Littleton, MA Littleton, MA – – Smart Sewering Strategy: Smart Sewering Strategy: Affordable Green Sewering, Fit Affordable Green Sewering, Fit-
- For
For-
- Purpose
Littleton, MA Smart Sewering Strategy: Smart Sewering Strategy: - - PowerPoint PPT Presentation
Littleton, MA Smart Sewering Strategy: Smart Sewering Strategy: Littleton, MA Affordable Green Sewering, Fit- -For For- -Purpose Purpose Affordable Green Sewering, Fit Paul Knowles Paul Knowles Green First: December 8, 2011
Use Flow (gpd)
Park & Co. Retail 10,000
3,000
28,000
8,400
11,000
3,300
Office 4,800
1,440
Retail 7,500 1,000
Restaurant 20,000 500
Residential 38,500 11,000
Office 20,000 11,000
VOD Industrial 14,400
3,312 3,888 Office Commercial 7,500
1,725 2,025 Wells/IBM Office Commercial 47,000 25,000 12,500 4,500
KIMBALL* Commercial 15,000 15,000
63,500 50,160 57,110 5,037 47,893 CUMULATIVE 63,500 113,660 170,770 175,807 223,700
CONCORD RIVER WATERSHED MERRIMACK RIVER WATERSHED I-495 STUDY AREA
The Massachusetts Executive Office of Environmental Affairs (EOEA) and the Charles River Watershed Association/ESS Group (2007), Community Water Budget Report, Town of Littleton
CONCORD RIVER WATERSHE D MERRIMACK RIVER WATERSHED
APRIL (HIGH FLOW) SEPTEMBER (LOW FLOW) Sub-basin Name Area (Mi²) Natural Stream Flow (MGD) Human Total Vol Impact (MGD) Human Relative Impact (%) Natural Stream Flow (MGD) Human Total Vol Impact (MGD) Human Relative Impact (%) Bennet's 7.1 14.67
2.25
Beaver 13.1 27.49
4.27
Gilson 3.4 6.73
0.11 2.33 Vine 9.9 19.62
2.95 0.09 2.93 Fort Pond 7.2 14.27
1.3 0.05 3.72 Nagog Pond 0.6 1.16 0.18 1.05 0.05 4.87
MERRIMACK WATERSHED Alternative recharge area 1.5 miles away Suitable recharge area within study area 72 acres within Zone III. Mix of I-495 DOT and developer land
Large carrying costs – higher risk of tax increase to subsidize user rate Small carrying costs – reduced risk to tax base and user
Phase 1 2 3 4 5 TOTAL Year 5 10 15 20 Flow (gpd) 30,000 38,000 61,000 23,500 29,500 182,000 Anticipated Connections 100 127 203 78 98 607 Capital Cost ($) 4,182,400 3,610,302 6,718,555 3,000,544 4,366,569 21,878,371 Sewer Length Required (LF) 18,200 6,333 10,167 3,917 4,917 43,550 Area Required (acres) 1.67 2.11 3.39 1.31 1.64 10.12 TOTAL Year Flow (gpd) 182,000 Anticipated Connections 607 Capital Cost ($) 17,024,590 Sewer Length Required (LF) 43,550 Area Required (acres) 9
Assumptions:
secondary treatment and groundwater dispersal
for dispersal
secondary treatment at $20/gpd installed between scale of 23,500 and 182,000 gpd by using available technologies
Design-Bid-Build Conventional Approach (implementation through public ownership) Design-Build-Operate- Finance (implementation through private ownership) Design Build Design Build Cost Town Private Entity Schedule Completion Town Private Entity Construction Warranty Town Private Entity Asset Management Compliance Guarantee Town Private Entity Capital Replacement Town Private Entity O&M Cost Town Private Entity Residual Disposal Cost Town Private Entity Life Cycle Cost Town Private Entity Finance Long-Term Financing Town Private Entity Interest Rate Risk Town Private Entity
17
( )* +(),
.& &
/%
() $ Water/Energy/Nutrient Services
Subsurface Flow Treatment Wetlands Packaged Activated Sludge Process systems
Relationship between capacity in gallons per day (gpd) and unit capital cost ($/gpd capacity) for five small- scale wastewater treatment technologies: Activated Sludge Plant (ASP), Sequencing Batch Reactor (SBR), Oxidation Dith (Oxi-Ditch), Membrane Bioreactor (MBR) and Subsurface Flow Treatment Wetland (SSF TW).
Relationship between capacity in gallons per day (gpd) and unit operating cost ($/1000 gallons treated) for five small-scale wastewater treatment technologies: Activated Sludge Plant (ASP), Sequencing Batch Reactor (SBR), Oxidation Dith (Oxi-Ditch), Membrane Bioreactor (MBR) and Subsurface Flow Treatment Wetland (SSF TW).
Subsurface Flow Treatment Wetlands Packaged Activated Sludge Process systems
http://mit.biology.au.dk
Courtesy of Worrell Water
COLLECTION SYSTEM SUMMARY (based on a full build out 182,000 gpd system) Type of Collection Capital Cost ($) Operating Cost ($/yr)
Production ($/yr)
Revenue ($/yr) Net Operating Cost ($/yr) Net Carbon Footprint (T CO2Eq/yr) STEP $9.1M $87,360 $5,232 $19,700 $62,428 1,540 GRINDER $11.2 M $222,768 $20,614 $0 $202,154 469 GRAVITY $9.4 M $102,757 $20,156 $0 $82,601 379
STEP SEWER PREFERENCE - 56 points. “The cost to build the system has no impact on your current property tax rates or existing utility bills”. Lower net operating costs will reduce risk by improving ability to cover cost of debt GRAVITY SEWER PREFERENCE - 26 points. The system does not produce large amounts of solid, liquid or gaseous waste that requires disposal in landfills or subsequent treatment
warming potential.
Flow (gpd) Users Total Cost ($ 2010) $/gpd inst $/User Fraction of cost in collection Typical user rate ($/gal)* MN Decentralized System 20,770 38 1,476,364 $ 72.83 $ 38,851 23% $ 60 Littleton Proposed 182,000 607 12,245,188 $ 67.28 $ 20,173 28% $ 70 Ph 1 and Ph 2 Proposed 1,800,000 8400 262,000,000 $ 169 $ 36,190 66% $ 63
1 2*.#34% %%55% %6%7 51 5 *&%"")!
WATER POWER FOOD COLLECTION TREATMENT DISPOSAL RESOURCE SUPPLY WASTE PROCESSING FROM OUTSIDE TO OUTSIDE CARBON DOLLARS WATER NUTRIENTS
2.0 Dry Ton ANAEROBIC DIGESTER WETLAND TREATMENT STEP COLLECTION SYSTEM REUSE WATER DISCHARGE POWER 607 EDU COMMUNITY FERTILIZER 2.74 Tons food waste 4,100 gpd sludge 182,000 gpd 85,000 gpd 97,000 gpd
2,600 kWh
REUSE NETWORK NATURAL TREATMENT SYSTEM
Dry COD (tons/day) Capital Cost ($) O+M cost ($/yr) kWh/yr Revenue Tipping Fees ($/yr) Revenue REC sales ($/yr) Revenue Power sales* ($/yr) Net Operating Profit ($/yr) 0.5 1,801,584 7,500 238,710 36,875 3,581 17,903 50,859 1 2,362,095 15,000 477,419 73,750 7,161 35,806 101,718 2 3,016,601 30,000 954,838 147,500 14,323 71,613 203,435 3 3,832,880 45,000 1,432,257 221,250 21,484 107,419 305,153 5 5,192,057 75,000 2,387,095 368,750 35,806 179,032 508,589
Assumes power is sold to Littleton Electric Light Department at 0.07 $/kWh and REC value is 0.015 $kWh
Source Type of Source Tons per year Chemical Oxygen Demand Smart sewer network Projected Wastewater Solids 112* Littleton Septage Residential Septic Systems 438 Littleton Food Waste Residential Food Waste 218 Nashoba Valley Life Care Center Institutional Health Facility 12 Tre Amici Restaurant 9 Yangtze River Restaurant Restaurant 8 Donelan’s Supermarket Grocery Store 27 TOTAL 711
Data for non-residential sources from Draper/Lennon, Inc., 2002, Identification, Characterization, and Mapping of Food Waste and Food Waste Generators in Massachusetts. Additional sources exist in town not accounted for in this table include schools and Veryfine Sunny Delight Food Processing. Veryfine produces 6,000 tons per year of Chemical Oxygen Demand but this is not readily available. There are 235 food waste generators within a 10 mile radius of the study area that produce 16,000 Tons per year of food waste
SCENARIO PHASING PRIVATE DEVELOPER CONT. SOURCE OF FINANCING COST OF LAND ($/SF) HOOK UP FEE ($) SUBSIDY FRACTION OF BUILD-OUT ACHIEVED PHASE 1 CAP REQ FROM FINANCING ($) TYPICAL USER RATE ($/MON) RISK OF TAX INCREASE Baseline Smart $2M Municipal 5,000 BG+TF+WR 100% 7,078,381 37 LOW Conv. Conv. $0 Municipal 2 13,000 None 100% 11,578,240 101 HIGH 1 Conv. $2M Municipal 5,000 BG+TF+WR 100% 14,239,768 78 HIGH 2 Smart $0 Municipal 5,000 BG+TF+WR 100% 9,078,381 43 LOW 3 Smart $2M Municipal 2 5,000 BG+TF+WR 100% 7,193,581 38 LOW 4 Smart $2M Municipal 1,000 BG+TF+WR 100% 7,078,381 43 LOW 5 Smart $2M Municipal 10,000 BG+TF+WR 100% 7,078,381 29 LOW 6 Smart $2M Municipal 5,000 None 100% 2,182,400 70 LOW 7 Smart $2M Municipal 5,000 WR 100% 3,869,438 56 LOW 8 Smart $2M Municipal 5,000 BG + TF 100% 5,391,344 51 LOW 9 Smart $2M Municipal 5,000 BG+TF+WR 50% 7,078,381 61 LOW 10 Conv. $2M Municipal 5,000 BG+TF+WR 50% 13,883,221 127 V HIGH
SCENARIO PHASING PRIVATE DEVELOPER CONT. SOURCE OF FINANCING COST OF LAND ($/SF) HOOK UP FEE ($) SUBSIDY FRACTION OF BUILD-OUT ACHIEVED PHASE 1 CAP REQ FROM FINANCING ($) TYPICAL USER RATE ($/MON) RISK OF TAX INCREASE Baseline Smart $2M Municipal 5,000 BG+TF+WR 100% 7,078,381 37 LOW Conv. Conv. $0 Municipal 2 13,000 None 100% 11,578,240 101 HIGH 1 Smart. $2M SRF 10,000 BG+TF+WR 100% 7,078,381 90 NONE 2 Smart $2 M Private 10,000 None 100% 7,078,381 148 NONE
Cape Cod Commission presentation in April, 2011
Map adapted from information presented in: Salveson A., Zhou, Z., Finney B.A., Burke, M., Chan Ly, J., 2009, Low-Cost Treatment Technologies for Small-Scale Water Reclamation Plants, Water Reuse Foundation
SAGR with patented FBA technology, by Nelson Environmental Canada Steinbach Manitoba Aerated Lagoon nitrogen polishing
Morrison Mille Lacs Pine Kanabec Benton Isanti Chisago Anoka Sherburne Washington Meeker Wright Mc Leod Carver Hennepin Ramsey Scott Dakota Sibley
Minneapolis