in Europe in
1984. Valorga developed a plant in La Buise, France with a capacity of 8800
tons/year. At the same time Dranco built its first pilot unit having a reactor size of
1765 ft3.
Table 1.2
AD Plant Number and Capacity (10 Major Providers)
Total Capacity
System Type # Plants
(tons/year)
Krueger Wet 14 950,400
Valorga Dry 10 833,250
Linde Wet & Dry 9 499,400
Farmatic Wet 4 409,200
BWSC Wet 3 403,700
BTA Multi-Step 13 367,400
Kompogas Dry 15 203,000
Schwarting Uhde Wet 2 193,600
NIRAS Wet 5 189,750
Dranco Dry 9 188,650
Total 84 4,238,350
It is interesting to note that the number of system providers who are still developing
AD plants during the past two years has been dramatically decreased. With the
increasing volumes of the plants and the tendency for waste management agencies to
specify design, build, own and operate (DBOO) facilities, there is a clear market
concentration toward larger companies. As a result, some of the smaller providers
have sold their AD business units and some of the specialized firms have been bought
by larger companies.
To reduce blockages and wear as much as possible, the inert material and poorly
fermentable material must first be removed from the OWF. This is completed in a
washing facility consisting of various washing/rotary sieves, upstream separators, a
hydro cyclone and a drainage table to drain the separated silt stream. With the
addition of water, several steps separate the OWF into three separate streams:
Washed OWF;
Sand and inert material (stones, ceramic, glass debris); and
Unwanted components (plastic, textiles).
The washed OWF is pumped into one of the four mixing tanks, where it is
homogenized and brought to the operating temperature of 130°F and around a 12% TS
by injecting steam and adding process water from the pressed digestate. From the
mixing tanks the OWF is pumped in one of the four digesters of about 97,000 ft3 each.
During the 18 day HRT, the degradation rate of the OWF amounts to about 60% of its
initial weight.
Around 35,300 ft3/hour of biogas is produced, which is dewatered and stored in a low-
pressure biogas balloon with a volume of around 75,000 ft3. This corresponds to a
biogas yield of 1,440 ft3/ton of raw waste input to the plant.
The residual digestate is dewatered in a press. The digestate is a sanitized and
stabilized co-product from the fermentation process that is comparable to compost in
terms of structure and composition. It does not, however, meet the specifications
required for agricultural use.
The process water is treated with a physical/chemical method to remove floating
material, after which it is mostly reused within the washing facility. Only a small
portion of the process water is discharged. This discharge water is mixed with waste
water from the fermentation facility and directed to the municipal waste water
treatment plant (WWTP). The mass balance for the Vargon system is provided above
in Figure 1.4.
The biogas plant receives the source separated household organic wastes generated
from about 7,000 households. Because the waste is collected in paper bags at the
individual households, expensive pre-treatment is avoided at the biogas plant. The
bags are unloaded into a receiving silo and subsequently the waste is shredded into
pieces that are sized at approximately two inches. Metal parts are removed by a metal
separator. The household waste is then mixed with OIW and sewage sludge, and is
then pulped for about 15 minutes. The OIW consists of flotation fat from a food
processing industry. The feedstock is mixed in a ratio of one part OIW to nine parts
sludge or similar. Then, the viscous mixture is pumped through a macerator for fine
shredding and a separator for removal of glass and inerts before it is heated to 160°F
for one hour in one of two hygienization tanks. Finally, the biomass is pumped into a
100,000 ft3 reactor and digested at 100°F.
The digestate leaves the digester reactor with about a 2.5% TS concentration. A
separator removes any residual materials, mainly plastic, before the digestate is
separated by a filter band press. The resulting fiber fraction has a 20%-25% TS
content, and the liquid reject fraction is recycled to the municipal WWTP. The fiber is
delivered to the farmers free of charge, and is spread on approximately 1,850 acres of
farmland.
During the planning and development of the project, obstacles have included lack of
investors and concerns raised related to spread of animal diseases because of the
commingling of manures. The facility is depicted in Figure 1.7.
The total annual inputs to the Holsworthy plant are projected to consist of 160,000
tons of food and animal waste. About 440 tons/day of feedstock is added, resulting in
a daily biogas production of about 630,000 ft3. This corresponds to a biogas yield of
1,425 ft3/ton of waste input to the plant. The layout of the facility is provided below in
Figure 1.8.
Figure 1.8: Holsworthy Facility Conceptual Layout
The biogas will be used to generate electricity and recover heat from two engines with
a total power capacity of approximately 2.1 MW. Expected power production is
around 14.4 million kWh/year. Recovered heat is expected to be sold for use in a new
district heating system.
Including engineering design and consulting fees, the total 1996 investment for the
entire plant was £5.0 million (around $8.0 million). Interestingly, Farmatic
participated with 50% of the invest funds required for project capitalization.
After passing over a scale, the delivered waste is unloaded into a flat bunker in a
receiving hall. It is then fed by a front loader into two screw mills that coarsely chop
the organic material, which is fed into two dissolution tanks (pulpers).
The core element of the BTA process is the hydro-pulper where the preshredded
feedstock is diluted to 8%- 10% TS (maximum 12% TS) and chopped. Contaminants
such as plastics, textiles, stones, and metals are separated by gravity. Sand and stones
sink and can be later removed from the bottom; plastic materials tend to float to the
surface and are removed by a rake.
An essential component of the process is the grit removal system, which separates the
residual fine matter such as sand, little stones, and glass splinters by passing the pulp
through a hydrocyclone that is designed to fight the abrasion these materials can
cause. The mechanical treatment is followed by a sanitation step (30 minutes at
160°F) before the pulp is processed by the biological degradation step.
Figure 1.10: BTA Process Description
The biological degradation step is divided into a hydrolysis step and a biomethanation
step that occurs in a fixed film reactor. Before the hydrolysis step, the suspended
materials are dewatered and separated into liquid and solid factions. The liquid
contains a high volume of previously dissolved organics, and is pumped directly into
the AD reactor. The dewatered solids are re-mixed with process water and fed into the
hydrolysis reactor to dissolve the remaining organic solids. After 2-4 days the
hydrolyzed suspension is dewatered and the hydrolysis-liquid is also fed into the AD
reactor. The fiber that remains after hydrolysis is a high quality material: it is free of
pathogens with a low-salt concentration. Post-digestion composting is generally not
needed.
The liquid fraction is treated by a cleaning system that consists of sedimentation steps
and a biological nitrification/denitrification step to remove some of the nutrients.
Most of the cleaned liquid is reused as process water by the pulpers for the treatment
of further waste. A small amount of the liquid is discharged as mechanical-biological
pre-cleaned surplus water and is fed into the public sewer for final handling by a
municipal WWTP. A process description is provided in Figure 1.10 for reference.
Depending on the type of input material, Linde’s two-stage wet digestion processes
can be run at either thermophilic or mesophilic temperatures. The characteristic
feature of the Linde technology is how the digestion reactor is fitted with a gas
recirculation system using a centrally located recirculation tube.
The AD plant at Wels is part of the city’s integrated recycling park, which includes an
incinerator, a combined AD plant and composting unit, a unit for recycling of
demolition material, and an industrial waste sorting unit. It is depicted below in
Figure 1.12.
Figure 1.12: Wels AD Facility
The OFMSW is collected from an intermediate storage area and it is fed into the
pulper/drum screen in a batchmode. The pulper has a volume of around 700 ft3, with a
13% TS concentration. The mashed waste stream is stored in a buffer tank where it
undergoes a first hydrolysis step in a tank having a 4,600 ft3 volume. From the
hydrolysis tank, the waste stream is fed into the AD reactor that is operated at
thermophilic temperatures. The AD reactor is sized to have a loading rate of 0.375 lb
of volatile solids/ft3/day. With a 16 day HRT, the AD reactor has an effective volume
of 56,500 ft3.
As the facility is only operated 5 days a week, about 66 tons/day of feedstock is added
with an average 30% TS concentration. The volatile solids concentration averages
75%-82% of TS. Biogas yields range from 3,100-4,850 ft3/ton of raw waste input to
the plant, with a methane content of 60%-65%. The biogas is used in a boiler that
produces about 335 kW of heat. There is a biogas storage balloon having a capacity of
28,200 ft3. The thermal energy is used to heat the plant buildings and to heat the
feedstock in the sanitation tanks.
The digestate is dehydrated and the liquid fraction is recycled for use as process water.
Excess water is discharged for processing by an on-site WWTP before it is discharged
into the sewer system. The solid fraction undergoes a final composting process
together with sewage sludge.
Kompogas Dranco
Single-Step Horizontal Plug-Flow Single-Step Vertical Plug-Flow
Linde- KCA
Valorga
Single-Step Horizontal Flow
Single-Step Vertical Gas-Stirred
In the existing plant, the waste is received in a pit and transported to a shredder having
a mesh size of approximately 1.5 inches by a fully automatic crane. The undesirable
materials are removed by hand-picking. The upgraded waste is stored in a container
that uses a walking floor. This management measure enables Kompogas to be the
only provider to offer an AD system that can operate 7 days a week without constant
presence of operators. Since the system can function with just two manual checks/day
and an emergency alarm system as back-up, this can minimize overall operational
costs. In Figure 1.15, the old digester is in the background building and the new
modular digester is in the foreground.
Kompogas digesters are operated at 130°F to ensure that the digestate is fully
sanitized. The average HRT is 15-18 days. Because of the proper plug-flow operation
with a guaranteed HRT, the Kompogas system is the only AD system to have passed
sanitation requirements prescribed by German regulation. The digester mixer does not
destroy the plug flow characteristics because it moves very slowly - only a partial
rotation in intervals. The feedstock is heated in a tubular heat exchanger alongside the
digester as depicted in Figure 1.16.
Figure 1.16: Kompogas Heat Exchange Figure 1.17: Kompogas Separation Press
Part of the digestate is recycled and mixed with the fresh material to assure
inoculation. The larger part of the digestate is separated into a liquid fertilizer and a
fiber as depicted in Figure 1.17. The fiber can potentially be composted.
An innovative part of the design is the batch-wise removal of the feedstock into a
recipient reactor under negative pressure and the thermal concentration of the liquid
digestate in a vacuum dryer at a temperature of 160°F. The BRV system uses much
more equipment than a comparable Kompogas system. Equipment components are
depicted above.
In Lemgo, the OFMSW is reduced in size by a screw mill and undergoes a 2 to 4 day
period of anaerobic hydrolysis. Before the treated material is fed to the digester, it is
chopped by a calibrator into 1.5 inch pieces. After thermophilic digestion with an
HRT of about 21 days, the digestate is separated into a liquid fraction with a 20% TS
content and a solid fraction having a >45% TS content. The liquid fraction is recycled
to dilute the incoming fresh waste, and to moisten the compost windrows. The excess
liquid is concentrated and added to the compost. The fiber is post-composted for 30
days.
At Geneva, only source separated organic waste is digested. The plant is designed for
11,000 tons/year, with peak loads equivalent to 13,200 tons/year. After milling and
mechanical separation (mesh size 2.5 inches), the waste is fed into the digester using a
Putzmeister double screw mixing pump. At the same time, a part of the digested
material is recycled in order to inoculate the fresh material. The dry matter is adjusted
with recycled water to a TS concentration of approximately 30%.
During digester mixing, steam is injected in order to heat up the feedstock to 130°F.
There is no heat exchanger in the digester. The concrete digester has the form of a
vertical cylinder with a height of 36 ft.
Figure 1.22: Valorga Process
The source separated material is fed into the bottom on one side of a vertical median
inner wall and is removed at the other side of the wall at the bottom as well. The wall
has a length of 2/3 of the diameter dividing the digester reactor into two halves. The
Valorga digester is completely stirred due to its individual stirring sectors, but in total
the transportation of the material around the inner partition of the reactor is reported
by Valorga to have the character of a plug (piston) flow.
As shown in Figure 1.23, the digester is fully mixed using a pneumatic compression
system. In it, biogas is compressed and injected through a large number of nozzles in
the bottom of the digester. The nozzles are divided in 8 to 12 different sectors, each
individually operated.
Figure 1.24: Geneva Facility Mass Balance
The treated material is removed by the static pressure of the digester through a valve.
The digestate is separated by a screw press into a fiber and liquid fraction without the
addition of poly-electrolytes. The liquid is further treated: sand is removed by a
hydrocyclone and suspended solids are later removed by a belt filter press.
The digester is operated with a rather long HRT of 30 days or more, which increases
the volume of the digester reactor. On the other hand, this extra volume gives the
digestion process a certain tolerance, i.e., the addition of more waste during peak loads
is easily absorbed. The organic matter loading rate is around 0.425 lb of VS/ft3/day.
The incoming feedstock should have a TS content of greater than 25%. At lower
values, sedimentation could occur in the digester reactor. The process flow mass
balance is provided in Figure 1.24 above for reference.
Another Valorga facility recently became operational in Bassano Del Grappa, Italy. It
is designed to accept up to 55,000 tons per year of MSW and biowaste. The materials
and energy balance are likely to be similar to Bluestem's AD needs (See Section 4). A
process flow diagram is provided below to characterize their process.
Figure 1.25
Valorga Process Flow Diagram
Biowaste/MSW
Biowaste/MSW
Pre-Processing
Pre-Processing Refuse
Refuse
Biomass
Biomass
Mixing
Mixing
Diluent
Diluent Steam
Steam
Pumping
Pumping
Input
Input Digester
Digester
Condensate
Condensate Digesters
Digesters Biogas
Biogas (dry)
(dry)
Digested
Digested
Material
Material
Pressed
Pressed
Process
Process Water
Water Pressing
Pressing Material
Material
Belt-Filter
Belt-Filter Filter
Filter Cake
Cake Composting
Composting
Excess
Excess Process
Process
Water
Water
Refining
Refining Compost
Compost (raw)
(raw) Composting
Composting
Composting
Composting
Compost
Compost Refining
Refining Residue
Residue Losses
Losses
The above process flow diagram effectively characterizes the overall AD process.
The vertical enamel steel tank has a cylindrical form (see Figure 1.26) with a conical
bottom of 45° angle. The feedstock is fed through the top; the digestate removed at
the lowest point. There is neither any mixing nor any heating inside the AD reactor.
However, the feedstock is fully recycled within two days or less, which corresponds to
a smooth external mixing. The digester is operated at 130°F, with a TS content of
18%-35%. The HRT may vary from 18 to 24 days with average organic loading rates
of 0.312-0.437 lb VS/ft3/day. Like Valorga, Dranco feeds the digester five days a
week.
The treatment of the digestate is absolutely identical to the Valorga process. In
Aarburg, the post-treatment composting of the fiber fraction is done at different
composting units that deliver part of their waste to the plant.
In Buchen, a drum sieve having a mesh size of 3.5 to 6.0 inches is used to separate the
OFMSW from plastics, papers, and textiles. Before biological treatment, the metals
are removed by a magnetic belt. The captured reject material is a dry, high-energy
content RDF that is either landfilled or incinerated. The organic rich underflow is fed
into the percolator.
The percolator is a horizontal, continuously operating cylindrical reactor made of steel
(see Figure 1.28). It is equipped with a central mixer, shown in Figure 1.29, and a
hydraulically-powered scraper located over a grate. It is fed with the OFMSW at one
end and emptied on the other end after passing through a screw press to dewater the
material.
1.6 Summary
1.6.1 Wet vs. Dry Digestion
As reflected above, one-step wet systems are primarily designed to co-digest source
separated OFMSW with a liquid substrate such as manure or sewage sludge. They are
not typically used for the AD of the full OFMSW stream.
Generally, wet digestion is only economically feasible when the residual liquids can
be reused. Since European MSW usually contains relatively high concentrations of
heavy metals, this substrate is not generally available for use on agricultural fields.
Constrastingly, the dry one and two-step systems can usually be effectively used for
management of OFMSW and grey waste.
Because there are no commercial-scale AD facilities operating in the U.S. that use
MSW or the organic fraction of MSW (OFMSW) as feedstock, an extensive survey
was initiated of AD facilities in Europe. Facilities digesting at least 2,500 tons/year of
either the OFMSW or Organic Industrial Waste (OIW) as its feedstock, or those
feedstocks co-digested with other organic materials, were selected for the survey.
More than 60 facility operators or system providers representing AD facilities from
ten different European countries were surveyed. All of the AD systems described in
Section 1 of this report were included. The AD plants surveyed were either “dry”
systems treating organic residues in concentrations of 15% to 35% TS, or “wet’
systems with TS of 15% or less. Dry systems are also commonly referred to as "High-
Solids Anaerobic Digestion" (HSAD) systems.
B1471
Section 2
Table 2.1
Responding AD Plants
It is interesting to note that from the six different providers that participated in the
survey, only two (BTA and ISKA) have wet digestion systems. Linde, who also
provides liquid systems thorough its Linde-Dresden-KCA subsidiary, only responded
regarding its HSAD system. This is not viewed as a major deficit since the project
team has sufficient background experience to describe the various wet systems.
All systems represented, except for one, process source separated organic wastes.
Only one facility that processes grey waste responded. Grey waste is a specific
description of an MSW waste stream from which at least a part of the organic fraction
has already been removed. Usually the so-called biowaste (mainly kitchen waste) and
yard waste (branches, leaves, etc.) have already been source separated. The grey
waste typically contains 30% to 50% organic material. However, the easy digestible
fraction has been removed. As a result, the biogas potential is far lower for grey
waste. The actual completed surveys translated into English, are included in
Appendix B for reference.
Table 2.2
Performance Data of AD Plants
Location Waste Type* Waste Ft3 Ft3 Gas Ft3 Ft3 Gas/Ft3 Lbs./Day/Ft3
Tons/Year Digester Production Biogas/Ton Digester/Day Digester
As reflected in the data presented in Table 2.2, the average surveyed system treats a
waste volume of slightly more than 30,500 tons/year, and has a reactor volume of
around 77,000 ft3. With an average yield of almost 2,900 ft3/ton of biogas, the average
AD system produces slightly more than 6,200 ft3/hour of biogas.
There are two extremes in the data presented in Table 2.2. For example, the Buchen
plant shows an extremely low biogas/ton yield (1,281 ft3/ton), while having a very
high process efficiency in terms of biogas/ft3 of digester volume (4.28 ft3/ft3 of
digester). On the other hand, the Baden-Baden plant demonstrates an extremely high
biogas/ton yield (7,146 ft3/ton), while having a very low process efficiency (0.19 ft3/ft3
of digester). This may be a result of the fact that the food and kitchen waste used as
its principal feedstock are being co-digested with sewage sludge.
Year of construction;
Size of installation; and
Type of system.
Of the 14 survey respondents, eight (8) provided information on construction costs.
During the course of the information gathering, sufficient information was also
gathered on two other facilities using internal Beck resources that can be used for
comparison with the surveyed systems. The limited amount of available survey data
does not allow an in-depth analysis, but indications as to what a comparable system
might cost if deployed in the U.S. Please note the installed costs in Europe, have a
significantly different tax structure and cost of living index compared to Iowa. The
differences will be more fully addressed in Section 5 of this report.
Table 2.3
Investment Data of AD Plants
As with Linde-BRV, the other system providers were able to accrue considerable cost
reductions over the past decade by incorporating continuous process improvements to
their systems. This trend is also reflected in Kompogas' facility development
experience. Their first operation was installed in 1992 at a cost of approximately $8.4
million with an annual processing capacity of 11,000 tons and an installed cost of
$764/ton. Using more refined engineering practices, the plant in Niederuzwil was
built for an installed cost of $388/ton. On an installed cost/ton, this experience reflects
a reduction in capital expense of nearly 50%.
Many other system developers report similar trends. For example, from earlier
analysis, it was found that the first Valorga operation installed in 1992 also had a cost
of $8.4 million with an annual processing capacity of 11,000 tons, or $764/ton. One
of Valorga’s 1996 facilities has a reported capital expense of $5.6 million with an
annual capacity of 22,000 tons, corresponding to an installed cost of $254/ton.
Once again, it should also be noted that the installed costs reflect a “turn-key” facility
built in Europe, where investments in some components such as plant machinery,
land, and infrastructure are significantly higher when compared to the U.S.
is a two-step process with hydrolysis as an initial step. The second is ISKA’s process,
which is a combination of aerobic hydrolysis and a high rate liquid digester.
The specific investment required for both operations are in the mid-range. However,
the biogas delivery cost is almost $0.20/ft3 of biogas for the BTA plant in München.
While this is not conclusive of economic performance, it may be indicative the plant is
not operating very efficiently. In addition, only 1.80 pounds/day of feedstock are
treated per ft3 of digester volume. On the other hand, the ISKA plant in Buchen seems
to be a more efficient operation with a delivery cost of $0.11/ft3 of biogas as 4.28
pounds/day of feedstock are treated per ft3 of digester volume. Figure 2.1 provides a
comparison by facility of the installed capital cost per cubic foot of biogas generated.
Figure 2.1 Biogas Delivery Cost
The bulk of the AD facilities' delivery costs fall between $.10 and $.20 per cubic foot
of biogas.
of installed capacity, projects with higher installed capacities tend to capture the
benefits of economies of scale, and cost less to build on a cost/ton basis than smaller
facilities.
After removing certain outliers, various regressions were tested using exponential and
logarithmic extensions of the survey data. The regression that resulted in the highest
R-squared1 used tons/year and a square of tons/year to predict total installed cost. This
regression produced an R-squared of 76%, with one Standard Deviation of
approximately $2.1 Million.2
To illustrate the economies of scale, the resulting equation from the regression
analysis was used to estimate the total installed costs of facilities capable of processing
two different size facilities - 36,000 and 69,000 tons per year (per the available
feedstock as outlined in Sections 3 and 4 of the report). The total installed costs of the
36,000 tons/year facility were estimated to be approximately $9.0 million, equating to
a cost/ton of approximately $251/ton. The total installed costs for a 69,000 tons/year
facility were estimated to be approximately $12.8 million, equating to a cost/ton of
approximately $186/ton. As shown in these results, the larger facility reflects an
economies of scale, and results in a 26% lower cost per ton than the smaller facility.
The results clearly confirm that economies of scale are reflected in the survey results.
This means that while mid-size plants (25,000-34,000 tons/year) do have a lower
overall total investment cost, in general larger facilities have a lower investment cost
on a per ton basis. As a result, information to be presented later in this report
considers the impacts of the economies of scale issue on the potential Bluestem
project.
1
"R-squared" is a statistical output from 0 to 1 that indicates what percent of the variation in the dependent variable
(total installed cost in this regression) is attributed to the independent variables (tons/year and ton/year squared in this
regression).
2
While this is a fairly strong correlation, it should be noted that a higher R-squared, and a smaller Standard Deviation
could probably be achieved with data from more facilities. Consequently, the regression should be viewed as merely
an approximation attempting to capture some of the economies of scale evident in the survey.
3.1 Introduction
The R. W. Beck Project Team (Beck), with input from the Bluestem Solid Waste
Agency (Bluestem) staff and the Best Practices Roundtable (Roundtable), developed a
written survey to assess the availability of organic materials as feedstock for an
anaerobic digestion (AD) project in the Bluestem planning area. A copy of the written
survey and relevant cover letters are included in Appendix C for reference. The
specific purpose of the survey was to determine the types of organic wastes generated,
quantities generated, present management methods, estimated management costs, and
level of interest in utilizing AD from the organic waste generators in the Bluestem
area. Specific questions included:
How much total solid waste has your facility produced in the last two years?
How does your firm currently handle waste collection and disposal?
Where is the solid waste currently managed?
What percentage of the waste stream is estimated to be organic or compostable
materials?
Does your facility currently divert the organic waste from disposal for recycling
and/or re-use? If yes, what percentage is currently being diverted?
How is organic waste transported to the end-user?
Are you paid for the organic waste? If so, how much? If not, how much do you
pay to divert the organic waste?
If you generate organic waste, but don’t separate it from the waste stream, what
are the barriers to overcome for your organization to separate the organic waste
for processing or re-use?
In addition, the generators were asked to complete a table listing the types of waste
and the tons generated per year, as well as the tons recycled and/or composted per
year.
Beck and Bluestem agreed on a list of forty-eight (48) potential organic waste
generators. Those surveyed included:
Institutions such as hospitals and schools;
Food processing plants; and
Large industrial facilities likely to generate organic wastes.
B1471
Section 3
Table 3.1
Type and Amount of Organic Waste Generated and Diverted
Current Diversion Method
Tons Tons
Type of Waste Generated Diverted Tons Tons Land- Tons Tons Used
Composted Applied Recycled as a Fuel
Sludges 64,7281 64,728 64,728 - - -
Other Organic Waste2 36,724 36,519 5,696 30,823 - -
Paper (includes OCC, 1,984 1,678 - - 1,678 -
ONP, Office Paper &
Mixed Paper)
Food Waste3 44,934 44,144 - - 16,144 28,000
Yard Waste 362 52 52 - - -
Pallets and Other 503 369 - - 369 -
Wood
Fabric 160 104 - - 104 -
TOTAL: 149,395 147,594 70,476 30,823 18,295 28,000
1 Per discussions with Bluestem staff, approximately one half of this amount would be available for anaerobic digestion.
2 Other organic waste includes: Feed; fiber filters; dry starch waste; bathroom towels; filter cake by-product; biomass by-products made of
denatured bacterial cell bodies, protein, nitrogen, carbohydrates, phosphorus, copper, zinc, and organic, non-toxic polymers.
3 Food waste includes waste from manufacturers of food products, as well as cafeteria waste from institutions and industries.
The total waste generated by the companies that responded to the survey was
estimated to be 181,508 tons for calendar year 2000. Of that amount, 149,395 tons or
82% was reported as organic waste.
Of the total organic waste generated, the respondents to the survey reported that
147,594 tons or 99% of the organic waste is currently being diverted from disposal
(the material is being composted, land-applied, reused, re-manufactured, or used for
energy production).
Follow-up telephone calls were made to the largest generators to gather additional data
related to the chemical composition of their organic waste and waste by-products. The
type of data collected included pH levels, percentage of total solids, and chemical
oxygen demand (COD). This information was used as part of the analyses to evaluate
biogas yields.
The specific list of those receiving a survey is included in Appendix D for reference.
Please note that many small to medium generators of organics were not included in the
survey, however, it is recognized that these generators dispose of organic wastes at
Bluestem facilities.
3.3 Conclusions
Per the Bluestem Solid Waste Characterization Study (Beck, 2000), organic wastes
being landfilled that could serve as potential feedstock for an AD facility are estimated
to range from 15% to 25%. Fifteen percent represents food waste and yard waste,
whereas the 25% includes food waste, yard waste, and non-recyclable paper. Using
FY2002 disposal data for Bluestem, 26,000 to 43,000 tons per year would be
potentially available for use as feedstock in an AD facility. Much of this fraction of
the waste stream is not presently being source separated and would require either
financial incentives or local mandates for the materials to be directed to the facility in
a source separated form. As a result, the evaluation focused on large generators of
organic materials requiring minimal separation to be used as potential feedstock.
4.1 Overview
The co-products of the anaerobic digestion (AD) process are a medium-Btu content
biogas and a slurry called digestate. The biogas contains approximately 60%-70%
methane and is water saturated. The balance of the biogas mixture is carbon dioxide,
and some parts/million (ppm) of hydrogen sulfide.
The digestate consists of undigested solids, cell-mass, soluble nutrients, other inert
materials, and water. All digestate contains a recoverable solid fiber with physical
attributes similar to those of a moist soil conditioner. Depending on the feedstock, this
product may be used as a soil improver or potentially used as a constituent in potting
soils. After the fiber is removed, the residual product is a liquid organic substance
commonly called “filtrate”. Once again depending on the feedstock, filtrate can be
spread directly onto agricultural lands for its nutrient value. Filtrate can also be
further processed to provide a liquid material commonly called “centrate” and solid
product called “cake” which is comprised of the fine suspended solids contained in the
filtrate.
The specific quantities and quality of the co-products are directly related to the input
material and the actual AD process technology selected. This section of the report is
limited to a general discussion of the various co-products from AD when using various
viable feedstocks such as the organic fraction of municipal solid waste (OFMSW),
source separated organic wastes, sludges, and yard waste.
As discussed in Section 3, key parameters such as Percentage Total Solids1 (TS%),
Volatile Solids2 as a Percentage of Total Solids (VS%), and pH were requested as part
of the survey, but these parameters were not necessarily provided by all the potential
organic waste generators.
Because of their likely high-cellulose characterization, paper and fabric do not
normally exhibit the chemical composition suitable to the AD process. Thus, this
organic fraction of the waste stream for purposes of this analysis was not assumed to
be an input into the AD process.
In addition, materials with high TS% concentrations, such as pallets and other wood,
were also removed from consideration. Wood wastes are more suited for combustion
processes than for AD. Additionally, the fiber recovered following the AD process
will possibly require the use of admixtures for bulking purposes. Chipped wood
1
n.b., TS concentration is the solid material fraction of total feedstock weight.
2
n.b., VS is the organic fraction of TS, of which a portion is converted into biogas.
B1471
Section 4
would add needed structure to the recovered fiber, and possibly create a value-added
processed material that could be sold to local horticulture, landscaping, and site
remediation industries.
With additional clarification from the organic generators, materials such as filter cake
and dry corn starch waste classified as other organic waste were excluded from
consideration as an AD feedstock. In addition to having a high TS%, these materials
likely contain less than a 60% VS concentration relative to TS%. As a rule of thumb,
materials containing a concentration of less than 60% VS are rarely considered as
feedstocks for the AD process.
Table 4.1
"Base Case" Organic AD Feedstocks
Tons/Year Tons/Day
Sludges1 32,364 89
Other Organic Waste 33,300 91
Food Waste 2,934 8
Yard Waste 362 1
Total 68,960 189
1 Per discussions with Bluestem, this is the total amount that would be available for AD,
approximately one-half of the total amount generated
Table 4.1 depicts a "base case" scenario for AD feedstock within the Bluestem
planning area. Of the total amount of organic waste generated (149,395 tons/year),
about 46% (68,960) tons can be considered as potential AD feedstocks. The portion
of the available feedstock secured for use as AD feedstock will likely be a function of
proposed contractual arrangements and alternative tip fee pricing at the proposed AD
facility. Per the survey, even though most of these materials are not presently being
landfilled, present methods of diversion for the sludges and other organic wastes have
identified limitations. Consequently a portion of the organics presently being diverted
are considered viable feedstock as part of the "base case".
The balance of this analysis is used to present some generalized estimates on the
opportunities for recovering methane and other co-products from an AD facility sized
to manage approximately 189 tons/day of organic residues. For the purposes of this
section, the AD facility is assumed to use a “dry” AD system (i.e. HSAD) that is
capable of treating these organic residues in concentration of up to 40% TS.
An HSAD system, as contrasted with “wet” systems that require sometimes significant
dilution to operate in their preferred TS concentrations, commonly ranging from 10%-
15%. Given the amount of dilution water required to utilize the “wet” systems with
the likely organic feedstocks, an increase in overall make-up water was deemed as not
preferable. For example, each ton of organic feedstock at a 33% TS concentration
would require around 300 gallons of dilution water to achieve a 15% TS
concentration. To process 189 tons/day of organic matter would therefore require
around 55,000 gallons/day of dilution water. Given the weight of water, this would
more than double the mass of waste being treated, a factor of slightly more than 120%.
There are "wet" systems that can recycle significant quantities of dilution water, but
some "leakage" must be anticipated if these types of systems are to be used.
4.3 Sludges
Although it is estimated a total of 64,748 tons/year of this material is generated within
the Bluestem collection area, only about one-half (89 tons/day), is considered
potentially available for use in the AD facility. Based on a recent analytical report, the
sludge feedstock has a TS concentration of slightly more than 34%, or nearly 60,400
pounds/day of solid matter in the available fraction. With an average VS concentration
of around 88% of TS, it is estimated that the total daily VS production is around 53,000
pounds/day. Total Kjeldahl nitrogen (TKN) was reported to have a concentration of
2,870 mg/kg on a dry weight basis, which converts into a nitrogen concentration of 5.74
pounds/ton. Phosphorus was reported to have a concentration of <150 mg/kg on a dry
weight basis, which converts into a phosphorus concentration of 0.30 pounds/ton. The
analytical report also found that the sludge has a carbon to nitrogen (C/N) ratio of 286,
and a solid pH of 7.3. It was assumed that the AD facility would be capable of
converting the sludge feedstock into biogas at a rate of 4.0 ft3/lb VS, which is a value
slightly less than sewage sludge at 4.6 ft3/lb VS.
3
Steffen, R; Szolar, O. and Braun, R. 1998. Feedstocks for Anaerobic Digestion. Institute for
Agrobiotechnology Tulin, University of Agricultural Sciences, Vienna.
4
http://www.ad-nett.org/
5
National Academy of Sciences. 1977. Methane Generation from Human, Animal, and Agricultural
Wastes. Washington, DC.
6
Supra, Note 5.
Table 4.2
AD Facility Material Flows
and applicable regulations, filtrate can be spread directly onto agricultural lands for its
nutrient value.
Table 4.3
AD Plant Material Flows
Projected daily and annual inputs and outputs for the solids separation operation are
presented above in Table 4.3. For the purposes of this section, the solids separator is
assumed to be a mechanical screw press that operates with an 85% separation factor
and produces a fiber with 45% TS concentration. The separation facility is assumed to
be capable of processing around 171 tons of digestate/day. Fiber production is
estimated to be 50 tons/day and filtrate production is estimated to be 121 tons/day.
As noted above, the TKN contained in sludge and assumed to be contained in the
other organic waste is 5.74 lb/ton/day. Phosphorous (P) is estimated 0.30 lb/ton/day.
Assuming an average 95% recovery factor, the solids separation operation is capable
of recovering 178 tons of TKN and 21 tons of P annually. It is therefore estimated
that the total daily TKN recovery is around 0.49 tons and total daily P recovery is
around 0.6 tons. It is calculated that 36% of the nutrients are contained in the fiber
and 64% in the filtrate.
Total nutrients leaving the system in the various forms are estimated within ±5%, but
may be up to ±25% of the amount entering the digester. More exact analysis of the
mass balance of the system should be completed during the final engineering phase of
the project if it moves forward to this phase of development.
Table 4.4
Partial Carbon Benefits
GWP
Metric Tonnes Metric Tons CE
Coefficient
Digester Methane 2,035 5.19 10,560
As presented above in Table 4.4, a co-product benefit that results from using the AD
process is a reduction in Greenhouse Gas (GHG) emissions. Not all GHG emissions
have the same atmospheric reactivity. Therefore, the carbon emissions are multiplied
by a Global Warming Potential (GWP) to achieve a consistent CE7.
Methane recovered from an AD process is a potent GHG, having a GWP of 21. This
means that a given mass of methane could increase the atmosphere’s radioactive
forcing by an amount 21 times more than the same mass of CO2. Methane has a mass
of 19.178 grams/standard cubic foot. The AD facility is estimated to produce 245,500
standard cubic feet/day of methane. Assuming methane has 980 BTU/ft3 (lower
heating value), this amount of recovered methane will have a mass of 2,035 metric
tons. After adjusting for CE by multiplying by a GWP of 21 reflects that recovering
all the methane from the AD plant potentially reduces potential GHG emissions by
approximately 10,560 metric tons CE.
4.11 Summary
The co-products of the AD process are a medium-Btu content biogas and a slurry
called digestate. The biogas contains approximately 60%-70% methane and is water
saturated. The balance of the biogas mixture is carbon dioxide, and some parts/million
(ppm) of hydrogen sulfide. The digestate consists of undigested solids, cell-mass,
soluble nutrients, other inert materials, and water.
The specific quantities and quality of the co-products are directly related to the input
material and the actual AD process technology selected.
The projected AD facility is assumed to be an HSAD system that is capable of treating
these organic residues in concentration of up to 40% TS. An HSAD system is
contrasted with “wet” systems that sometimes require significant dilution to operate in
their preferred TS concentrations, commonly ranging from 10%-15%.
Recognizing the limited information available on its exact composition, the overall
feedstock is calculated to have a TS concentration of 24%, or slightly more than
102,000 pounds/day of solid matter. With an average VS concentration of
approximately 87% of TS, it is estimated that the total daily VS production would be
approximately 102,000 pounds/day. It was also assumed that the AD facility would be
capable of VS destruction potential of 50%, and the average conversion into biogas
would be 5.1 ft3/lb VS.
7
n.b., carbon is determined by its proportion to the molecular weight of CO2, 12/44.
Biogas production was estimated to be around 400,000 ft3/day. Further assuming that
there are 600 BTU/ft3 of biogas, the proposed AD plant would be capable of
manufacturing approximately 87,800 million Btu of methane annually. This amount
of methane is capable of supporting a capacity of approximately 1.02 MW or the
equivalent of more than 750,000 gallons of diesel fuel equivalent.
A key benefit of the AD system is a reduction in GHG emissions. The recovering of
methane from the proposed AD plant potentially reduces GHG emissions by
approximately 10,560 metric tons of CE.
5.1 Overview
Per the "Base Case" as described in Section 4, coupled with the need to evaluate
economies of scale benefits, Beck conducted a cost analysis of two potential sized AD
facilities – 69,000 tons per year (TPY) and 36,000 TPY. As identified in Section 4,
the various organic feedstocks and their quantities composing the Base Case are
provided below in Table 5.1.
Table 5.1
Base Case Organic AD Feedstocks
Types/Materials Tons/Year
Sludges 32,364
Organic Industrial Wastes 33,300
Food Waste 2,934
Yard Waste 362
Total 68,960
Table 5.2
Alternative Case Organic AD Feedstocks
Types/Materials Tons/Year
Sludges 16,182
Organic Industrial Wastes 16,650
Food Waste 2,934
Yard Waste 362
Total 36,128
B1471
Section 5
For purposes of the AD facility cost analysis, the Base Case has been characterized as
a Large AD facility and the Alternative Case as a Mid-Sized AD facility. Provided
below is a table that summarizes the materials process flows for these two facility
options.
Table 5.3
Material Process Flows
The material process flows identified above for the Mid-Sized Facility includes the
following assumptions:
produces approximately 225,000 cubic feet/day of biogas; and
produces 49.3 billion Btu/year of energy assuming 600 Btu/cubic feet of biogas.
The material process flows identified above for the Large AD Facility includes the
following assumptions:
produces approximately 404,700 cubic feet/day of biogas; and
produces 88.6 billion Btu/year of energy assuming 600 Btu/cubic feet of biogas.
The material process flows identified above also include the overall following
assumptions:
net KWh calculated by subtracting parasitic electrical requirements from
projected gross electricity produced;
quantities of digestate produced totals approximately 92% of quantity of inputs;
digestate is composted of approximately 25% fiber and 75% filtrate by weight;
and
the net thermal MBtu is calculated by subtracting the digester's parasitic heating
requirements from projected gross thermal MBtu produced.
5.2 Methodology
To complete the potential AD Facility cost analysis, we undertook the following steps:
1. Developed an integrated materials flow and financial model to project energy
production, materials flow, facility construction and operation, costs, and
anticipated revenues;
2. Reviewed AD facility survey results to estimate per ton installed capital costs;
3. Evaluated per ton installed capital costs to determine economies of scale
associated with varying AD facility sizes;
4. Calculated projected capital costs for construction and installation of a Mid-Sized
AD Facility and a Large AD Facility;
5. Developed conceptual engineering cost estimates for both Mid-Sized and Large
AD Facilities as a comparison to the calculated projected capital costs;
6. Identified the scope of the revenues and expenses associated with an AD Facility;
7. Developed a set of financial pro formas for a twenty-year planning period for both
AD Facility scenarios;
8. Conducted sensitivity analyses to identify critical variables; and
9. Characterized the financial results to determine the financial viability of the
proposed project.
per ton costs. As discussed in Section 2, a fairly strong correlation was found
reflecting that larger AD facilities tend to capture benefits of economies of scale.
The results of the multiple regression analysis were used to estimate "turn-key"
installation costs of the identified facility scenarios. To simplify the analysis, the size
of the facilities have been rounded to equal 36,000 TPY and 69,000 TPY. The results
of the analysis as it applies to the two potential facility scenarios are provided below in
Table 5.4.
Table 5.4
Projected AD Facility Installation and Construction Costs
Survey Analysis
($)
Mid-Size Large
Conceptual level engineering cost estimates were developed for both the Mid-Size and
Large AD Facility scenarios. Key assumptions included:
no direct costs for land for facility site;
two-stage, high-solids, dry, continuous AD process utilized;
hydrogen sulfide scrubber used for gas treatment;
860 kW diesel engine for converting biogas to energy;
step-up transformers for electricity;
unenclosed tipping areas; and
indirect costs limited to engineering, site evaluation, and start-up support.
Provided below in Table 5.5 are the conceptual level engineering costs estimates for
the Large AD Facility.
Table 5.5
Large AD Facility
Conceptual Level Cost Estimate
Description Total Amount
Indirect Costs
Engineering 307,050
Construction Management 54,000
Site Evaluation 13,575
Start-up Support 165,025
Total 539,650
Procurement
Valves and Specialties 1,579,177
Transformers 40,829
Control Panel 304,155
Mixers 750,888
Water Heater and Pumps 167,943
CHP Unit 1,561,575
Tanks 3,573,277
Gas Storage and Treatment 2,028,074
Instrumentation 621,956
Total 10,627,874
Construction
General 954,840
Electrical 344,779
Mechanical 967,612
Total 2,267,231
Total Construction Costs 13,434,755
Contingency 806,085
Total Installed Cost 14,240,840
Without the contingency factor, the conceptual level engineering cost estimates are
within 5% of the estimate developed using multiple regression. The Large AD
Facility conceptual level engineering cost estimate reflected a total of $14.2 million
for installed capital costs as compared to $12.8 using the survey results analysis.
Provided below in Table 5.6 is the conceptual level engineering cost estimates for the
Mid-Sized AD Facility.
Table 5.6
Mid-Sized Facility
Conceptual Level Cost Estimate
Description Total Amount
Indirect Costs
Engineering 192,500
Construction Management Labor 40,000
Site Evaluation 7,950
Start-up Support 113,700
Total 354,150
Procurement
Valves and Specialties 1,058,110
Transformers 26,423
Control Panel 254,426
Mixers 475,101
Water Heater and Pumps 115,508
CHP Unit 908,950
Tanks 2,104,520
Gas Storage and Treatment 1,457,671
Instrumentation 406,690
Total 6,807,399
Construction
General 616,350
Electrical 281,750
Mechanical 715,248
Total 1,613,348
Total Construction Costs 8,774,897
Contingency 658,117
Total Installed Cost 9,433,014
Without the contingency factor, the conceptual level engineering cost estimates are
within 2.5% of the estimate developed using multiple regression. The Mid-Sized
Facility conceptual level engineering cost estimates reflected a total of $9.4 million for
installed capital costs as compared to $9.0 million using the survey results analysis.
The detailed cost estimates for both conceptual facilities are included in the Appendix
for reference.
The total AD Facility costs for the Mid-Size and Large AD facility scenarios were
then incorporated into the financial pro formas to evaluate the financial viability of the
projects.
was assumed utilization of these materials was not likely to generate either revenues or
expenses. If these materials needed to be land applied, an additional $10 to $15 a ton
would need to be added to the overall operating expenses.
As for the filtrate, it was assumed that filtrate that is not reused as make-up water
would be conveyed to the Cedar Rapids Water Pollution Control Facilities (CRWPC)
for treatment and disposal.
As for labor, the two facility scenarios will have different staffing requirements. Both
will require a facility manager coupled with a set of laborers. The analysis assumes
$25 an hour for a manager position and $16 an hour for laborer positions. Both of
these estimates assume approximately 30% to 40% of the hourly rate for benefits. For
the Large AD Facility, the analysis assumes the need for one manager and four
laborers. For the Mid-Size AD Facility, the analysis assumes the need for one
manager and two laborers. This estimate is based on staffing requirements for similar
size AD facilities in Europe and requirements for similar types of solid waste facilities
in the United States.
As for the engine plant, the 1.25¢ kWh is a reasonable estimate based on operating
similar methane-to-energy equipment at landfill gas (LFG)-to-energy facilities. The
type of engines to be used at the AD facility will be very similar. The cost estimate is
based on actual LFG-to-energy facility operating costs.
As for the digester plant operations and maintenance costs, 2.25% of capital costs are
based on actual operating costs of similar AD facilities in Europe.
A 10% contingency factor has been included because these are considered planning
level expenses.
Table 5.7
Pro Forma Operating Results
PV Profit (Loss)
($000)
Large AD Facility Mid-Size AD Facility
With Electric W/O Thermal With Electric W/O Thermal
Power and Energy Power and Energy
Thermal Energy Revenues Thermal Energy Revenues
Revenues Revenues
The results of the PV analysis reflect a positive net cash flow for the Large AD
Facility when revenues are included for the sale of electricity and thermal energy
revenues.
Table 5.8
AD Facility Cost Analysis Summary1
Large Facility Mid-Sized Facility
Worst Case Expected Case Best Case Worst Case Expected Case Best Case
20-Year 20-Year 20- 20-Year 20- 20-Year 20- 20-Year 20- 20-Year 20- 20-Year
PV Profit/ton Year Profit/ton Year Profit/ton Year Profit/ton Year Profit/ton Year Profit/ton
Profit ($/ton) PV ($/ton) PV ($/ton) PV ($/ton) PV ($/ton) PV ($/ton)
($000) Profit Profit Profit Profit Profit
($000) ($000) ($000) ($000) ($000)
Without Thermal Energy Revenues
Base Assumptions NA NA (2,187) (1.11) NA NA NA NA (4,223) (4.08) NA NA
Variations in Inflation Rate [2] (4,658) (2.36) (2,187) (1.11) (951) (0.48) (5,738) (5.54) (4,223) (4.08) (3,465) (3.34)
Present Value Rate [3] (5,075) (2.57) (2,187) (1.11) (321) (0.16) (5,666) (5.47) (4,223) (4.08) (3,303) (3.19)
Waste Stream Growth Rate [4] (6,155) (4.25) (2,187) (1.11) 367 0.16 (6,298) (8.30) (4,223) (4.08) (2,888) (2.37)
Utility Rate Escalation [5] (2,450) (1.24) (2,187) (1.11) (1,733) (0.88) (4,372) (4.22) (4,223) (4.08) (3,966) (3.83)
Tip Fee Escalation [6] (3,816) (1.93) (2,187) (1.11) 644 0.33 (5,077) (4.90) (4,223) (4.08) (2,740) (2.64)
Poor Economic Conditions [7] (5,209) (3.60) (2,187) (1.11) NA NA (5,920) (7.80) (4,223) (4.08) NA NA
Strong Economic Conditions [8] NA NA (2,187) (1.11) 1,620 0.70 NA NA (4,223) (4.08) (2,169) (1.78)
The variable having the most significant financial impact on the operating results was
"waste stream growth”. The analysis reflects that with zero percent growth in the
waste stream, the Large and Mid-Size plants may not be financially viable. Second,
the exclusion of revenues from the sale of thermal energy has a significant impact on
the operating results. Interestingly, varying the electric energy revenue rate has only
limited impact on the net PV over the 20 year planning period.
5.3 Summary
Utilizing the base assumptions as outlined in the "Expected Case", the project
operating results reflect a self-sustaining project at the Large Facility level with
thermal revenues. As for the Mid-Size facility, the project operating results reflect a
net loss both with and without thermal revenues. A summary of the net PV analysis
on a per ton basis is provided below in Figures 5.1, 5.2, and 5.3.
Figure 5.1
Bluestem Solid Waste Agency
Anaerobic Digestion Feasibility Analysis
Present Value of Projected 20-Year Profit/ton
4.00
2.00
-
($)
(2.00)
(4.00)
(6.00)
(8.00)
Thermal Revenues and Electricity at 3.1 ¢/kWh No Thermal Revenues and Electricity at 3.1 ¢/kWh
Figure 5.2
Bluestem Solid Waste Agency
Anaerobic Digestion Feasibility Analysis
Present Value of Large AD Facility 20-Year Profit/ton
4.00
2.00
-
($)
(2.00)
(4.00)
(6.00)
(8.00)
Thermal Revenues and Electricity at 3.1 ¢/kWh No Thermal Revenues and Electricity at 3.1 ¢/kWh
Figure 5.3
Bluestem Solid Waste Agency
Anaerobic Digestion Feasibility Analysis
Present Value of Mid-Sized Facility 20-Year Profit/ton
4.00
2.00
-
($)
(2.00)
(4.00)
(6.00)
(8.00)
Thermal Revenues and Electricity at 3.1 ¢/kWh No Thermal Revenues and Electricity at 3.1 ¢/kWh
5-12 R. W. Beck
POTENTIAL AD FACILITY COST ANALYSIS
Because the project is likely to generate revenue through a per ton tip fee charge for
materials received, one additional analysis was undertaken. The total revenues for the
20-year planning period were compared to the total annual costs. To generate
adequate revenues with the expected case assumptions, a set of tip fees were
calculated.
Overall, the average tip fees needed for a revenue-neutral project are characterized in
Table 5.9.
Table 5.9
Revenue-Neutral Tip Fee
($/ton)
The tip fees ultimately selected must be at a level to economically attract the needed
waste streams
6.1 Overview
Siting of a solid waste management facility in the Bluestem service area requires
assessing which local and state regulations apply and how they apply to this potential
project. Because AD facilities using MSW as feedstock do not presently operate in
Iowa, there is no specific precedent serving either local or state governments
surrounding the issue of siting and permitting of this type of solid waste facility.
This section of the report provides a preliminary overview of applicable state and local
governmental siting and permit-related requirements.
B1471
Section 6
Figure 6.1
Critical to the financial viability of the AD project is access to markets for the co-
products (e.g., digestate, biogas) of the AD process. Per discussions with CRWPC
staff, it is estimated that CRWPC uses $5.5 to 6M of power annually. Total power
costs represented approximately 15% of total operating costs in the 2003 calendar
year. As for natural gas, the CRWPC facilities use biogas from their own treatment
processes to displace their own natural gas needs from external sources. Locating an
AD facility adjacent to the CRWPC facilities and generating electricity that could be
used for CRWPC is an attractive option.
The types of facilities required to obtain a Title V permit include the sources subject to
the following:
acid rain provisions;
new source performance standards;
natural emission standards for hazardous air pollutants; and
air pollutants.
In addition, solid waste incinerators are required to obtain a Title V permit. Some
sources of emissions also are required to obtain a Title V permit if they are considered
a "major" source of emissions. A major source is one that exceeds the following
thresholds:
more than 100 tons/year of any air pollutant;
more than 10 tons/year of any individual hazardous air pollutant; and
more than 25 tons/year of all hazardous air pollutants combined.
A detailed review of Title V requirements is recommended upon moving forward with
the development of the AD facility. A Title V permit may be necessary. More
detailed calculations as related to likely emissions will be necessary to determine if
specific thresholds are exceeded. Moreover, the AD facility owner/operator may
choose to obtain a voluntary Title V operating permit.
6.5 Summary
Overall, the uniqueness of an AD Facility will likely require local and state regulators
to revisit solid waste facility regulations. Additional legal review of these provisions
is recommended prior to initiating the siting and permitting process.
7.1 Overview
The purpose of this section of the report is to provide an overview of the impact on the
Bluestem Integrated Solid Waste Management System (System) as a result of the
addition of an AD facility component. The impacts may be measured in terms of
quantities diverted and overall system costs.
B1471
Section 7
facility component by evaluating the net PV profit (loss) independent of the existing
system.
The facility scenarios project diversion of a small quantity of additional materials from
being landfilled. The facility scenarios focus on quantities of materials primarily
being composted and land applied. Therefore, any changes in landfilling costs will be
negligible. In addition, the facility scenarios target materials for collection assuming
per ton disposal costs that are consistent with the existing tip fees for the individual
materials (i.e., compost/sludges $15.00/ton; food waste $36.50/ton; and yard waste
$15.00/ton). As a result, no additional costs are likely to be incurred for the collection
and transportation of the materials to the AD facility, except for any incremental costs
for transportation to the actual facility site.
The greatest impact on System costs would likely be at the existing composting
facility. It is estimated that approximately 35,000 TPY less materials may be
composted if the AD facility was developed. However, potential compost operations
savings are likely to be offset with the anticipated growth in the industrial organic
waste stream. The potential growth in the industrial organics is likely to ensure the
compost facility is utilized to maximum capacity. As a result, long term compost
facility operations savings are not anticipated, but some initial operations cost savings
may accrue.
7.4 Summary
The AD Facility component offers flexibility to the Agency's System which is critical
for long term program viability. The overall cost impacts of adding this component to
the System are anticipated to be minimal, unless alternative facility scenarios are
considered that target materials presently being landfilled.
8.1 Introduction
One of the key items related to the implementation of any technology is a life cycle
assessment (LCA). An LCA is a technique where the inputs and outputs of an activity
are systematically identified and quantified from the extraction of raw materials from
the environment to their eventual assimilation back into the environment. These flows
are then assessed in terms of their potential to contribute to specific environmental
impacts.
The LCA concept dates from the 1960s, and early studies concentrated on the use of
energy and materials in the manufacture of products. More recently, the focus of
researchers has broadened to include a wide variety of environmental concerns
including global warming, acidification, ozone depletion and eutrophication.
By taking the comprehensive life cycle approach, one can characterize the
environmental advantages and disadvantages of alternatives by taking into account
upstream and downstream consequences. The systems approach of LCA requires
assessment of a process in terms of a 'functional unit' - generally a unit of waste
handled for waste management operations.
With respect to the analysis for this report, the scope of the LCA is limited to the
materials balance, the net energy balance, and the air emissions that are likely to be
associated with an AD plant processing 69,000 tons/year of the organic fraction of
MSW (OFMSW).
B1471
Section 8
Table 8.1
Materials Balance
Inputs Unit Annual %
Feedstock Tons 68,960 100%
Recognizing the limited information available on its exact composition, the overall
feedstock is calculated to have a TS concentration of around 24%, or approximately
120,000 pounds/day of solid matter. With an average VS concentration of around
87% of total solids (TS), it is estimated that the total daily volatile solids (VS)
production is around 102,000 lb/day. It was also assumed that the AD facility would
be capable of VS destruction potential of 50%, and that the average conversion into
biogas was 5.1 ft3/lb VS. Biogas production was estimated to approximately 400,000
ft3/day. Further assuming that there are 600 BTU/ft3 of biogas, the AD plant is
capable of manufacturing 87,800 million BTU of methane annually. The sum of
methane, CO2 and hydrogen sulfide (H2S), fiber, and filtrate compose the outputs.
1
Gushee, D. (1976). Energy Accounting as a Policy Analysis Tool. Congressional Research Service,
Library of Congress, Washington, DC.
Table 8.2
Net Energy Balance
Energy Balance
Outputs Inputs (Outputs less
M BTU/Yr M BTU/Yr Inputs)
M BTU/Yr
Methane 87,800
Soil Conditioner 9,700
Electricity 4,600
Thermal Energy 5,500
Totals 97,500 10,100 87,400
The methane represents the gross amount of energy recovered from the anaerobic
process. The energy used for manufacturing nitrogen fertilizer and phosphate is based
on information provided by the Fertilizer Institute.2 It requires approximately 22,200
BTU to produce a pound of nitrogen and 4,200 BTU for a pound of phosphate. More
than 90% of the energy in the applied fertilizer is in the form of nitrogen, which is
manufactured almost completely from natural gas. The energy embodied in phosphate
includes 47% electricity, 27% diesel, and 26% natural gas. This calculation serves as a
surrogate for energy value of the soil conditioner. Thus, the total energy outputs
associated with the methane and soil conditioner are 97.5 M BTU/yr.
The required energy inputs are the electrical energy required for items such as pumps
and the thermal energy required for digester heating. As detailed in other sections of
this report, the digester is assumed to generate electricity as the end-use application of
using the biogas. A conventional internal combustion cogeneration generator used for
electricity production is assumed to have an average conversion efficiency of 35%,
thus having a heat rate of 8,975 BTU/kWh. Assuming a 4.4 kWh/ton electrical
requirement suggests that around 4.6 M BTU/year in parasitic electricity is required.
Assuming an average temperature differential of 40°F/ton of feedstock is required to
bring the material up to its desired temperature suggests that around 5.5 M BTU/year
in parasitic heating is required. Thus, the total energy inputs for the hypothetical AD
plant are estimated to be 10.1 M BTU/year.
Overall, the hypothetical AD plant is estimated to have a positive net energy balance
of around 87,400 M BTU/yr as shown in Table 8-2.
2
Reported in Shapouri, H., J. Duffield. and M. Graboski. (1995). Estimating the Net Energy Balance
of Corn Ethanol. U.S. Department of Agriculture, Economic Research Service, Office of Energy.
Agricultural Economic Report No. 721.
Table 8.3
AP-42 Method Air Emissions Estimator
Parameter Quantity Units
Biogas Produced 400,000 SCF/day
System Operation 365 days/year
Annual Biogas Production 146,000,000 SCF Year
Biogas Specific Volume 14.946 SCF/pound
Biogas Density 0.0669 pound/SCF
Annual CH4 Production 2,035 tons/year
Annual CO2 Production 3,088 tons/year
Biogas H2S Content 2,500 ppmv
Annual H2S Production 17.74 tons/year
SO2 Emission from H2S 1.78 pound/pound H2S
Potential Annual SO2 Production from H2S 31.54 tons/year
H2S Control YES
Control H2S Content 300 ppmv
Control Annual SO2 Production from H2S 3.79 tons/year
SO2 Emission Rate/AP-42 0.60 pound/million SCF
SO2 Emitted Rate/AP-42 0.04 tons/year
Total Annual Control SO2 Emitted 3.83 tons/year
Particulate Emission Rate/AP-42 13.70 pound/million SCF
Total Annual Particulate Emissions 1.00 tons/year
NOx Emission Rate/AP-42 140.00 pound/million SCF
Total Annual NOx Emissions 10.22 tons/year
CO Emission Rate/AP-42 35.00 pound/million SCF
Total Annual CO Emissions 2.55 tons/year
Table 8.4
GHG Effect Coefficients (100 Years)
Carbon dioxide, methane (CH4), chlorofluorocarbons, and nitrous oxide (N2O) have
varying potential to re-radiate heat. The coefficients above provide a means to
uniformly measure this potential. Carbon dioxide is considered a reference gas for
measurement of heat trapping potential. Using the coefficients provided above, the
global warming potential (GWP) for these various concentrations of GHG can be
calculated. The calculation of the GWP is based on understanding the fate of the
emitted gas and the heating effect associated with the amount remaining in the
atmosphere.
of methane to generate electricity. Therefore, a modified life cycle cost analysis can
be developed.
The AD process can be characterized as including materials collection, processing,
energy recovery, and reuse of compostables. The process flow diagram below
represents the various steps typically associated with the AD process. Of the various
technologies reviewed, this diagram is most similar to the Valorga dry, single-step AD
process.
Process Flow Diagram 1
Organic
OrganicGenerators
Generators
Biowaste/MSW
Biowaste/MSW
Pre-Processing
Pre-Processing Refuse
Refuse
Biomass
Biomass
Mixing
Mixing
Diluent
Diluent Steam
Steam
Pumping
Pumping
Input
Input Digester
Digester
Digested
Digested
Material
Material
Pressed
Pressed
Process
ProcessWater
Water Pressing
Pressing Material
Material
Belt-Filter
Belt-Filter Filter
Filter Cake
Cake Composting
Composting
Excess
Excess Process
Process
Water
Water
Refining
Refining Compost
Compost (raw)
(raw) Composting
Composting
Composting
Composting
Compost
Compost Refining
Refining Residue
Residue Losses
Losses
1 Represents a process similar to the Valorga International AD process.
Table 8.5
Greenhouse Gas Emissions
MTCE/Tons of MSW Managed
CO2 CO2 CH4 N2O Total per
(fossil) (sequestered) Ton
Materials Collection .006 - - - .006
Source: Assessment of the Effect of MSW Management on Resource Conservation and Greenhouse Gas Emissions, R. W. Beck, 1999.
The AD process itself generates methane, CO2, water and hydrogen sulfides. Table
8.3 included estimates of the tons/year of each of these materials. These estimates can
be converted into MTCE per ton of MSW managed. Provided below is the calculated
MTCE for the AD process, excluding the composting and energy recovery offsets.
Table 8.6
Greenhouse Gas Emissions
MTCE/Tons of MSW Managed
CO2 CO2 CH4 N2O Total per
(fossil) (sequestered) Ton
AD Process .011 - .15 - .16
The other co-product, digestate, is then separated into fiber and water. The fiber can
then be composted and reused as soil conditioner. Provided below are the composting
MTCE values. The components of composting include equipment use, and
decomposition emissions.
Table 8.7
Greenhouse Gas Emissions
MTCE/Tons of MSW Managed
CO2 CO2 CH4 N2O Total per
(fossil) (sequestered) Ton
Composting .0023 -.083 .0001 .0001 -.080
Source: R. W. Beck, 1999.
Table 8.8
Greenhouse Gas Emissions
MTCE/Tons of MSW Managed
CO2 CO2 CH4 N2O Total per
(fossil) (sequestered) Ton
Electricity Production -.028 - -.002 - -.030
Source: R. W. Beck, 1999.
As a result, the total MTCE for the AD process as characterized above can be
calculated by summing the various activities characterized above. Table 8.9 provides
the overall estimate.
Table 8.9
Greenhouse Gas Emissions
MTCE/Tons of MSW Managed
CO2 CO2 CH4 N2O Total per
(fossil) (sequestered) Ton
Collection .006 - - - .006
AD Process .011 - .15 - .16
Composting .0023 -.083 .0001 .0001 -.080
Electricity Production -.028 - -.002 - -.030
Total .045 -.083 .14 .0001 .056
Overall, the process has an impact on global warming comparable to landfilling with
recovery of gas. The negative values represent MTCE precluded from being emitted
and positive value represent emitted MTCE. The table below reflects the results for
the various other solid waste management methods.
Table 8.10
Greenhouse Gas Emissions From MSW Management
Metric Tons Of Carbon Equivalent (Mtce) Per Ton Of MSW Managed
CO2 Co2 CH4 PFCS N2O Total Per
(Fossil) (Sequestered) Ton
Incineration -0.078 -0.0094 0.010 -0.077
Landfilling, type A 0.0053 -0.10 0.29 0.0002 0.20
Landfilling, type B 0.0053 -0.10 0.15 0.0002 0.055
Landfilling, type C -0.023 -0.10 0.13 0.0002 0.0053
Composting, Total Yard Waste 0.0023 -0.083 0.0001 0.00001 -0.080
Composting, MSW 0.0025 -0.12 0.0001 0.00001 -0.12
Recycling, Collection 0.014 0.0002 0.0008 0.015
Recycling, MRF 0.0072 0.0004 0.00004 0.0076
Recycling, PET -0.47 0.001 0.0003 -0.47
Recycling, HDPE -0.38 0.001 0.0003 -0.38
Recycling, OCC 0.052 -0.73 0.0001 0.0001 -0.68
Recycling, ONP -0.21 -0.73 0.00001 0.0001 -0.94
Recycling, Steel/Tin Cans -0.32 0.0001 -0.005 -0.32
Recycling, Aluminum -3.5 -0.18 -0.70 -0.034 -4.4
Recycling, Glass -0.056 -0.017 0.0001 -0.074
Source Reduction -0.33 -0.014 -0.004 -0.35
Source: R. W. Beck, 1999.
As reflected above, the largest MTCE release on a per ton basis results from
landfilling. The greatest per ton credits occur with recycling and source reduction. By
material, the largest MTCE credits result from recycling aluminum, ONP, and OCC;
and source reduction of office paper and plastics. The AD process offers GWP
benefits by reducing the overall quantities of greenhouse gases that would otherwise
be emitted if the methane from decomposition was not recovered.
9.1 Introduction
The objective of this section is to identify potential funding sources for moving
forward with the planning and development of an AD project. The potential funding
sources are likely to be directly related to the overall anticipated environmental and
economic benefits of the project. This is not intended to be an exhaustive survey of
federal and state funding opportunities, but an initial review of potential opportunities.
1
The term 'biomass' means any organic matter that is available on a renewable or recurring basis
(excluding old-growth timber), including dedicated energy crops and trees, agricultural food and feed
crop residues, wood and wood wastes and residues, aquatic plants, grasses, residues, fibers, and animal
wastes, municipal wastes, and other waste materials.
B1471
Section 9
2
The Biomass Research and Development Technical Advisory Committee (2002). Roadmap for
Bioenergy and Biobased Products in the United States. Available at: http://www.bioproducts-
bioenergy.gov/pdfs/FinalBiomassRoadmap.pdf
3
The entire DOE FY04 budget can be accessed at http://www.mbe.doe.gov/budget/04budget/
4
The BAMF program can be accessed at:
http://www.eere.energy.gov/femp/financing/superespcs_biomass.cfm
5
IWG program information can be accessed at: http://www.epa.gov/oswer/IwgPilotInitiative.htm
the university. The City of Boulder is interested in testing the in-vessel composting
technology as a potential component to its planned municipal composting operation.
The pilot program has potential to lead to a large-scale municipal food collection
program that could set a precedent for other urban food waste diversion programs.
The IWG usually has two review panels each fiscal year - one in the Spring and one in
the Fall. Spring proposals are typically due in April, and Fall proposals are typically
due in November or December.
6
NCER program information can be accessed at: http://es.epa.gov/ncer/about/
7
EPA Region 7 information can be accessed at:
http://www.epa.gov/Region7/citizens/cbep/resources.htm
8
The Iowa DNR Energy & Waste Management Bureau can be accessed at:
http://www.state.ia.us/dnr/energy/MAIN/renewable/incentives.html#AllTechnbologies
9
Iowa DNR grant information can be accessed at:
http://www.state.ia.us/dnr/organiza/wmad/wmabureau/solidwaste/swap/index.html
10
The Iowa Energy Center: http://www.energy.iastate.edu/funding/gp-index.html
11
Alternate Energy Revolving Loan Program: http://www.energy.iastate.edu/funding/aerlp-index.html
zero-percent interest loans for up to one half of the project cost, up to a maximum of
$250,000. Residential, commercial and industrial sectors are eligible. Funding is
awarded during a specific grant cycle according to the following percentages: solar - 5
percent of available funds; methane - 30 percent; biomass - 20 percent; small wind
(<10kW) - 10 percent; large wind (>10kW) - 20 percent; and hydropower - 15 percent.
9.7 Summary
Based on the review of the funding sources outlined above, the likelihood of federal
support for an AD project from existing appropriations is limited. For example, the
DOE FY04 Biomass Program budget has a proposed reduction of almost 19%
compared to its FY03 budget. The FEMP BAMF Program may be a potential funding
source, especially if Bluestem could partner with a federal agency on the project.
Other options to consider would be to expand the activities of FEMP to allow state and
local agencies the opportunity to participate. One other option to consider is engaging
Linn County's Congressional delegation for a direct earmark to the project.
As for the EPA, both the IWG and NCER are potential funding sources. Additional
discussions are recommended with representatives of both programs to determine
potential interest in AD projects. For funding directly related to AD facility design,
construction, and operation, the Project Team recommends further investigation of the
Iowa Department of Natural Resources’ Energy and Waste Management Bureau's
SWAP Program and the Iowa Energy Center's Alternate Energy Revolving Loan
Program.
Based on the information gathered and analysis conducted, Beck characterizes the
following findings:
10.1 Technology
Anaerobic digestion is the decomposition of organic matter without oxygen
resulting in volume reduction and the generation of biogas (i.e., methane) and
digestate (i.e., fiber and water).
Anaerobic digestion is being effectively used in several locations throughout
Europe to manage the organic fraction of municipal solid waste (OFMSW), yard
waste, food wastes, organic industrial wastes, sludges, and manures.
Wet digestion (15% or less total solids) is generally used with co-digestion of
organic materials and liquid substrates such as manures/biosolids.
Dry digestion (15% to 35% total solids) is generally used for the digestion of the
OFMSW.
10.2 Feedstock
A written survey of commercial/industrial/institutional organic waste generators
in the Bluestem service area reflected that most of the organics generated are
being diverted from disposal.
Nearly 15% to 25% of the solid waste being disposed can be characterized as
organic wastes and may be available for use as a feedstock. However, most of
this fraction of the waste stream is not presently being source separated and would
need to be directed to an AD facility using financial incentives or regulatory
changes.
Two potential sized AD facilities – 69,000 TPY and 36,000 TPY should be
considered for future analysis.
10.3 Costs
Capital costs for the large AD facility are estimated to range from $12.8 to $14.2
million.
Capital costs for the mid-sized facility are estimated to range from $9.0 to $9.4
million.
B1471
Section 10
The net present value (PV) over a 20 year planning period calculating the PV of
the revenues less the PV of the operating and amortized costs results in a positive
cash flow for a Large AD facility. This assumes revenues from both electric
power and thermal energy sales.
The net present value over a 20 year planning period results in a negative cash
flow for a Large AD facility, assuming no thermal energy revenues. Similarly,
the Mid-Sized Facility offered a negative cash flow with and without thermal
energy revenues.
Growth in the waste stream over the 20 year planning horizon has the most
significant impact of any variables analyzed as part of a sensitivity analysis.
Varying the electric energy revenue rate has only a limited impact on the net PV
over a 20 year planning period.
An average tip fee of $14.43 - $16.73 per ton for the Large AD Facility scenario
offers an opportunity for project development with adequate revenues to cover
projected expenses over a 20 year planning horizon.
An average tip fee of $18.91 to $21.37 per ton for the Mid-Sized AD Facility
scenario offers an opportunity for project development with adequate revenues to
cover projected expenses over a 20 year planning horizon.
Biogas: The methane and carbon dioxide produced as a result of anaerobic digestion
or degradation. The gas can be used for producing heat and electricity, or successfully
compressed for use as an alternative transport fuel.
Biowaste: Also known as “green waste”, it is the organic fraction of the waste stream.
Continuously Stirred Tank Reactor (CSTR): A complete mix tank digester that
operates at a steady rate with continuous flow of reactants and products. A CSTR
creates uniform composition throughout the reactor.
Grey Waste: The residue that remains after source separating the organic fraction
from MSW. Generally, grey waste has a lower biogas potential because the easily
digestible fraction has been removed.
B1471
Glossary
Mesophilic Digestion: The digester is heated to 30-35°C and the feedstock remains
in the digester typically for 15 to 30 days. Mesophilic digestion tends to be more
robust and tolerant than the thermophilic process, but gas production is generally less
and larger digestion tanks are required.
Organic fraction of MSW (OFMSW): The portion of the municipal solid waste
(MSW) stream that contains organic materials.
Organic industrial wastes (OIW): Organic wastes that are generated by the
industrial, commercial, or institutional sector, as opposed to residential organic waste.
Source Separation: Separating organics from the MSW stream at the source (i.e., at
the home or business) before collection.
Thermophilic Digestion: The digester is heated to at least 55°C and the residence
time is typically 12 to 14 days. Thermophilic digestion systems typically offer higher
methane production, faster throughput, and better pathogen control, but require more
capital intensive technology, greater energy input, and a higher degree of operation
and monitoring.
Total Kjeldahl nitrogen (TKN): The sum of organic nitrogen and ammonia in a
water body. Measured in milligrams per liter (mg/L). High measurements of TKN
typically results from sewage and manure discharges to water bodies.
Total Solids (TS): Dissolved and suspended solids in water. Higher concentrations
of suspended solids can serve as carriers of toxics, which readily cling to suspended
particles. Sources of total solids include industrial discharges, sewage, fertilizers, road
runoff, and soil erosion. Total solids are measured in milligrams per liter (mg/L).
Volatile Solids (VS): The organic fraction of Total Solids (TS), of which a portion is
converted into biogas.
2 R. W. Beck B1471
Appendix A
Anaerobic Digestion Facility Survey
General Information
Appendix A Page 1
Description of the Main Substrates
Amount per Year (in tons or m3) ………………… ………………… ………………… ………………… …………………
Pre-treatment
Sieving/Separation
Size reduction
Aerobic pre-treatment
Hygienization
Dehydration
None
Other ………. ………. ………. ………. ……….
Composition
……...… % ……...… % ……...… % ……...… % ……...… %
DM-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
……...… % ……...… % ……...… % ……...… % ……...… %
VS-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
COD ……...… g/l ……...… g/l ……...… g/l ……...… g/l ……...… g/l
Remarks
Appendix A Page 2
Upgrading and Utilization of the Digestate
Appendix A Page 3
Single Stage Digestion
Digestion Digestor(s)
Dimensioning
Number of digestors …………………
Input Material
Solid (> 15% TS)
Consistency
Liquid (=< 15% TS)
Maximum diameter …………….. mm
Type of digester
Operation Batch / Continuous
Digestion temperature ………………… °C
Make & Type of digester ……………..
Provider …………………
Internal or external heat exchanger yes/no
Mixing
Mixing with compressed biogas
Mechnaical Stirrer
Hydraulic stirring
Other ……………...........
None
Remarks
Appendix A Page 4
Double Stage Digestion
Remarks
Appendix A Page 5
Biogas Utilization
- Total installed power : .......................... kWel. - Total installed power : .......................... kWth.
- Gross electricity production : …………….. kWh - Gross heat production : …………….. kWh
- Utilization of produced electricity : - Utilization of produced heat :
Sale to third party …………….. kWh Sale to third party …………….. kWh
Self-consumption …………….. kWh Self-consumption …………….. kWh
Remarks
Appendix A Page 6
Economy
Investment Cost
Amount (Unit)
Gross Investment Cost ........................
thereof subsidies …………………..
thereof auto-construction (cost savings) ........................
Part of Plant
Digester(s) ........................
Upgrading and utilzation of biogas ........................
Other ………………..
Income
Amount (Unit)
Electricity …..……………/ kWh
Heat …………../ kWh
Other utlization of biogas …………/kWh or /m3
Digestate/Composte …………/t or /m3
Gate fees
Substrate 1 :……………….. …………/t or /m3
Substrate 2 :………………….. …………/t or /m3
Substrate 3 : ………………….. …………/t or /m3
General Tipping fees …………/t or /m3
Subsidies/Tax monney ........................
Other:........................... ........................
Operation Cost
Amount (Unit)
Operation and maintenance; if possible: - labor cost ........................
maintenance cost
Capital cost ........................
Other ........................
Amount (Unit)
Per Ton ………………
Page 7
Appendix A
Appendix B
Completed Surveys from Anaerobic Digestion
Facilities
ABG Gmbh
General Information
Amount per Year (in tons or m3) 34'000 t 6'000 t ………………… ………………… …………………
Pre-treatment
Sieving/Separation
Size reduction X X
Aerobic pre-treatment X X
Hygienization X X
Dehydration X
None
Other ………. ………. ………. ………. ……….
Composition
45 % 60 % ……...… % ……...… % ……...… %
DM-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
54 % 65 % ……...… % ……...… % ……...… %
VS-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
COD ……...… g/l ……...… g/l ……...… g/l ……...… g/l ……...… g/l
Remarks
a label product X RAL Gütezeichen 256/1 X RAL Gütezeichen 256/1 X RAL Gütezeichen 256/1 ......................
Other ………………… ………………… ………………… …………………
Remarks
Digestion Digester(s)
Dimensioning
Number of digesters 3
Input Material
Remarks
Remarks
Jährliche Energiebilanz
- Total installed power : 936 kWel. - Total installed power : .......................... kWth.
- Number of generators : 2
- Gross electricity production : 6'000'000 kWh - Gross heat production : 11'000'000 kWh
- Utilization of produced electricity : - Utilization of produced heat :
Sale to third party 6'000'000 kWh Sale to third party ………….... kWh
Self-consumption …………….. kWh Self-consumption 8'000'000 kWh
Remarks
Investment Cost
Amount (DM)
Gross Investment Cost Fermentation + Composting 32 Mio.
thereof subsidies …………………..
thereof auto-construction (cost savings) ........................
Part of Plant
Digester(s) ........................
Upgrading and utilization of biogas ........................
Other ………………..
Income
Amount (€)
Electricity 0.0975 / kWh
Heat …………../ kWh
Other utilization of biogas …………/kWh or /m3
Digestate/Composte -8 /t or /M3
Gate fees
Substrate 1 :……………….. …………/t or /m3
Substrate 2 :………………….. …………/t or /m3
Substrate 3 : ………………….. …………/t or /m3
General Tipping fees …………/t or /m3
Subsidies/Tax money ........................
Other:........................... ........................
Operation Cost
Amount (€)
Operation and maintenance; if possible: - labor cost
maintenance cost
Capital cost ........................
Other ........................
Amount (€)
Per Ton 90/t
Page 7
Questionnaire ABG GmbH
Alfred Müller
General Information
Remarks
Digestion Digester(s)
Dimensioning
Number of digesters 1
Input Material
Remarks
Remarks
Jährliche Energiebilanz
- Total installed power : 220 kWel. - Total installed power : von BHKW kWth.
- Number of generators : 1
- Gross electricity production : 640'000 kWh - Gross heat production : 1'200'000 kWh
- Utilization of produced electricity : - Utilization of produced heat :
Remarks
Investment Cost
Amount (SFr.)
Gross Investment Cost Fermentation + Composting 21,000,000
thereof subsidies none
thereof auto-construction (cost savings)
Part of Plant
Digester(s) ........................
Upgrading and utilization of biogas ........................
Other ………………..
Income
Amount (SFr.)
Electricity 640'000 / kWh
Heat 1'200'000./ kWh
Other utilization of biogas none /kWh or /m3
Digestate/Composte …………/t or /m3
Gate fees
Substrate 1 :……………….. …………/t or /m3
Substrate 2 :………………….. …………/t or /m3
Substrate 3 : ………………….. …………/t or /m3
General Tipping fees …………/t or /m3
Subsidies/Tax money ........................
Other:........................... ........................
Operation Cost
Amount
Operation and maintenance; if possible: - labor cost
maintenance cost
Capital cost ........................
Other ........................
Amount
Per Ton 90/t
Page 7
Questionnaire Alfred Müller
Bachenbülach
General Information
Amount per Year (in tons or m3) 6'900 t 700 t 1'000 t ………………… …………………
Pre-treatment
Sieving/Separation
Size reduction X X X
Aerobic pre-treatment X X X
Hygienization
Dehydration X X X
None
Other ………. ………. ………. ………. ……….
Composition
38 % 22 % 18 % ……...… % 35.5 %
DM-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
68 % 85 % 90 % ……...… % 71 %
VS-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
COD ……...… g/l ……...… g/l ……...… g/l ……...… g/l ……...… g/l
Remarks
Es erfolgt keine kontinuierliche Analyse des Inputmaterials auf deren Zusammensetzung
Digestion Digester(s)
Dimensioning
Number of digesters 2
Input Material
X Solid (> 15% TS)
Consistency
Liquid (=< 15% TS)
Maximum diameter …………….. mm
Type of digester
Operation Continuous
Digestion temperature 55 °C
Make & Type of digester Kompogas ZAF
Provider Bühler AG + Kogas AG
Internal or external heat exchanger yes
Mixing
Mixing with compressed biogas
Mechanical Stirrer X
Hydraulic stirring
Other ……………...........
None
Remarks
Remarks
Jährliche Energiebilanz
- Total installed power : 170 kWel. - Total installed power : 455 kWth.
- Number of generators : 2
- Gross electricity production : 370'000 kWh - Gross heat production : 1'800'000 kWh
- Utilization of produced electricity : - Utilization of produced heat :
Remarks
Investment Cost
Amount (Unit)
Gross Investment Cost ........................
thereof subsidies …………………..
thereof auto-construction (cost savings) ........................
Part of Plant
Digester(s) ........................
Upgrading and utilization of biogas ........................
Other ………………..
Income
Amount (Unit)
Electricity …..……………/ kWh
Heat …………../ kWh
Other utilization of biogas …………/kWh or /m3
Digestate/Composte …………/t or /m3
Gate fees
Substrate 1 :……………….. …………/t or /m3
Substrate 2 :………………….. …………/t or /m3
Substrate 3 : ………………….. …………/t or /m3
General Tipping fees …………/t or /m3
Subsidies/Tax money ........................
Other:........................... ........................
Operation Cost
Amount (Unit)
Operation and maintenance; if possible: - labor cost ........................
maintenance cost
Capital cost ........................
Other ........................
Amount (Unit)
Per Ton ………………
Page 7
Questionnaire Bachenbülach
Braunschweig
General Information
Amount per Year (in tons or m3) ca. 16'000 ………………… ………………… ………………… …………………
Pre-treatment
Sieving/Separation X
Size reduction X
Aerobic pre-treatment X
Hygienization
Dehydration
None
Other ………. ………. ………. ………. ……….
Composition
39 % ……...… % ……...… % ……...… % ……...… %
DM-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
50 - 70 % ……...… % ……...… % ……...… % ……...… %
VS-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
COD ……...… g/l ……...… g/l ……...… g/l ……...… g/l ……...… g/l
Remarks
Digestion Digester(s)
Dimensioning
Number of digesters 2
Input Material
X Solid (> 15% TS)
Consistency
Liquid (=< 15% TS)
Maximum diameter 20 - 30 mm
Type of digester
Operation Batch / Continuous
Digestion temperature ca. 57 °C
Make & Type of digester ……………..
Provider Bühler AG
Internal or external heat exchanger yes
Mixing
Mixing with compressed biogas
Mechanical Stirrer X
Hydraulic stirring
Other ……………...........
None
Remarks
Remarks
Jährliche Energiebilanz
- Total installed power : .......................... kWel. - Total installed power : .......................... kWth.
- Gross electricity production : …………….. kWh - Gross heat production : …………….. kWh
- Utilization of produced electricity : - Utilization of produced heat :
Sale to third party …………….. kWh Sale to third party …………….. kWh
Self-consumption …………….. kWh Self-consumption …………….. kWh
Remarks
Investment Cost
Amount (DM)
Gross Investment Cost 19,743,060
thereof subsidies …………………..
thereof auto-construction (cost savings) ........................
Part of Plant
Digester(s) oben enthalten
Upgrading and utilization of biogas oben enthalten
Other ………………..
Income
Amount (DM)
Electricity …..……………/ kWh
Heat …………../ kWh
Other utilization of biogas 0.20/kWh or /m3
Digestate/Composte …………/t or /m3
Gate fees
Substrate 1 : Biowaste till 06/01 135.--/t or /m3
Substrate 1: Biowaste from 07/01 183.--/t or /m3
Substrate 3 : ………………….. …………/t or /m3
General Tipping fees …………/t or /m3
Subsidies/Tax money ........................
Other:........................... ........................
Operation Cost
Amount (DM)
Operation and maintenance; if possible: - labor cost
maintenance cost 3,572,200
Capital cost 5,076,729
Other 5,076,000
Amount (Unit)
Per Ton ………………
Page 7
Questionnaire Braunschweig
Etat Genève
General Information
Remarks
Digestion Digester(s)
Dimensioning
Number of digesters 1
Input Material
Remarks
Remarks
- Total installed power : .................400 kWel. - Total installed power : .......................... kWth.
- Gross electricity production : ………435'000 kWh - Gross heat production : …………….. kWh
- Utilization of produced electricity : - Utilization of produced heat :
Sale to third party ………160'000 kWh Sale to third party …………….. kWh
Self-consumption ……160'000 kWh Self-consumption …………….. kWh
Remarks
Investment Cost
Amount (Unit)
Gross Investment Cost ........................
thereof subsidies …………………..
thereof auto-construction (cost savings) ........................
Part of Plant
Digester(s) ........................
Upgrading and utilization of biogas ........................
Other ………………..
Income
Amount (Unit)
Electricity …..……………/ kWh
Heat …………../ kWh
Other utilization of biogas …………/kWh or /m3
Digestate/Composte …………/t or /m3
Gate fees
Substrate 1 :……………….. …………/t or /m3
Substrate 2 :………………….. …………/t or /m3
Substrate 3 : ………………….. …………/t or /m3
General Tipping fees …………/t or /m3
Subsidies/Tax money ........................
Other:........................... ........................
Operation Cost
Amount (Unit)
Operation and maintenance; if possible: - labor cost ........................
maintenance cost
Capital cost ........................
Other ........................
Amount (Unit)
Per Ton ………………
Page 7
Questionnaire Etat Genève
ISKA
General Information
Amount per Year (in tons or m3) ………………… ………………… ………………… ………………… …………………
Pre-treatment
Sieving/Separation
Size reduction
Aerobic pre-treatment
Hygienization
Dehydration
None
Other X Percolation ………. ………. ………. ……….
Composition
60 % ……...… % ……...… % ……...… % ……...… %
DM-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
……...… % ……...… % ……...… % ……...… % ……...… %
VS-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
COD ……...… g/l ……...… g/l ……...… g/l ……...… g/l ……...… g/l
Remarks
Digestion Digester(s)
Dimensioning
Number of digesters 1
Input Material
X Solid (> 15% TS)
Consistency
Liquid (=< 15% TS)
Maximum diameter …………….. mm
Type of digester
Operation Continuous
Digestion temperature 35 °C
Make & Type of digester Hybrid Filter
Provider ISKA
Internal or external heat exchanger no
Mixing
Mixing with compressed biogas
Mechanical Stirrer
Hydraulic stirring
Other ……………...........
None X
Remarks
A hybrid filter is not stirred
There is compressed gas to clean the filter bodies
Remarks
- Total installed power : 1'2 MWel. - Total installed power : .......................... kWth.
- Number of generators : 3
- Gross electricity production : 7.6 GWh - Gross heat production : …………….. kWh
- Utilization of produced electricity : - Utilization of produced heat :
Sale to third party 1.3 GWh Sale to third party …………….. kWh
Self-consumption …………….. kWh Self-consumption …………….. kWh
Remarks
Investment Cost
Amount (Euro)
Gross Investment Cost 18.3 Mio.
thereof subsidies …………………..
thereof auto-construction (cost savings) ........................
Part of Plant
Digester(s) ........................
Upgrading and utilization of biogas ........................
Other ………………..
Income
Amount (Euro)
Electricity …..……………/ kWh
Heat …………../ kWh
Other utilization of biogas …………/kWh or /m3
Digestate/Composte …………/t or /m3
Gate fees
Substrate 1 : No fixed price (pu to 100 Euro/t) …………/t or /m3
Substrate 2 :………………….. …………/t or /m3
Substrate 3 : ………………….. …………/t or /m3
General Tipping fees …………/t or /m3
Subsidies/Tax money ........................
Other:........................... ........................
Operation Cost
Amount (Euro)
Operation and maintenance; if possible: - labor cost ........................
maintenance cost
Capital cost ........................
Other ........................
Amount (Euro)
Per Ton 20.5 Euro/t
No major problems
Page 7
Questionnaire ISKA
Landkreis München
General Information
Fax : +49 89 622 122 78 +49 81 028 51 72 +49 89 589 390 110
E-mail :
Contact Person
Name Herr Moser Ulrich Niefnecker Harry Wiljan
Function Department head Engineer Manager
X Public Public
Status Private X Private
Other : …… Other : : ………
Various Information
Reasons for the Choice of the System
X Energy Production Surface required for treatment
…… Production of Compost 10'000 m2
…… Reduction of Waste Volume or Weight Construction time
…… Reduction of the Organic Fraction Start of construction: 1996
…… Marketing/PR Start-up of plant: 1997
…… Subsidies as a Driver
…… Rentability as compared to other Processes
X Other: keine Handsortierung
Remarks
Amount per Year (in tons or m3) 25,000 ………………… ………………… ………………… …………………
Pre-treatment
Sieving/Separation
Size reduction X
Aerobic pre-treatment
Hygienization
Dehydration
None
Other X: BTA-Pulver ………. ………. ………. ……….
Composition
32 % ……...… % ……...… % ……...… % ……...… %
DM-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
69 % ……...… % ……...… % ……...… % ……...… %
VS-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
COD ……...… g/l ……...… g/l ……...… g/l ……...… g/l ……...… g/l
Remarks
Digestion Digester(s)
Dimensioning
Number of digesters …………………
Input Material
Solid (> 15% TS)
Consistency
Liquid (=< 15% TS)
Maximum diameter …………….. mm
Type of digester
Operation Batch / Continuous
Digestion temperature ………………… °C
Make & Type of digester ……………..
Provider …………………
Internal or external heat exchanger yes/no
Mixing
Mixing with compressed biogas
Mechanical Stirrer
Hydraulic stirring
Other ……………...........
None
Remarks
Remarks
Järliche Energiebilanz
- Total installed power : 520 kWel. - Total installed power : 820 kWth.
- Number of generators : 2
- Gross electricity production : 3'000'000 kWh - Gross heat production : …………….. kWh
- Utilization of produced electricity : - Utilization of produced heat :
Sale to third party 900'000 kWh Sale to third party …………….. kWh
Self-consumption 2'100'000 kWh Self-consumption …………….. kWh
Remarks
Biogasproduktion gering, da hoher Anteil von Gartenabfällen im Bioabfall (51%). Stadt München schl....
in Sammelkiste allse Gekochte aus
Investment Cost
Amount ( €)
Gross Investment Cost 9.0 Mio
thereof subsidies …………………..
thereof auto-construction (cost savings) ........................
Part of Plant
Digester(s) ........................
Upgrading and utilization of biogas ........................
Other ………………..
Income
Amount ( €)
Electricity 0.1022/ kWh
Heat …………../ kWh
Other utilization of biogas …………/kWh or /m3
Digestate/Composte …………/t or /m3
Gate fees
Substrate 1 :Rechengut 50/t or /m3
Substrate 2 : Schwergut 50/t or /m3
Substrate 3 : Sand 15/t or /m3
General Tipping fees …………/t or /m3
Subsidies/Tax money ........................
Other:........................... ........................
Operation Cost
Amount ( €)
Operation and maintenance; if possible: - labor cost ........................
maintenance cost
Capital cost 1,375,000.00
Other 1,375,000.00
Amount ( €)
Per Ton 55.--
Page 7
Questionnaire Landkreis München
Niederuzwil
General Information
Amount per Year (in tons or m3) 8'000 t 1'500 t 500 t ………………… …………………
Pre-treatment
Sieving/Separation
Size reduction X X X
Aerobic pre-treatment X X X
Hygienization
Dehydration X X X
None
Other ………. ………. ………. ………. ……….
Composition
40 % 22 % 40 % ……...… % 37 %
DM-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l
65 % 85 % 60 % ……...… % 67 %
VS-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
COD ……...… g/l ……...… g/l ……...… g/l ……...… g/l ……...… g/l
Remarks
Es erfolgt keine kontinuierliche Analyse des Inputmaterials auf deren Zusammensetzung
Digestion Digester(s)
Dimensioning
Number of digesters 2
Input Material
X Solid (> 15% TS)
Consistency
Liquid (=< 15% TS)
Maximum diameter 55 mm
Type of digester
Operation Continuous
Digestion temperature 55 °C
Make & Type of digester Kompogas ZAG/ZAR
Provider Bühler AG + Kogas AG
Internal or external heat exchanger yes
Mixing
Mixing with compressed biogas
Mechanical Stirrer X
Hydraulic stirring
Other ……………...........
None
Remarks
Remarks
Jährliche Energiebilanz
- Total installed power : 170 kWel. - Total installed power : 455 kWth.
- Number of generators : 2
- Gross electricity production : 1'420'000 kWh - Gross heat production : 3'800'000 kWh
- Utilization of produced electricity : - Utilization of produced heat :
Remarks
Investment Cost
Amount (Unit)
Gross Investment Cost ........................
thereof subsidies …………………..
thereof auto-construction (cost savings) ........................
Part of Plant
Digester(s) ........................
Upgrading and utilization of biogas ........................
Other ………………..
Income
Amount (Unit)
Electricity …..……………/ kWh
Heat …………../ kWh
Other utilization of biogas …………/kWh or /m3
Digestate/Composte …………/t or /m3
Gate fees
Substrate 1 :……………….. …………/t or /m3
Substrate 2 :………………….. …………/t or /m3
Substrate 3 : ………………….. …………/t or /m3
General Tipping fees …………/t or /m3
Subsidies/Tax money ........................
Other:........................... ........................
Operation Cost
Amount (Unit)
Operation and maintenance; if possible: - labor cost ........................
maintenance cost
Capital cost ........................
Other ........................
Amount (Unit)
Per Ton ………………
Page 7
Questionnaire Niederuzwil
Otelfingen
General Information
Amount per Year (in tons or m3) 10'500 t 1'500 t 500 t ………………… …………………
Pre-treatment
Sieving/Separation
Size reduction X X X
Aerobic pre-treatment X X X
Hygienization
Dehydration X X X
None
Other ………. ………. ………. ………. ……….
Composition
38 % 22 % 18 % ……...… % 35 %
DM-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l
68 % 85 % 90 % ……...… % 67 %
VS-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
COD ……...… g/l ……...… g/l ……...… g/l ……...… g/l ……...… g/l
Remarks
Es erfolgt keine kontinuierliche Analyse des Inputmaterials auf deren Zusammensetzung
Digestion Digester(s)
Dimensioning
Number of digesters 1
Input Material
X Solid (> 15% TS)
Consistency
Liquid (=< 15% TS)
Maximum diameter 55 mm
Type of digester
Operation Continuous
Digestion temperature 55 °C
Make & Type of digester Kompogas ZAH
Provider Bühler AG + Kogas AG
Internal or external heat exchanger yes
Mixing
Mixing with compressed biogas
Mechanical Stirrer X
Hydraulic stirring
Other ……………...........
None
Remarks
Remarks
Jährliche Energiebilanz
- Total installed power : 265 kWel. - Total installed power : 710 kWth.
- Number of generators : 2
- Gross electricity production : 1'695'000 kWh - Gross heat production : 4'565'000 kWh
- Utilization of produced electricity : - Utilization of produced heat :
Remarks
Investment Cost
Amount (Unit)
Gross Investment Cost ........................
thereof subsidies …………………..
thereof auto-construction (cost savings) ........................
Part of Plant
Digester(s) ........................
Upgrading and utilization of biogas ........................
Other ………………..
Income
Amount (Unit)
Electricity …..……………/ kWh
Heat …………../ kWh
Other utilization of biogas …………/kWh or /m3
Digestate/Composte …………/t or /m3
Gate fees
Substrate 1 :……………….. …………/t or /m3
Substrate 2 :………………….. …………/t or /m3
Substrate 3 : ………………….. …………/t or /m3
General Tipping fees …………/t or /m3
Subsidies/Tax money ........................
Other:........................... ........................
Operation Cost
Amount (Unit)
Operation and maintenance; if possible: - labor cost ........................
maintenance cost
Capital cost ........................
Other ........................
Amount (Unit)
Per Ton ………………
Page 7
Questionnaire Otelfingen
Rümlang
General Information
Amount per Year (in tons or m3) 6'000 t 500 t 500 t ………………… …………………
Pre-treatment
Sieving/Separation
Size reduction X X X
Aerobic pre-treatment X X X
Hygienization
Dehydration X X X
None
Other ………. ………. ………. ………. ……….
Composition
38 % 22 % 18 % ……...… % 35.5 %
DM-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
68 % 85 % 90 % ……...… % 71 %
VS-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
COD ……...… g/l ……...… g/l ……...… g/l ……...… g/l ……...… g/l
Remarks
Es erfolgt keine kontinuierliche Analyse des Inputmaterials auf deren Zusammensetzung
Digestion Digester(s)
Dimensioning
Number of digesters 2
Input Material
X Solid (> 15% TS)
Consistency
Liquid (=< 15% TS)
Maximum diameter …………….. mm
Type of digester
Operation Continuous
Digestion temperature 55 °C
Make & Type of digester Kompogas ZAR
Provider Kogas AG
Internal or external heat exchanger yes
Mixing
Mixing with compressed biogas
Mechanical Stirrer X
Hydraulic stirring
Other ……………...........
None
Remarks
Remarks
Jährliche Energiebilanz
- Total installed power : 170 kWel. - Total installed power : 455 kWth.
- Number of generators : 2
- Gross electricity production : 1'300'000 kWh - Gross heat production : 3'50'000 kWh
- Utilization of produced electricity : - Utilization of produced heat :
Sale to third party 930'000 kWh Sale to third party 1'200'000 kWh
Self-consumption 370'000 kWh Self-consumption 740'000 kWh
Remarks
Investment Cost
Amount (Unit)
Gross Investment Cost ........................
thereof subsidies …………………..
thereof auto-construction (cost savings) ........................
Part of Plant
Digester(s) ........................
Upgrading and utilization of biogas ........................
Other ………………..
Income
Amount (Unit)
Electricity …..……………/ kWh
Heat …………../ kWh
Other utilization of biogas …………/kWh or /m3
Digestate/Composte …………/t or /m3
Gate fees
Substrate 1 :……………….. …………/t or /m3
Substrate 2 :………………….. …………/t or /m3
Substrate 3 : ………………….. …………/t or /m3
General Tipping fees …………/t or /m3
Subsidies/Tax money ........................
Other:........................... ........................
Operation Cost
Amount (Unit)
Operation and maintenance; if possible: - labor cost ........................
maintenance cost
Capital cost ........................
Other ........................
Amount (Unit)
Per Ton ………………
Page 7
Questionnaire Rümlang
Samstagern
General Information
Amount per Year (in tons or m3) 6'700 t 1'000 t ………………… …………………
Pre-treatment
Sieving/Separation
Size reduction X X
Aerobic pre-treatment X X
Hygienization
Dehydration X X
None
Other ………. ………. ………. ………. ……….
Composition
38 % 22 % ……...… % ……...… % 36 %
DM-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l
70 % 85 % ……...… % ……...… % 71 %
VS-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
COD ……...… g/l ……...… g/l ……...… g/l ……...… g/l ……...… g/l
Remarks
Es erfolgt keine kontinuierliche Analyse des Inputmaterials auf deren Zusammensetzung
Digestion Digester(s)
Dimensioning
Number of digesters 2
Input Material
X Solid (> 15% TS)
Consistency
Liquid (=< 15% TS)
Maximum diameter …………….. mm
Type of digester
Operation Continuous
Digestion temperature 55 °C
Make & Type of digester Kompogas ZAF
Provider Bühler AG + Kogas AG
Internal or external heat exchanger yes
Mixing
Mixing with compressed biogas
Mechanical Stirrer X
Hydraulic stirring
Other ……………...........
None
Remarks
Remarks
Jährliche Energiebilanz
- Total installed power : 170 kWel. - Total installed power : 455 kWth.
- Number of generators : 2
- Gross electricity production : 715'000 kWh - Gross heat production : 1'920'000 kWh
- Utilization of produced electricity : - Utilization of produced heat :
Remarks
Investment Cost
Amount (Unit)
Gross Investment Cost ........................
thereof subsidies …………………..
thereof auto-construction (cost savings) ........................
Part of Plant
Digester(s) ........................
Upgrading and utilization of biogas ........................
Other ………………..
Income
Amount (Unit)
Electricity …..……………/ kWh
Heat …………../ kWh
Other utilization of biogas …………/kWh or /m3
Digestate/Composte …………/t or /m3
Gate fees
Substrate 1 :……………….. …………/t or /m3
Substrate 2 :………………….. …………/t or /m3
Substrate 3 : ………………….. …………/t or /m3
General Tipping fees …………/t or /m3
Subsidies/Tax money ........................
Other:........................... ........................
Operation Cost
Amount (Unit)
Operation and maintenance; if possible: - labor cost ........................
maintenance cost
Capital cost ........................
Other ........................
Amount (Unit)
Per Ton ………………
Page 7
Questionnaire Samstagerh
Stadt Baden-Baden
General Information
Amount per Year (in tons or m3) 6'500 t/y ………………… ………………… ………………… …………………
Pre-treatment
Sieving/Separation
Size reduction X
Aerobic pre-treatment
Hygienization
Dehydration X
None
Other X ..... in Wasser ………. ………. ………. ……….
Composition
20 - 30 % ……...… % ……...… % ……...… % ……...… %
DM-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
……...… % ……...… % ……...… % ……...… % ……...… %
VS-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
COD ……...… g/l ……...… g/l ……...… g/l ……...… g/l ……...… g/l
Remarks
Digestion Digester(s)
Dimensioning
Number of digesters 2
Input Material
Solid (> 15% TS)
Consistency
X Liquid (=< 15% TS)
Maximum diameter 8 mm
Type of digester
Operation Batch
Digestion temperature 32 - 35 °C
Make & Type of digester Beton
Provider …………………
Internal or external heat exchanger yes
Mixing
Mixing with compressed biogas X
Mechanical Stirrer
Hydraulic stirring X
Other ……………...........
None
Remarks
Remarks
Järliche Energiebilanz
- Total installed power : 480 kWel. - Total installed power : .......................... kWth.
- Number of generators : 4
- Gross electricity production : 2.2 Mio. kWh - Gross heat production : ca. 4 Mio. kWh
- Utilization of produced electricity : - Utilization of produced heat :
Remarks
Investment Cost
Amount (DM)
Gross Investment Cost 5.2 Mio.
thereof subsidies …………………..
thereof auto-construction (cost savings) ........................
Part of Plant
Digester(s) ........................
Upgrading and utilization of biogas ........................
Other ………………..
Income
Amount (DM)
Electricity 5.0 / kWh
Heat 5.0/ kWh
Other utilization of biogas …………/kWh or /m3
Digestate/Composte …………/t or /m3
Gate fees
Substrate 1 :……………….. …………/t or /m3
Substrate 2 :………………….. …………/t or /m3
Substrate 3 : ………………….. …………/t or /m3
General Tipping fees …………/t or /m3
Subsidies/Tax money ........................
Other:........................... ........................
Operation Cost
Amount (Unit)
Operation and maintenance; if possible: - labor cost ........................
maintenance cost
Capital cost ........................
Other ........................
Amount (DM)
Per Ton ca. 200.--/t
Page 7
Questionnaire Stadt Baden-Baden
Stadt Karlsruhe
General Information
Amount per Year (in tons or m3) 8'000 t/y ………………… ………………… …………………
Pre-treatment
Sieving/Separation X
Size reduction
Aerobic pre-treatment
Hygienization
Dehydration X
None
Other siehe Orign. ………. ………. ………. ……….
Composition
40 % % 0 % ……...… % ……...… %
DM-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
% % % ……...… % ……...… %
VS-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
COD 40-43.5 g/l ……...… g/l ……...… g/l ……...… g/l ……...… g/l
Remarks
Digestion Digester(s)
Dimensioning
Number of digesters 1
Input Material
Remarks
Remarks
Jährliche Energiebilanz
- Number of generators :
- Gross electricity production : ................ kWh - Gross heat production : ................ kWh
- Utilization of produced electricity : - Utilization of produced heat :
Sale to third party ................ kWh Sale to third party ................ kWh
Self-consumption ................ kWh Self-consumption ................ kWh
Remarks
Investment Cost
Amount
Gross Investment Cost Fermentation + Composting ........................
thereof subsidies ........................
thereof auto-construction (cost savings)
Part of Plant
Digester(s) ........................
Upgrading and utilization of biogas ........................
Other ………………..
Income
Amount
Electricity .............. / kWh
Heat .............. / kWh
Other utilization of biogas ........ /kWh or /m3
Digestate/Composte …………/t or /m3
Gate fees
Substrate 1 :……………….. …………/t or /m3
Substrate 2 :………………….. …………/t or /m3
Substrate 3 : ………………….. …………/t or /m3
General Tipping fees …………/t or /m3
Subsidies/Tax money ........................
Other:........................... ........................
Operation Cost
Amount
Operation and maintenance; if possible: - labor cost
maintenance cost
Capital cost ........................
Other ........................
Amount
Per Ton
Page 7
Questionnaire StadtKarlsruhe
VEGAS
General Information
Amount per Year (in tons or m3) ………………… ………………… ………………… ………………… …………………
Pre-treatment
Sieving/Separation X partial
Size reduction X
Aerobic pre-treatment
Hygienization
Dehydration
None X
Other ………. ………. ………. ………. ……….
Composition
……...… % ……...… % ……...… % ……...… % ……...… %
DM-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
……...… % ……...… % ……...… % ……...… % ……...… %
VS-content
od ……...… g/l od ……...… g/l od ……...… g/l od ……...… g/l od. ……...… g/l
COD ……...… g/l ……...… g/l ……...… g/l ……...… g/l ……...… g/l
Remarks
Digestion Digester(s)
Dimensioning
Number of digesters 1
Input Material
X Solid (> 15% TS)
Consistency
Liquid (=< 15% TS)
Maximum diameter 40. mm
Type of digester
Operation Continuous
Digestion temperature 55 °C
Make & Type of digester agritechnica
Provider agritechnica
Internal or external heat exchanger no
Mixing
Mixing with compressed biogas
Mechanical Stirrer
Hydraulic stirring
Other ……………...........
None X
Remarks
Remarks
Järliche Energiebilanz
- Total installed power : 495 kWel. - Total installed power : .......................... kWth.
- Number of generators : 1
- Gross electricity production : 1'070'000 kWh - Gross heat production : …………….. kWh
- Utilization of produced electricity : - Utilization of produced heat :
Sale to third party 570'000 kWh Sale to third party …………….. kWh
Self-consumption 570'000 kWh Self-consumption …………….. kWh
Remarks
Investment Cost
Amount (Unit)
Gross Investment Cost ca. 14 Mio.
thereof subsidies …………………..
thereof auto-construction (cost savings) ........................
Part of Plant
Digester(s) ........................
Upgrading and utilization of biogas ........................
Other ………………..
Income
Amount (Unit)
Electricity 1'070'000 / kWh
Heat …………../ kWh
Other utilization of biogas …………/kWh or /m3
Digestate/Composte 6'000/t
Gate fees
Substrate 1 : Grüngut aus Haushalt und Garten 10'000/t or /m3
Substrate 2 :Industrial waste and food 1'000/t or /m3
Substrate 3 : ………………….. …………/t or /m3
General Tipping fees …………/t or /m3
Subsidies/Tax money ........................
Other:........................... ........................
Operation Cost
Amount (Unit)
Operation and maintenance; if possible: - labor cost ........................
maintenance cost
Capital cost ........................
Other ........................
Amount (Unit)
Per Ton ………………
Page 7
Questionnaire VEGAS
Appendix C
Organic Waste Generator Survey and Cover Letters
Re: Landmark Study on Anaerobic Digestion – Survey of Linn County Businesses
Bluestem Solid Waste Agency is conducting a landmark study of the technical and
economic feasibility of anaerobic digestion (AD) as a waste management technology. It
is one of the first studies of its kind to be undertaken in the United States. However, AD
is a mature technology first used in larger wastewater treatment plants in the mid-1800’s.
In the early 1990’s, successful adaptations of the technology to solid waste began to
appear, primarily in Europe. AD is a higher technology requiring substantial investment
but is considerably less expensive than incineration. The main by-products of AD are
methane (as a fuel source) and compost. A relatively small amount of material from
biodegradable waste is rejected and landfilled.
To help you gauge the scope of the study, the following short list is offered. Bluestem is
attempting to determine the following:
Contact
Org. name
Address
City, State, Zip
Recently you should have received a letter from the Bluestem Solid Waste Agency informing you
of the Anaerobic Digestion Feasibility Study. Bluestem, in a joint cooperative investigation with
the Iowa Department of Natural Resources, has retained R.W. Beck, Inc., Minneapolis, to
conduct this study.
We are asking you and other Linn County business leaders to help us with this important study by
completing the enclosed Solid Waste and Organics survey. The survey will provide us with an
estimate of the amount and composition of solid and organic waste produced in Linn County. All
information provided in response to the survey will be reported in an aggregate form, not on a
company-specific basis. The results of the survey process will allow us to assess the feasibility of
using anaerobic digestion to manage a portion of Bluestem’s waste stream.
We appreciate your participation in this landmark study and thank you in advance for completing
the enclosed survey. You may fax your completed survey to (651) 994-8396, attention Mary
Chamberlain; mail the completed survey to: Mary Chamberlain, R. W. Beck, Inc., 1380
Corporate Center Curve, Suite 305, St. Paul, MN 55121; or complete the survey electronically by
going to: www.rwbeck.com/bluestem.
Please respond by December 21, 2001. If you have any questions regarding the survey, please
contact Mary Chamberlain at (651) 994-8415 or [email protected], or Karmin
Bradbury at Bluestem Solid Waste Agency at (319) 398-1278 or [email protected].
Sincerely,
This survey may also be completed on-line at: www.rwbeck.com/bluestem. The information you
provide will automatically be entered into a private database and will not be accessible or viewed by
others.
Company Name:
Street Address:
Telephone Number:
Fax Number:
E-mail address:
Contact Person:
1. How much total solid waste1 has your facility produced in the last two years?
actual measurements
estimates
1
Garbage, refuse, rubbish, and other similar discarded solid or semisolid materials, including, but not limited to, such materials resulting
from industrial, commercial, agricultural, and domestic activities, including sludges.
1
2. Do you anticipate any increase or decrease in the quantity of solid waste produced at your facility or
facilities in the next 1 to 3 years?
Yes No
3. How does your firm currently handle waste collection and disposal?
Other: _______________________________________________________________________
4. In order to determine if anaerobic digestion would be financially feasible, the current cost of solid waste
collection and disposal needs to be analyzed to compare overall costs for an alternative system. This is the
basis for the following inquiry: What is your average annual and per unit cost for solid waste services or
removal (monthly refuse rates, dumpster fees, etc.)? Please provide per ton or cubic yard costs, if available.
6. What percentage of your waste stream is estimated to be organic or compostable waste (i.e., food waste,
soiled paper, mixed paper, yard waste, sludges, spillage, etc.)?
2
b. Does your facility currently divert the organic waste from disposal for recycling and/or re-use?
No.
Other: _____________________________________________________________________
d. Are you paid for the organic waste? If so, how much revenue (per ton or cubic yard) is generated from
the sale of organic waste? If not, how much do you pay to divert the organic waste?
7. If you generate organic waste, but don't separate it from the waste stream, what are the barriers to overcome
for you and your company to separate the organic waste for processing or re-use?
8. If Bluestem Solid Waste Agency developed a technique to recycle and/or re-use organic material, would
you be willing to source separate these organic materials for re-use?
Yes No
Would you be willing to transport the source-separated organics to a Bluestem processing facility?
Yes No
Please take the time to complete the table on the following page. Thank you for your cooperation.
3
Solid Waste1 and Organics Survey
Industrial, Commercial, and Institutional Generators
Waste Generated2 Waste Recycled/Composted
in 2000 in 2000
Type of Waste Tons per Year, Cubic Yards Tons per Year, Cubic Yards
per Year or per Year or
% of Total Waste Stream % of Total Waste Stream
EXAMPLE: Newsprint 30% of total waste stream 100% recycled
or or
20 Tons 20 Tons
Paper
Corrugated Cardboard
Newsprint
Office Grade
Other/Mixed
Wood
Pallets
Other:
Organics
Food
Yard Waste3
Sludges
Other:
Fabric/Cloth
Other Organic Wastes:
1 Garbage, refuse, rubbish, and other similar discarded solid or semisolid materials, including, but not limited to,
such materials resulting from industrial, commercial, agricultural, and domestic activities, including sludges.
2 Amount prior to recycling or composting.
3 Vegetative matter such as grass clippings, leaves, garden waste, brush, and trees. Yard waste does not
Results will be released only in aggregate form, no company-specific information will be reported.
Please forward the completed survey to: Mary Chamberlain, R. W. Beck, Inc., 1380 Corporate Center Curve,
Suite 305, St. Paul, MN 55121 or via facsimile to: (651) 994-8396, attention Mary Chamberlain, or you may
access the survey by going to: www.rwbeck.com/bluestem. If you have any questions related to this survey,
please contact Mary at (651) 994-8415.
Thank you in advance for taking the time to complete this survey.
4
Appendix D
List of Organic Waste Generators Surveyed
Appendix D
List of Organic Waste Generators Surveyed
Site 1 Site 2
Compost Combined
Month Landfilled (Yard Waste) Recycled Sludges Total Landfilled Bioreactor Recycled Total Total
Jul-01 9,686 1,871 1,859 5,059 18,476 4,764 - 424 5,188 23,664
Aug-01 11,929 1,957 2,574 4,048 20,508 5,246 - 428 5,674 26,182
Sep-01 12,954 1,683 2,576 2,597 19,811 4,576 - 415 4,990 24,801
Oct-01 10,297 175 3,148 5,578 19,199 4,461 - 436 4,897 24,096
Nov-01 8,791 2,432 2,031 5,458 18,712 4,762 - 455 5,216 23,928
Dec-01 8,316 944 1,070 4,378 14,708 4,106 - 501 4,608 19,316
Jan-02 8,618 752 685 5,685 15,740 3,305 - 434 3,739 19,479
Feb-02 7,635 589 563 3,818 12,605 2,816 - 333 3,148 15,753
Mar-02 8,680 1,357 1,071 5,133 16,241 2,810 - 382 3,193 19,434
Apr-02 10,377 2,267 1,477 7,558 21,678 4,381 - 530 4,911 26,589
May-02 12,335 3,282 651 8,334 24,602 4,626 - 573 5,199 29,801
Jun-02 11,659 2,811 842 5,864 21,177 5,064 - 538 5,602 26,778
Total 121,278 20,121 18,547 63,511 223,457 50,915 - 5,449 56,364 279,821
% of
Summary Current Adjustements Revised Wastestream
Landfilled 172,193 - 172,193 58%
Compost 20,121 63,511 83,632 28%
Recycled 23,996 14,689 38,685 13%
Sludges 63,511 (63,511) - 0%
AD - - - 0%
Total 279,821 294,510 100%
Materials and Energy Projections
Material 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
Landfilled tons 172,193 177,359 182,680 188,160 193,805 199,619 205,608 211,776 218,129 224,673 231,413 238,356 245,506 252,872 260,458 268,271 276,320 284,609 293,147 301,942 311,000
Compost tons 83,632 86,141 88,725 91,387 94,128 96,952 99,861 102,857 105,942 109,121 112,394 115,766 119,239 122,816 126,501 130,296 134,205 138,231 142,378 146,649 151,049
Recycled tons 38,685 39,845 41,041 42,272 43,540 44,846 46,192 47,577 49,005 50,475 51,989 53,549 55,155 56,810 58,514 60,270 62,078 63,940 65,858 67,834 69,869
Sludges tons - - - - - - - - - - - - - - - - - - - - -
AD tons - - - - - - - - - - - - - - - - - - - - -
Total tons 294,510 303,345 312,446 321,819 331,473 341,418 351,660 362,210 373,076 384,269 395,797 407,671 419,901 432,498 445,473 458,837 472,602 486,780 501,383 516,425 531,918
Rates
MSW $/ton 36.00 36.36 36.72 37.09 37.46 37.84 38.21 38.60 38.98 39.37 39.77 40.16 40.57 40.97 41.38 41.79 42.21 42.63 43.06 43.49 43.93
Compost $/ton 15.00 15.15 15.30 15.45 15.61 15.77 15.92 16.08 16.24 16.41 16.57 16.74 16.90 17.07 17.24 17.41 17.59 17.76 17.94 18.12 18.30
Sludge $/ton 15.00 15.15 15.30 15.45 15.61 15.77 15.92 16.08 16.24 16.41 16.57 16.74 16.90 17.07 17.24 17.41 17.59 17.76 17.94 18.12 18.30
Electricity cents/kWh 4.2 4.24 4.28 4.33 4.37 4.41 4.46 4.50 4.55 4.59 4.64 4.69 4.73 4.78 4.83 4.88 4.92 4.97 5.02 5.07 5.12
Revenues
MSW $000 6,199 6,449 6,709 6,979 7,260 7,553 7,857 8,174 8,503 8,846 9,202 9,573 9,959 10,360 10,778 11,212 11,664 12,134 12,623 13,132 13,661
Compost/Sludge $000 1,254 1,305 1,358 1,412 1,469 1,528 1,590 1,654 1,721 1,790 1,862 1,937 2,015 2,097 2,181 2,269 2,361 2,456 2,555 2,658 2,765
Electricity $000 - - - - - - - - - - - - - - - - - - - - -
Total $000 7,453 7,754 8,066 8,391 8,730 9,081 9,447 9,828 10,224 10,636 11,065 11,511 11,975 12,457 12,959 13,481 14,025 14,590 15,178 15,790 16,426
Electrical Generation
Annual Biogas Production MMBtu - - - - - - - - - - - - - - - - - - - - -
GenSet Converstion Effeci% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35%
Btu/kWh Conversion Rate 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413
Capacity Factor % 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%
Gross kWh Produced MWh - - - - - - - - - - - - - - - - - - - - -
Net kWh Produced MWh - - - - - - - - - - - - - - - - - - - - -
Materials and Energy Projections
(con't)
Material 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
Landfilled tons 154,129 158,753 163,516 168,421 173,474 178,678 184,038 189,559 195,246 201,104 207,137 213,351 219,751 226,344 233,134 240,128 247,332 254,752 262,395 270,266 278,374
Compost tons 65,568 67,535 69,561 71,648 73,797 76,011 78,292 80,640 83,059 85,551 88,118 90,761 93,484 96,289 99,177 102,153 105,217 108,374 111,625 114,974 118,423
Recycled tons 38,685 39,845 41,041 42,272 43,540 44,846 46,192 47,577 49,005 50,475 51,989 53,549 55,155 56,810 58,514 60,270 62,078 63,940 65,858 67,834 69,869
Sludges tons - - - - - - - - - - - - - - - - - - - - -
AD tons 36,128 37,212 38,328 39,478 40,662 41,882 43,139 44,433 45,766 47,139 48,553 50,010 51,510 53,055 54,647 56,286 57,975 59,714 61,506 63,351 65,251
Total tons 294,510 303,345 312,446 321,819 331,473 341,418 351,660 362,210 373,076 384,269 395,797 407,671 419,901 432,498 445,473 458,837 472,602 486,780 501,383 516,425 531,918
Electricity Generated MWh 4,393 4,525 4,660 4,800 4,944 5,092 5,245 5,403 5,565 5,732 5,904 6,081 6,263 6,451 6,645 6,844 7,049 7,261 7,478 7,703 7,934
Rates
MSW $/ton 36.00 36.36 36.72 37.09 37.46 37.84 38.21 38.60 38.98 39.37 39.77 40.16 40.57 40.97 41.38 41.79 42.21 42.63 43.06 43.49 43.93
Compost $/ton 15.00 15.15 15.30 15.45 15.61 15.77 15.92 16.08 16.24 16.41 16.57 16.74 16.90 17.07 17.24 17.41 17.59 17.76 17.94 18.12 18.30
Sludge $/ton 15.00 15.15 15.30 15.45 15.61 15.77 15.92 16.08 16.24 16.41 16.57 16.74 16.90 17.07 17.24 17.41 17.59 17.76 17.94 18.12 18.30
Electricity cents/kWh 4.2 4.24 4.28 4.33 4.37 4.41 4.46 4.50 4.55 4.59 4.64 4.69 4.73 4.78 4.83 4.88 4.92 4.97 5.02 5.07 5.12
Revenues
MSW $000 5,549 5,772 6,005 6,247 6,499 6,761 7,033 7,316 7,611 7,918 8,237 8,569 8,914 9,274 9,647 10,036 10,441 10,861 11,299 11,754 12,228
Compost/Sludge $000 984 1,023 1,064 1,107 1,152 1,198 1,247 1,297 1,349 1,404 1,460 1,519 1,580 1,644 1,710 1,779 1,851 1,925 2,003 2,084 2,167
Electricity $000 184 192 200 208 216 225 234 243 253 263 274 285 296 308 321 334 347 361 376 391 407
Total $000 6,717 6,987 7,269 7,562 7,867 8,184 8,513 8,857 9,213 9,585 9,971 10,373 10,791 11,226 11,678 12,149 12,638 13,148 13,678 14,229 14,802
Electrical Generation
Annual Biogas Production MMBtu 49,318 50,798 52,322 53,891 55,508 57,173 58,889 60,655 62,475 64,349 66,280 68,268 70,316 72,426 74,598 76,836 79,141 81,516 83,961 86,480 89,074
Tons of Feedstock/Year tons 36,128 37,212 38,328 39,478 40,662 41,882 43,139 44,433 45,766 47,139 48,553 50,010 51,510 53,055 54,647 56,286 57,975 59,714 61,506 63,351 65,251
Feedstock to kWh Conversion Rate 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4
Annual MWh Parasitic Electric MWh 159 164 169 174 179 184 190 196 201 207 214 220 227 233 240 248 255 263 271 279 287
GenSet Converstion Effeciency % 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35%
Btu/kWh Conversion Rate 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413
Capacity Factor % 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%
Gross kWh Produced MWh 4,552 4,688 4,829 4,974 5,123 5,277 5,435 5,598 5,766 5,939 6,117 6,301 6,490 6,684 6,885 7,092 7,304 7,523 7,749 7,982 8,221
Net kWh Produced MWh 4,393 4,525 4,660 4,800 4,944 5,092 5,245 5,403 5,565 5,732 5,904 6,081 6,263 6,451 6,645 6,844 7,049 7,261 7,478 7,703 7,934
AD Sources
Landfill 50%
Sludges 50%
Recycling 0%
Materials and Energy Projections
(con't)
Material 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
Landfilled tons 137,713 141,845 146,100 150,483 154,997 159,647 164,437 169,370 174,451 179,684 185,075 190,627 196,346 202,236 208,304 214,553 220,989 227,619 234,447 241,481 248,725
Compost tons 49,152 50,626 52,145 53,710 55,321 56,981 58,690 60,451 62,264 64,132 66,056 68,038 70,079 72,181 74,347 76,577 78,874 81,241 83,678 86,188 88,774
Recycled tons 38,685 39,845 41,041 42,272 43,540 44,846 46,192 47,577 49,005 50,475 51,989 53,549 55,155 56,810 58,514 60,270 62,078 63,940 65,858 67,834 69,869
Sludges tons - - - - - - - - - - - - - - - - - - - - -
AD tons 68,960 71,029 73,160 75,354 77,615 79,944 82,342 84,812 87,356 89,977 92,676 95,457 98,320 101,270 104,308 107,437 110,661 113,980 117,400 120,922 124,549
Total tons 294,510 303,345 312,446 321,819 331,473 341,418 351,660 362,210 373,076 384,269 395,797 407,671 419,901 432,498 445,473 458,837 472,602 486,780 501,383 516,425 531,918
Electricity Generated MWh 7,876 8,112 8,356 8,606 8,865 9,131 9,405 9,687 9,977 10,277 10,585 10,902 11,229 11,566 11,913 12,271 12,639 13,018 13,409 13,811 14,225
Rates
MSW $/ton 36.00 36.36 36.72 37.09 37.46 37.84 38.21 38.60 38.98 39.37 39.77 40.16 40.57 40.97 41.38 41.79 42.21 42.63 43.06 43.49 43.93
Compost $/ton 15.00 15.15 15.30 15.45 15.61 15.77 15.92 16.08 16.24 16.41 16.57 16.74 16.90 17.07 17.24 17.41 17.59 17.76 17.94 18.12 18.30
Sludge $/ton 15.00 15.15 15.30 15.45 15.61 15.77 15.92 16.08 16.24 16.41 16.57 16.74 16.90 17.07 17.24 17.41 17.59 17.76 17.94 18.12 18.30
Electricity cents/kWh 4.2 4.24 4.28 4.33 4.37 4.41 4.46 4.50 4.55 4.59 4.64 4.69 4.73 4.78 4.83 4.88 4.92 4.97 5.02 5.07 5.12
Revenues
MSW $000 4,958 5,157 5,365 5,582 5,806 6,040 6,284 6,537 6,801 7,075 7,360 7,656 7,965 8,286 8,620 8,967 9,329 9,705 10,096 10,502 10,926
Compost/Sludge $000 737 767 798 830 864 898 935 972 1,011 1,052 1,095 1,139 1,185 1,232 1,282 1,334 1,387 1,443 1,501 1,562 1,625
Electricity $000 331 344 358 372 387 403 419 436 454 472 491 511 531 553 575 598 622 648 674 701 729
Total $000 6,026 6,269 6,521 6,784 7,057 7,342 7,638 7,946 8,266 8,599 8,945 9,306 9,681 10,071 10,477 10,899 11,338 11,795 12,271 12,765 13,280
Electrical Generation
Annual Biogas Production MMBtu 88,625 91,283 94,022 96,843 99,748 102,740 105,823 108,997 112,267 115,635 119,104 122,677 126,358 130,148 134,053 138,074 142,217 146,483 150,878 155,404 160,066
Tons of Feedstock/Year tons 68,960 71,029 73,160 75,354 77,615 79,944 82,342 84,812 87,356 89,977 92,676 95,457 98,320 101,270 104,308 107,437 110,661 113,980 117,400 120,922 124,549
Feedstock to kWh Conversion Rate 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4 4.4
Annual MWh Parasitic Electric MWh 303 313 322 332 342 352 362 373 384 396 408 420 433 446 459 473 487 502 517 532 548
GenSet Converstion Effeciency % 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35% 35%
Btu/kWh Conversion Rate 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413 3,413
Capacity Factor % 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%
Gross kWh Produced MWh 8,180 8,425 8,678 8,938 9,206 9,482 9,767 10,060 10,362 10,672 10,993 11,322 11,662 12,012 12,372 12,743 13,126 13,520 13,925 14,343 14,773
Net kWh Produced MWh 7,876 8,112 8,356 8,606 8,865 9,131 9,405 9,687 9,977 10,277 10,585 10,902 11,229 11,566 11,913 12,271 12,639 13,018 13,409 13,811 14,225
AD Sources
Landfill 50%
Sludges 50%
Recycling 0%
Bluestem Solid Waste Agency
Large AD Expected Present Value Analysis
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20
Revenues
1 Electric Energy
2 Net kWh Available for Sale (MWh) 7,767 7,767 7,767 7,767 7,767 7,767 7,767 7,767 7,767 7,767 7,767 7,767 7,767 7,767 7,767 7,767 7,767 7,767 7,767 7,767
3 Energy Price [4] (¢/kWh) 3.10 3.13 3.16 3.19 3.23 3.26 3.29 3.32 3.36 3.39 3.42 3.46 3.49 3.53 3.56 3.60 3.63 3.67 3.71 3.75
4 Energy Revenues ($000) 241 243 246 248 251 253 256 258 261 263 266 269 271 274 277 280 282 285 288 291
Thermal Energy
5 Net Thermal Recovered [3] (MMBtu) - - - - - - - - - - - - - - - - - - - -
6 Natural Gas Price [5] ($/MMBtu) 6.00 6.06 6.12 6.18 6.24 6.31 6.37 6.43 6.50 6.56 6.63 6.69 6.76 6.83 6.90 6.97 7.04 7.11 7.18 7.25
7 Thermal Energy Revenues ($000) - - - - - - - - - - - - - - - - - - - -
20 Total Revenues ($000) 1,275 1,319 1,365 1,413 1,462 1,513 1,567 1,622 1,680 1,739 1,802 1,866 1,933 2,003 2,075 2,151 2,229 2,310 2,394 2,482
21 PV Total Revenues ($000) 1,275 1,306 1,338 1,371 1,405 1,440 1,476 1,513 1,551 1,590 1,631 1,673 1,716 1,760 1,805 1,852 1,901 1,950 2,002 2,055
Expenses
Fiber Hauling Costs
22 Fiber [3] (Tons) 16,127 16,611 17,109 17,622 18,151 18,696 19,256 19,834 20,429 21,042 21,673 22,324 22,993 23,683 24,394 25,125 25,879 26,655 27,455 28,279
23 Fiber Hauling Cost Rate [1 ($/Ton) 3.00 3.09 3.18 3.28 3.38 3.48 3.58 3.69 3.80 3.91 4.03 4.15 4.28 4.41 4.54 4.67 4.81 4.96 5.11 5.26
24 Fiber Hauling Costs ($000) 48 51 54 58 61 65 69 73 78 82 87 93 98 104 111 117 125 132 140 149
AD Unit Labor
28 Annual AD Unit hours (Hrs) 11,200 11,200 11,200 11,200 11,200 11,200 11,200 11,200 11,200 11,200 11,200 11,200 11,200 11,200 11,200 11,200 11,200 11,200 11,200 11,200
29 Average AD Labor Rate [1 ($/Hr) 17.80 18.33 18.88 19.45 20.03 20.64 21.25 21.89 22.55 23.22 23.92 24.64 25.38 26.14 26.92 27.73 28.56 29.42 30.30 31.21
30 AD Labor Costs ($000) 199 205 212 218 224 231 238 245 253 260 268 276 284 293 302 311 320 330 339 350
39 Net Expenses ($000) 697 712 728 745 762 780 799 818 838 859 880 903 926 951 976 1,002 1,030 1,058 1,088 1,118
40 PV Net Expenses ($000) 697 678 661 644 627 611 596 581 567 554 541 528 516 504 493 482 472 462 452 443
41 PV Net Expenses + Capital Costs ($000) 1,726 1,658 1,594 1,532 1,473 1,417 1,364 1,312 1,264 1,217 1,172 1,129 1,089 1,050 1,013 977 943 910 879 850
42 Operating Costs ($/ton) 10.11 10.03 9.96 9.89 9.82 9.76 9.70 9.64 9.59 9.55 9.50 9.46 9.42 9.39 9.36 9.33 9.30 9.28 9.26 9.25
43 PV Operating Costs ($/ton) 10.11 9.55 9.03 8.54 8.08 7.65 7.24 6.85 6.49 6.15 5.83 5.53 5.25 4.98 4.73 4.49 4.26 4.05 3.85 3.66
44 PV Life Cycle Operating Costs ($/ton) 5.62
45 PV Life Cycle Op Costs + Cap Costs ($/ton) 12.42
46 Net Revenues (Expenses) ($000) 578 607 637 668 700 733 768 804 842 881 921 963 1,007 1,052 1,099 1,148 1,199 1,252 1,307 1,364
47 Present Value of Net Rev (Exp) ($000) 578 578 578 577 576 575 573 571 570 568 565 563 561 558 555 552 549 546 543 540
48 Cummulative PV ($000) 578 1,156 1,734 2,311 2,886 3,461 4,034 4,605 5,175 5,743 6,308 6,871 7,432 7,990 8,545 9,097 9,647 10,193 10,736 11,276
P:\004738 Bluestem AD\Final Report\B1471-App E - Final Waste Analysis - August-2 Page 1 of 1 4/30/2004
Bluestem Solid Waste Agency
Mid-Sized AD Expected Present Value Analysis
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20
Revenues
1 Electric Energy
2 Net kWh Available for Sale (MWh) 4,393 4,393 4,393 4,393 4,393 4,393 4,393 4,393 4,393 4,393 4,393 4,393 4,393 4,393 4,393 4,393 4,393 4,393 4,393 4,393
3 Energy Price [4] (¢/kWh) 3.10 3.13 3.16 3.19 3.23 3.26 3.29 3.32 3.36 3.39 3.42 3.46 3.49 3.53 3.56 3.60 3.63 3.67 3.71 3.75
4 Energy Revenues ($000) 136 138 139 140 142 143 145 146 147 149 150 152 153 155 157 158 160 161 163 165
Thermal Energy
5 Net Thermal Recovered [3] (MMBtu) - - - - - - - - - - - - - - - - - - - -
6 Natural Gas Price [5] ($/MMBtu) 6.00 6.06 6.12 6.18 6.24 6.31 6.37 6.43 6.50 6.56 6.63 6.69 6.76 6.83 6.90 6.97 7.04 7.11 7.18 7.25
7 Thermal Energy Revenues ($000) - - - - - - - - - - - - - - - - - - - -
20 Total Revenues ($000) 678 701 725 750 776 803 831 861 891 922 955 989 1,024 1,061 1,099 1,138 1,179 1,222 1,266 1,313
21 PV Total Revenues ($000) 678 668 658 648 639 629 620 612 603 594 586 578 570 563 555 548 540 533 526 519
Expenses
Fiber Hauling Costs
22 Fiber [3] (Tons) 8,714 8,975 9,245 9,522 9,808 10,102 10,405 10,717 11,039 11,370 11,711 12,062 12,424 12,797 13,181 13,576 13,983 14,403 14,835 15,280
23 Fiber Hauling Cost Rate [1] ($/Ton) 3.00 3.09 3.18 3.28 3.38 3.48 3.58 3.69 3.80 3.91 4.03 4.15 4.28 4.41 4.54 4.67 4.81 4.96 5.11 5.26
24 Fiber Hauling Costs ($000) 26 28 29 31 33 35 37 40 42 45 47 50 53 56 60 63 67 71 76 80
AD Unit Labor
28 Annual AD Unit hours (Hrs) 6,720 6,720 6,720 6,720 6,720 6,720 6,720 6,720 6,720 6,720 6,720 6,720 6,720 6,720 6,720 6,720 6,720 6,720 6,720 6,720
29 Average AD Labor Rate [1] ($/Hr) 19.00 19.57 20.16 20.76 21.38 22.03 22.69 23.37 24.07 24.79 25.53 26.30 27.09 27.90 28.74 29.60 30.49 31.40 32.35 33.32
30 AD Labor Costs ($000) 128 132 135 140 144 148 152 157 162 167 172 177 182 188 193 199 205 211 217 224
39 Net Expenses ($000) 414 423 433 443 453 464 476 487 499 512 525 539 553 567 582 598 615 632 649 668
40 PV Net Expenses ($000) 414 403 393 383 373 364 355 346 338 330 322 315 308 301 294 288 282 276 270 264
41 PV Net Expenses + Capital Costs ($000) 1,138 1,093 1,049 1,008 969 931 895 861 828 797 767 738 711 685 660 636 613 591 571 551
42 Operating Costs ($/ton) 11.45 11.37 11.30 11.22 11.15 11.09 11.02 10.97 10.91 10.86 10.81 10.77 10.73 10.69 10.66 10.63 10.60 10.58 10.56 10.54
43 PV Operating Costs ($/ton) 11.45 10.83 10.25 9.69 9.17 8.69 8.23 7.79 7.38 7.00 6.64 6.30 5.97 5.67 5.38 5.11 4.86 4.61 4.39 4.17
44 PV Life Cycle Operating Costs ($/ton) 6.39
45 PV Life Cycle Op Costs + Cap Costs 15.53
46 Net Revenues (Expenses) ($000) 264 278 292 307 323 339 356 373 391 410 430 450 472 494 516 540 565 591 617 645
47 Present Value of Net Rev (Exp) ($000) 264 265 265 266 266 266 266 265 265 265 264 263 263 262 261 260 259 258 256 255
48 Cummulative PV ($000) 264 529 794 1,060 1,326 1,591 1,857 2,122 2,387 2,652 2,916 3,179 3,442 3,703 3,964 4,224 4,483 4,740 4,997 5,252
P:\004738 Bluestem AD\Final Report\B1471-App E - Final Waste Analysis - August-2 Page 1 of 1 4/30/2004