business plan eap

Upload: timvier

Post on 30-May-2018

223 views

Category:

Documents


0 download

TRANSCRIPT

  • 8/14/2019 Business Plan EAP

    1/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    Business planFor

    ENVIERHO AQUA LTD.

    (EAP Ltd)

    Working on a Green Economy

    Prepared by Tim Vierhout on 24th September 2009

    1

  • 8/14/2019 Business Plan EAP

    2/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    1.0 COMPANY OWNERSHIP/ LOCATION

    The company is owned by Tim Vierhout and Brenda Little Vierhout

    The company was incorporated on the 26th

    August 2009

    Company Address:

    Shalom

    Gaulstown,

    Tullaroan,

    County Kilkenny

    Ireland

    Company registration number: 474490

    2

  • 8/14/2019 Business Plan EAP

    3/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    TABLE OF CONTENTS

    1.0 Company ownership/Location 1

    2.0 Executive Summary 4

    3.0 Market Opportunity 6

    4.0 Industry and Competition 8

    5.0 Products/Service Proposition 10

    6.0 Marketing Plan & Route to Market 11

    7.0 Management Team and Partners 12

    8.0 Operations & Legal 13

    9.0 Key risks & Constraints 14

    10.0 Financial Plan 15

    11.0 Funding & Exit 16

    Appendices 1 17

    Process Flow Block Diagram 19

    Calculation 1-3 years 20

    Costing conventional WWTP 21

    Costing Vacuum/AD Plant 22

    Costing MBR plant 23

    Cost advantage of Treatment with Vacuum and AD Plant 24

    CV 25

    3

  • 8/14/2019 Business Plan EAP

    4/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    2.0 Executive Summary

    We all know fuel is getting dearer, and fossil fuels will be nearly a criminal offence to

    use in the future, and also our water is becoming more and more precious and we can

    not afford to waste this. By reducing our waste water volume and using organic waste

    we can produce a cocktail that can be fermented and produce biogas.In this way we can produce our own fuel we just have to change our way of thinking.

    This concept could be easily implemented where we have a concentration of people.

    - Large Schools with canteens.- Larger Apartment developments.- Large workforces (banks/factories) with canteen- Sport Stadiums with restaurant facilities- Large Hotels with restaurant- Hospitals with kitchen.- Factories producing large volumes of organic waste

    o Fish processing factorieso Food processing factorieso Vegetables processing factories

    - Agriculture / Farms- Cruise Ships.- Larger Camping Sites.- Holiday Homes Clusters.-

    2.1 History

    When I started working for Enviro Chemie AG in 1988 in the industrial waste water

    sector, the aim was mainly to clean up the waste water eliminating pollutants, so

    companies could discharge this treated effluent to sewer or surface water. At that time

    there was no real issue in reducing recycling or reusing.

    This started later in 1996 when reducing recycling and reusing became more and

    more of an issue. More and more process integrated solutions are required. Now

    anther 10 years later companies are not only concerned about these 3Rs but are also

    concerned about the energy consumption associated with this.

    The Goals and Strategy, lies therefore in the market where disposal of organic waste

    and energy consumption are the two elements that should be reduced as much as

    possible. This will take carful planning by the end-user to look at his total

    consumption and waste production to aim for a Good House Keeping conscience or

    ISO certification.

    4

  • 8/14/2019 Business Plan EAP

    5/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    2.2 Low Cost Strategy:

    The equipment needed for the process is sourced from one of the best and competitive

    manufactures. This will make the whole implementation of the process very cost

    effective and a ROI which can be very lucrative between 2 and 3 years.

    2.3 Differentiation of the service:

    This concept is different from the others as this is a Hybrid concept where the

    different elements are integrated and linked to each other.

    - Reduction of water.

    - Collection of Rainwater

    - Reuse of Grey Water

    - Low water consumption toilets (Vacuum) resulting in higher concentrations.

    - Use of under the sink grinders and munchers are allowed- Organic disposal facility

    2.4 Niche Market:

    These waste handling and processing facilities are not rally economical for individual

    house holds. The aim here is for clusters of houses or even better whole villages.

    Concentration of people of more than 1000 - 2000 .

    Maybe in a later stage or years to come this will be the standard, where every house

    can have his own facility.

    2.5 Mission Statement:

    A Waste to Energy contribution.

    2.6 How will the finance be used?

    First of all the cost (various expenses) of making the enterprise known to some of the

    end users and interested parties. Marketing Costs.

    Second all equipment needs to be pre-financed from the manufacture, before being

    paid for by the end-user.

    5

  • 8/14/2019 Business Plan EAP

    6/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    3.0 Markets Opportunity

    3.1 Potential Customers:

    - Large Schools with canteens.- Larger Apartment developments.- Large workforces (banks/factories) with canteen- Sport Stadiums with restaurant facilities- Large Hotels with restaurant- Hospitals with kitchen.- Factories producing large volumes of organic waste

    o Fish processing factorieso Food processing factorieso Vegetables processing factories

    - Agriculture / Farms

    - Cruise Ships.- Larger Camping Sites.- Holiday Homes Clusters.

    3.2 Customer Segments:

    - Educational Sector- Industrial Sector- Holiday/ Tourist Sector- Agriculture Sector

    3.3 What needs does the idea satisfy?

    - First there is a reduction in water usage and subsequently cost.- Government baking by creating a GREENER ECONOMY.- Secondly there is a contribution in eliminating our dependency on fossil fuels.

    3.4 How do customers currently satisfy this need?

    At the moment the need for water and electricity is supplied by the existing utilitycompanies, through water charges and electricity charges.

    3.5 How many customers are in this market?

    There are approximately 50-60 companies in Ireland with more than 1000 people.

    There are numerous Schools in Ireland with more than 1000 Students and there own

    kitchen. Especially boarding schools

    6

  • 8/14/2019 Business Plan EAP

    7/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    3.6 The projected growth in this market.

    The projected growth in this market can only be described as considerable.

    Especially new project were innovation and conservation is the key role.

    3.7 Why is this approach innovative and compelling?

    This approach is innovative since it make use of the creative and progressive water

    reduction consumption and at the same time creating well needed energy.

    3.8 What are the implication to the customers of buying from us?

    The customers will have back up from well established AD technology providers.

    3.9 What do we need to do to confirm the size of this market?

    The market size is considerable, and at a later stage it might be feasible to have

    smaller and compact systems for smaller communities or clusters or maybe even as

    small as single houses who knows?

    7

  • 8/14/2019 Business Plan EAP

    8/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    4.0 Industry and Competition.

    4.1 Competitors in the market

    On the waste water side:- Veolia- EPS- Earthtech- Treatment Systems- Response- And some smaller players in wastewater treatment market.

    On the Anaerobic Digester Side:

    - Kedco- Cetlic Composting

    - Methanogen- HoSt/FLI

    4.2 What are the competitors market share and finance?

    I am only aware of Kedco being the only one at the moment in the market that is in

    the process in building an Anaerobic Digester.

    4.3 Their strength and weaknesses?

    The weakness of this system is that it will only be economically effective when there

    is a large number of people connected to the system. The economy of scale is an

    important element at the moment.

    The strength of the system is that is flexible and it can be expanded to a X thousand of

    connection.

    4.4 Who else is working on these solutions?

    As far as I know nobody is looking at this market in this way as yet.

    4.5 Why is your approach better than our competitors?

    My approach is one of those think outside the box idea.

    We have to get away from the idea of flushing our toilet with water and certainly

    not with GOOD and expensive drinking water.

    This is a different approach how to spare water and how we can generate energy from

    our waste.

    8

  • 8/14/2019 Business Plan EAP

    9/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    4.6 What is your source of competitor advantage e.g IP?

    Our intellectual property is our greatest asset to keep our competitors always a good

    few steps behind, so we can take advantage of the being first in the market and take

    advantage of this, but at the same time we keep our innovations and creativityongoing.

    4.7 The distribution channels:

    Distribution channels can be achieved through companies who are in the sanitary

    business and bathroom assembly (pod builders) for the vacuum toilets and

    Envierho Aqua Protect is responsible for the AD Plant and MBR plant.

    4.8 How long can we stay ahead of the competition?

    During our implementation of the systems we will be innovating in new elements we

    can keep a good few steps ahead from the competition before they have a part of the

    market.

    4.9 How are competitors likely to respond?

    Competitors will mainly keep there activities on waste to energy (AD) as they are not

    really tuned in on this matter as it is Market Branch Strange for them.

    4.10 How much room is there in this market for competitors?

    There is room, slowly in years to come this will be a very important market, thats

    why it is important to be there first.

    4.11 What barriers will you face or can you create?

    Market exclusivity with manufactures and providers of Vacuum Systems and AD

    developers is a way in protecting the market.

    9

  • 8/14/2019 Business Plan EAP

    10/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    5.0 Product/Service Proposition

    5.1 Why is this the right proposition?

    The right proposition is the enormous reduction in water volume usage/consumption.

    5.2 How is it different from existing products/ services?

    The whole philosophy and outlook is different. Using Air/Vacuum to transport waste

    in stead of the easy way using water which than need cleaning and is very energy

    demanding..

    5.3 Will it become obsolete and how it may change?

    This method of transport will be there for a long time.Water usage may have been used for over 150 years or so, but it will have to be

    replaced with another transport medium.

    5.4 Why is now the right time?

    There is no better time than now, while water is becoming expensive with the

    introduction of water charges and energy is becoming scarce and even more

    expensive.

    5.5 Why is it unique and what is the USP?

    The unique selling point of this configuration is: it will reduce water bills and produce

    electricity from a waste product that normally would be flushed down the drain.

    So the knife cuts on both sides.

    5.6 Is the business protected to have a virtual monopoly ?

    There is certainly a First Creative Advantage, and with more unique elements is can

    become a virtual monopoly but there are always going to be copy cats.

    5.7 What regulatory and technology proving is needed?

    The best way to proof the system is by having a demonstration project

    5.8 How will this solution take advantage of existing distribution channels.

    There are no real existing distribution channels in place. It will have to be a unique

    selling and service facility for a specialist service company.

    10

  • 8/14/2019 Business Plan EAP

    11/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    6.0 Marketing Plan & Route to Market

    6.1 How will you win the initial customers, pilot and sales?

    An initial project can be a Pilot Scheme for maybe a Hotel that is being renovated or

    apartments that are in the planning. Or a Government led project like a boarding

    school or college. Other projects will follow after this when they see what benefits it

    brings.

    6.2 What is the business model e.g. B2C, B2B etc.

    The business model is firstly aimed to B2B, as it will be towards developers and

    renovation projects initially.

    6.3 Which distribution channels will you uses?

    I would firstly like to see a service company to provide the technical abilities to

    perform the installation of the various components.

    6.4 Promotional strategy will be used?

    Individual approach to developers, Government and Education.

    6.5 What is the approach to distribution and channels?

    For the moment one single dedicated specialist will have to take this on board and

    approach the end-user/developer.

    6.6 What is you pricing and discounts approach?

    Pricing is dependable on the size of the project. Each project will have it own pricing

    structure.

    6.7 How will you structure the sales team and process?

    On shows and trade fairs the treatment method will have to be shown and individual

    calls will have to be made to developers and large complexes to show the system.

    6.8 Which markets could you address first to gain revenue?

    The first markets are de Hotels / Department of Education (Boarding Schools),

    University Campuses , Sport Complexes i.e Croke Park , developers for larger

    clusters of apartments.

    6.9 What is the current sales and order book?

    The current sales book has no orders yet as this business is only in the starting blocks.

    11

  • 8/14/2019 Business Plan EAP

    12/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    7.0 Management Team and Partners

    7.1 Is this the right executive and board team to deliver the venture?

    Having been more than 25 year in the wastewater market I am definitely the rightperson to develop this venture.

    7.2 Can you show the experience and achievement to deliver the new business?

    Having always been responsible for looking for NEW Business, it nearly come

    natural to look for new projects.

    The experience is certainly there to make it all come together.

    7.3 How is the team motivated and working together?

    The motivation is that this model has a huge market potential, and Ireland is the right

    place to get started as we are all thinking of green jobs, and in this way we can realise

    this.

    7.4 Does the team have the energy to make this venture happen?

    When teaming up with a flexible electrical and mechanical installer this should work

    out fine

    7.5 Can you outline the skill gaps and how they will be filled?

    Sales and Promoter Engineer: initially myself.

    The Process Engineer: again myself.

    Drawing of Process again myself

    Detailed Engineer needs to be appointed

    Draughtsman needs to be appointed

    Bookkeeping and Invoicing outsourcing for the moment

    A team of fitters service and maintenance company

    Project Manager needs to be appointed

    7.6 Have the stakeholders been indentified?

    At the moment there is only one Stakeholder My Self, who wants to take this further

    to the next level.

    7.7 What capabilities are required from partners?

    The partner is driving force in implementing and realising the construction

    7.8 Have we indentified the right partners?

    We have to approach the right partner as yet, as we have somebody in mind.

    12

  • 8/14/2019 Business Plan EAP

    13/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    8.0 Operations & Legal

    8.1 Is this the venture proposition based on a proven technology?

    The used technology is not new all the unit operation in this configuration are wellproven just the right scale of the system will have to be found.

    8.2 Will the proposed technology work?

    As above the technology is not new just the way the systems are being combined

    8.3 Is the technology and or process protected by patents?

    The process is not been protected by patents.

    8.4 Is there a reliable source of materials and critical inputse.g. raw materials and skilled staff.?

    The source of raw material should be no problem, it is the willingness to change

    thinking and use vacuum as a vehicle for transport.

    8.5 Can you effectively produce and deliver the product or service?

    With a team of creative designers and suppliers already in the vacuum toilets business

    and kitchen grinders manufactures and AD plant builders this should not be a

    problem.

    8.6 Can we maintain/repair and or support the new business?

    There is a team of dedicated mechanical and electrical engineer ready to support and

    service and repair if requested.

    8.7 Is the business liable to any litigation risks on the use of technology or

    operational issues?

    Not that I am aware of.

    13

  • 8/14/2019 Business Plan EAP

    14/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    9.0 Key risks & Constraints

    9.1 Are the key risks understood?

    The key risk could be that there is absolutely no interest from government or

    developers as the idea using vacuum is to absurd in there eyes.

    But this is only because having water seems so simple, but we have to get away from

    that mind ser.

    9.2 Has the risk of market adoption been recognised?

    It may take some time in certain areas were they are so focused on the Water Closed,

    and to change to vacuum systems and where this waste is used for making electricity.

    9.3 What is the competitors reactions?

    Competitors will want to have a share of the market and will copy cat some of the

    system, but we are ahead of them and will have to stay ahead by also having our

    research and development and maybe patenting new parts.

    9.4 Delay effects of getting regulatory approval?

    This element has not been looked at and may need some attention although al parties

    in the government are looking towards at a greener and smarter economy so there

    should be any regulatory obstructions.

    9.5 Are the key markets for this venture acceptable?

    The key markets are more than acceptable for this venture as they are the large users

    of water and electricity and any reduction and saving will be welcomed and in some

    cases might be the deciding factor if there own operation is sustainable or not if these

    measures are not taken.

    9.6 Are the key technical risks for this venture acceptable?

    All unit operations in this system are proven technologies, priority is that everythingis dimensioned properly so it will slot in together smoothly.

    9.7 What constraints must be challenged to launch this venture?

    The general perception of how we use our water resources and the way we think in

    utilising this. There could be a shortage of water at some stage but there will be no

    shortage of vacuum.

    9.8 Are the risks and constraints reflected in the financial models?

    In this plan the financial model is going only as far as Angel money to realise ademonstration project to proof the viability of the configuration of the system.

    14

  • 8/14/2019 Business Plan EAP

    15/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    10.0 Financial Plan

    10.1 What is the financial history?

    At this moment no financial history is available as there has been no implementation

    of any kind of system as yet.

    10.2 Have the financial models used a range of assumptions?

    The only assumptions that has been taken is that it will need approximately 250K

    to get this model on the road.

    10.3 Are the revenues significant and are drivers understood?

    The revenues could be considerable in years to come when we all see the need for a

    psychological adaption of how we flush our toilet.

    10.4 What are the one-off and ongoing operation costs?

    The one-off cost are many to get a first project on the road.

    After this the ongoing cost should be payable from generated revenue.

    10.5 What are the one-off and ongoing capex costs?

    The one-off cost are going to be in the region of 250K.

    Two standardised systems need to be work out and that can be implemented at a

    developing stage for Hotel / Apartment blocks / Boarding School etc.

    10.6 What are the cash and finance projections?

    A full size project is in the region of 0.5M.

    This size will need 2Tons of organic material feed stock per day.

    This facility would produce approx. 120.000 kWh per year on electricity.

    Also a 80.000 kWh on heat from the CHP unit for heating the houses/apartments34.000 ltr of water will be saved at the same time per day this is 12.410.000 l /year.

    Also the waste water treatment facility for just the grey-water

    (showers/sink/dishwasher/washing machine) will require a LESS demanding energy

    treatment, than a conventional waste water treatment plant.

    15

  • 8/14/2019 Business Plan EAP

    16/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    11.0 Funding & Exit

    11.1 What is the requirement and approach to funding?

    Primarily the funding is to Kick-start this new creative approach

    The estimate is it would need in the region of 250K to push this.

    11.2 Are the funds being looked for sufficient?

    We hope it is enough for the moment.

    11.3 Equity investment and loans that are currently utilised?

    There is no equity available and or loans.

    11.4 Sources and approach to funding rounds over three years?

    With some financial backing from a venture capital investor this business model

    should be successful and be self sufficient in 3 years time.

    11.5 What commitment is being made by management time of funding?

    Management will be backing up this business venture with all its has got in terms of

    action and drive to make this successful.

    11.6 What are the milestones and potential phasing of the release of funds?

    The intention is to partner up with an existing company in the installation, service and

    maintenance sector, and together actively approach the market.

    This will mean 80K 125 K will be needed in the first year for promotion and

    marketing.

    11.7 What is the potential exit route e.g. trade sale , IPO?

    This has not been in the picture yet, first we have to get the show on the road.

    16

  • 8/14/2019 Business Plan EAP

    17/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    Appendices 1

    After 100 years of dependence on fossil fuels, there's one emerging crisis that COP-

    15's policiesmust now address: the crisis of dwindling crude reserves, and theimminent end to cheap oil.

    Everything is being reconsidered:

    The way we create electricity

    The way we power our vehicles

    The way we store and buy our energy

    The way we synthesize plastics

    The way in which we build the buildings where we work and live

    The way we education our children.

    And our unique investment has set the stage to capitalize on all of this.

    We're talking about...

    High-output alternative energy production: Technologies which, in the

    decades to come, are destined to replace all conventional, fossil-fuel-based

    power generation.

    Water treatment: As the collective thirst of the world's people and industry

    continues to spike, as supply continues to dwindle, the market for fresh water

    has been predicted by many to eclipse oil within three decades.

    The End of Oil

    There's not much to be said here that hasn't already been said a thousand times before.

    So let's quickly review a few key issues...

    We now find one barrel of conventional oil for every 4 we consume

    New wells drilled over the last few years have nearly doubled, but production

    has remained flat.

    About 75% of the world's current oil production is from fields that were

    discovered prior to 1970, which are past their peaks and beginning theirdeclines. And the remaining 25% comes from fields that are now 10 to 15

    years old.

    Bottom line: The days of cheap, abundant oil are over. And if you don't believe it, just

    look at what the experts are saying...

    "Shell estimates that after 2015 supplies of easy-to-access oil and gas will no longer

    keep up with demand." - Jeroem van de Veer, CEO of Shell

    "Our view is that oil production will peak in the near future. We need to develop

    power trains for alternative energy sources." - Katsuaki Watanbe, President, Toyota

    17

  • 8/14/2019 Business Plan EAP

    18/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    "The easy, cheap oil is over. Peak oil is looming." - Shokri Ghanem, Head of Libya's

    National Oil Corporation

    "In the longer run, unless we take serious steps to prepare for the day that we can

    no longer increase production of conventional oil, we are faced with the possibility

    of a major economic shock - and the political unrest that would ensue." - Dr. JamesSchlesinger, former U.S. Energy Secretary

    "One thing is clear: the era of easy oil is over. What we do next will determine how

    well we meet the energy needs of the entire world in this century and beyond." -

    David O'Reilly, CEO, Chevron

    So where does this leave us?

    Without an immediate overhaul of our energy economy, the depletion of fossil fuels

    could prove to be a crisis more devastating than most could ever imagine.

    The fact is, everything we do depends on some form of energy.

    Our entire way of life, and all of our economic projections, are built on the

    assumption that there will always be more energy when we want it.

    It took us 125 years to use the first trillion barrels of oil. It will take us only 30 years touse the next trillion"(Chevron)

    By choosing renewable energy, you go some way towards cutting down on carbon emissionUsing energy more efficiently in your daily life comes easily once you get started.

    18

  • 8/14/2019 Business Plan EAP

    19/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    Process Flow Block diagram

    19

  • 8/14/2019 Business Plan EAP

    20/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    Costing year 1 -3

    Expectedexpenses

    EnvierhoAquaProtectLtd date:310809

    Costingsyear1 Net

    ProcessDevelopment 10,000.00Brochures 10,000.00

    TradeFairs 15,000.00

    Travel/accommodation 10,000.00

    DrawingEquipment 5,000.00

    OfficeRental/telephone 10,000.00

    Costingpermonth 6,000.00

    Costingyear2

    TradeFairs 15,000.00

    Travel/accommodation 10,000.00

    OfficeRental/telephone 10,000.00

    ProjectManager

    60,000.00

    Costingyear3

    TradeFairs 15,000.00

    Travel/accommodation 10,000.00

    OfficeRental/telephone 10,000.00

    ProjectManager 60,000.00

    Totalfor3years 260,000.00

    20

  • 8/14/2019 Business Plan EAP

    21/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    1000Peopleperday

    (1000PE)

    CalculationofProfitability date:310809

    Investment net

    Biogasunit: 500,000.00

    VacuumInstallation 100,000.00

    ExtraInvestmentCost 600,000.00Income

    Input Biogas

    120000

    kWh

    0.15

    c/kwh 18,000.00

    Heat 80000kWh 7c/kWh 5,600.00

    Savingsfromwater 12410m3 2/T 24,820.00

    Savingsfromnotdischargingtosewer 12410m3 1/T 12,410.00

    Incomeperyear 60,830.00CostEstimate

    depreciationmachinery period

    15

    years p/y 40,000.00

    Interestrate 5% p/y 2,000.00

    Transportcostofresidue 730m3/y 1.5/T 1,095.00

    Energycostapprox7%of

    generated 8400kWh

    0.12

    C/kWh 1,008.00

    Costofpersonel 1h/d 365d 15/h 5,475.00

    Biologicalsupport 200/m 12 p/y 4,800.00

    Insurancecover 50/m 12 p/y 600.00

    Service&Maintenance

    HCPplant

    0,01

    /kWh p/y 1,200.00

    Service&Maint.

    remainingplant

    0,01

    /kWh p/y 1,200.00

    Cost 57,378.00Profitperyear 3,462.00

    21

  • 8/14/2019 Business Plan EAP

    22/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    ActivatedSludgePlant date:310809

    1000Peopleperday

    (1000PE)

    CalculationofProfitability

    Investment

    Net

    ActivatedSludgePlant 800,000.00

    Total 800,000.00Costs

    Powerconsumption 150kWperday 365d

    0.15

    c/kwh 8,212.50

    SludgeProduction Volumepermonth

    11m3@

    5% 12m 24,000.00

    Operation

    10hr@25/hrper

    week 52 13,000.00

    chemicals Approx3/d 365 1,095.00

    Costsperyear 46,307.50CostEstimate

    depreciationmachinery

    period

    15

    yearsp/y

    53,333.33

    Interestrate 5% p/y 40,000.00

    Cost 93,333.33

    Costperyear 139,640.83

    22

  • 8/14/2019 Business Plan EAP

    23/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    MembraneBiologicalReactor date:3108091000Peopleperday

    (1000PE)

    waterflowisonly100

    m3/d

    BOD/d

    2530Kg

    Calculationofcost

    Investment Net

    MBRPlant 250,000.00

    Total 250,000.00Costs

    Powerconsumption 30kW/d

    365

    d

    0.15

    c/kwh 1,642.50

    Operation

    3hr@25/hrper

    week

    52

    3,900.00

    chemicals

    Costsperyear 5,542.50

    SludgeProduction volumepermonth

    4m3@

    5% 12m

    toAD

    Plant nil

    CostEstimate

    depreciationmachinery period

    15

    years p/y 16,666.00

    Interestrate 5% p/y 12,500.00

    Cost 29,166.00

    Costperyear 30,708.50

    23

  • 8/14/2019 Business Plan EAP

    24/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    Cost advantage of Treatment with Vacuum and AD Plant

    CostWWTP Peryear 139,640.83BenefitVacuum/AD 3,462.00Cost MBRTP PerYear 30,708.50

    CostVacuum/AD/MBR Peryear 27,246.50

    Return of Investment for Vacuum and AD Plant and MBR

    Investment

    net

    Biogasunit: 500,000.00

    VacuumInstallation 100,000.00

    MBRFacility 250,000.00

    ROI Savingsperyear 112,395.00 7.5Year

    24

  • 8/14/2019 Business Plan EAP

    25/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    CURRICULUM VITAE

    Name : Tim C.J. Vierhout B Chem Eng,

    DoB : 5th

    March 1957.

    Languages : Dutch, English, German, French.

    Marital Status : Married

    Email : [email protected]

    Mobile : +353 87 822 3643

    QUALIFICATIONS

    1978 - 1982 Bachelor of Science Degree in Chemical Engineering.

    Discipline: Process TechnologyTechnical Highschool "de Maere", Enschede, The Netherlands

    1974 - 1978 Diploma Technical College, MTS Almelo, The Netherlands

    General Process Technology

    PROFFESIONAL EXPERIENCE

    August 2009 - present ENVIERHO AQUA PROTECT Ltd

    Started Consultancy in Wastewater Treatment Systems and Anaerobic Digesters

    June 2008 till August 2009FLI Environmental, Waterford, Ireland

    Position: Business Development Manager for the Wastewater Treatment Systems

    Division for the Domestic and Industrial markets.

    Duties: Responsible for Scoping Proposed projects, Estimating Bid costs, Submitting

    Tenders, Business Contact Management, New Business Development,

    Contract Realisation. Project Management.

    Feb 1998 till June 2008 TREATMENT SYSTEMS Ltd, Kilkenny Ireland

    Position: Technical Sales Engineer & Marketing Manager

    Duties: Advising in relation to Design, Build and Engineering of Water and

    Wastewater-Treatment Systems for the domestic and industrial markets.

    Project Managing some of these projects.

    The emphasis during the employment with TSL was on Industrial Waste

    Water Treatment Solutions.

    Technical Elements: Process Configuration of various waste water treatment methods.

    Like pH Correction and Neutralisation, Filtration/Screening, Flocculation, Coagulation, Plate

    Frame / Belt Press De-watering, Sludge Drying, Sampling , Flow measurement, Bio

    Degradability , Bio Membrane Technology, Aerobic Treatment, Anaerobic Treatment.

    25

    mailto:[email protected]:[email protected]:[email protected]
  • 8/14/2019 Business Plan EAP

    26/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    Project under my supervision:

    Allied Signal Electro Coagulation for metal treatment

    Waterford Precast Electro Coagulation for solids removal.

    InfoLab Vacuum Evaporation

    Diageo/Guinness Neutralisation

    Glanbia MBR technology

    Shannon Environmental Sludge Drying

    Liebig International Sludge Drying

    Boston Scientific Neutralisation

    Organic Lens Manuf. Cooling

    Murphy/Heineken Cooling

    NN Euroball pH Corection

    Rilta (One51) pH Correction/Neutralsiation

    Smurfit-Kappa, Flocculation/Filtration

    Bulmers, Anaerobic Waste water Treatment

    Abbott Laboratories, SBR Biological Treatment

    Bristol Myers Squib, Biological Treatment

    Centocor, MBR technologyDe-Puy, pH Correction

    Service and Maintenance for: Johnson & Johnson, Stranooden water, Lisheen Mines,

    Galmoy Mines, Stoneyford Municipal, Lakeland Dairies, Lamvale Minicipal,

    Allergan, Takeda, Elan, Proctor & Gamble, Aventis, Genemedix, Kepak, Heinz, C&D

    Foods, Fermoy Fish, Honeywell, Celtic Linen, Weathfield Prison.

    And many more.

    Manager of the after Sales Service and Maintenance Department.

    Service and Maintenance of Various County Councils Waste Water

    Treatment Plants. Marketing activities, responsible for Advertising and

    Editorials. Business Contact Management with CRM, New Business

    Development with developers, consultants and contractors. Promotionalresponsibilities, Attending Trade Fairs, included news releases, articles,

    brochures, advertisement in leading magazines etc.

    Oct. 1988-July. 1997 ENVIRO CHEMIE BV, Deventer, The Netherlands

    Position: Country Manager/Project Manager for the Dutch Division ENVIRO

    CHEMIE AG a Swiss owned company.

    Duties: Consulting, Engineering, Project Management, On site Pilot tests.

    Client training and troubleshooting on the supplied treatment plant on the

    following physical treatments: coagulation, flocculation, neutralisation,absorption, ionexchange, membrane filtration (micro/ultra/rev.os), flotation,

    oxidation/UV and biofiltration.

    Dealt with the Clients in the top 100 companies in the Netherlands.

    Start-up of more than a 100 treatment plants and 600 projects during this

    tenure.

    Promotional responsibilities included news releases, articles, brochures, trade

    shows, organising seminars and writing operation manuals etc.

    26

  • 8/14/2019 Business Plan EAP

    27/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    Realised Projects and Clients:

    1997 DAF Trucks Flocculation Part two extension

    1997 AKZO, Amsterdam Ionexchange, heavy metals (Hg) removal

    1996 HEAD Electronics, Physical-Chemical Batch Process

    printed surface board rins water treatment

    1995 TORO, Oevel, Belgium Rinsewater recycling and Batch Process

    metal surface treatment rinse-water

    1994 VAM, Wijster Physical-Chemical Treatment

    Surface water from drilling platform

    1994 SIGMA Coatings, Uithoorn Physical-Chemical Batch Process

    Rinse water with Acrylic-latex emulsion treatment

    1993 Verzinkerij Dieren Ionexchange and Batchs Process

    Terrain water treatment by ionexchange

    1992 Damet Holland Recycling Physical-Chemical and Active Charcoal Abs

    Terrain water, Oil and heavy metal removal

    1992 SCA Packaging, Tilburg Physical-Chemical Batch Process

    Cardboard printing , printing ink remova1992 VEGE MOTOREN, Huissen Physical-Chemical Batch Process

    Engines reconditioning, Oil, heavy metals removal

    1991 ELECTRORAIL, Utrecht Physical-Chemical Batch Process

    Electro-engines, cleaning, Oil, heavy metals remova

    1990 Oil Treatment Amsterdam Physical-Chemical and Active Carbon Abs

    Oil treatment, Oil, Heavy metals and Phenol

    1989 REDLAND, Rooftiles, Weert Physical-Chemical Coagulation/Flocculation

    Rooftiles colouring, Acrylic Dye removal

    1989 DAF Trucks Eindhoven Physical-Chemical Coagulation/Flocculation

    metal treatment rinse water, with Zn. Cr, Phosphates reduction

    March 1987-Oct 1988 YOKOGAWA BV. Maarssen, The Netherlands.

    Position: Regional Sales Engineer for PCIs, Process Control Instruments.

    Jan 1984 - Dec 1986 TOWER HOMEBREWS, Kilcullen, Ireland

    Position: Partner in a Homebrew Wholesale Import and Distribution.

    Duties: Production, Administration, Sales.

    Aug. 1982 - Dec1983 AKZO SALT AND BASIC CHEMICALS,

    Hengelo The Netherlands,

    Position: Chemical Engineer in the Organic Products Research Division,Duties: Worked on a Pilot- Plant installation to produce PVC out of Natural Gas.

    Signed : -------------------------

    Tim Vierhout

    27

  • 8/14/2019 Business Plan EAP

    28/28

    BUSINESS PLAN FOR ENVIERHO AQUA wastewater treatment technologies and anaerobic digester technologies

    Additional information

    Lectured in Wastewater treatment technologies for the Netherlands Environmental Practice

    School.

    I was a member of the Dutch Institute of Engineers, Ingenieurs Vereninging NIRIA, from

    1979 to 1998. Section: NPT Nederlandse Procestechnologen.

    Completed a course on DCS Distributed Control Systems

    Project Management course on Capital investments in the process industry.

    Completed a course on Renewable Energy with the Tipperary Institute of Technology.

    COMPUTER SKILLS

    Most Windows software packages and ACT Contact Management System.

    INTERESTS Golf, Fly-Fishing and DIY.

    REFERENCES: Available upon request.