BASIC WASTE WATER TREATMENT COSTS
PLANT I:               Average 500,000 gpd
            Operation / year      $672,000.00
                      / day          1,841.00
                      / gallon                  $   0.003682
            Capital*   / year     $350,000.00
                       / day           959.00
                       / gallon                 $   0.001918
            Total                               $    0.0056 / gallon
PLANT II:              Average 600,000 gpd
            Operation / year      $600,000.00
                      / day          1,644.00
                      / gallon                  $ 0.002740
            Capital*   / year     $350,000.00
                       / day           959.00
                       / gallon                 $   0.001598
Total                                           $   0.004338 / gallon
*$6,000,000.00 @ 40 year amortization
SEPTAGE VALUES TO WASTEWATER:
                       Solids      BOD        COD         TSS
Septage Average         1.5%       3800       20,000      15,000
Wastewater               0.02 %     200        450         250
Wastewater/Septage        x75       x19        x44         x60
Average multiplier:    75+19+44+60            = 49.5
                           4
**If septage is 50 times stronger than wastewater, then 20,000 gal of septage is
equal to (20,000 X 50) 1,000,000 gal of wastewater.
BIG FISH ENVIRONMENTAL COSTS
@ 1,000,000 gpd (20,000 gal septage)
Operation / year                 $132,644.00
              / day                   363.00
             / gallon                           $ 0.000363
Processing / gallon                             $ 0.0002687
Capital / year                   $204,540.00
(2,500,000.00 @ 20 year
amortization)
           / day                       560.00
           / gallon                             $ 0.0005603
Total @ 20,000 gpd (1,000,000 gal.)             $ 0.001192 / gallon
WASTEWATER PROCESSING COSTS
AVERAGE COSTS OF PLANTS I & II                                      $ 0.004969/
gallon
BIG FISH @ 100% CAPACITY(365,000,000 gal.)                               0.001192/
gallon
BIG FISH @ 55% CAPACITY (200,750,000 gal.)                               0.002167/
gallon
(or 100% capacity of septage @ 20,000 gpd                                0.0596/ gallon)
(or 55% capacity of septage @ 11,000 gpd                                 0.1084/ gallon)
**Cost of treating septage at WWTP $0.004969/gal. x 50 = $0.248 / gal.
BIOSOLIDS:
Wastewater Treatment Plants I & II:
     550,000 gallons/ day @ 0.02% solids
     or 200,750,000 gallons /year
     EQUALS      670,000 gallons @ 6% solids
Big Fish
     20,000 gallons / day @ 1.5% solids
     or 7,300,000 x 1.5% x 8.3453 lbs/gal.
        2000 lbs/ton
     457 dry ton
     or 1015 ton @ 45% solids
TRANSPORTATION COSTS:
(100 miles round trip or 3 hours)
           Trucking    6% biosolids sludge 670,000 gallons
                       With 6,000 gal truck capacity = 112 trips
                       112 trips X 3 hours X $150.00/hour = $50,400.00 plus injection
           Trucking    45% biosolids (1056 lbs/cy yd) = 1922 cy yds
                       1922 cy yds  50 cy yds/load = 39 trips
                       39 trips x 3 hours x 128.00/hour = $14,976.00 plus spreading
ANNUAL UTILITY COSTS:
1 million gallons per day WWTP facility or 20,000 gpd/septage
                       Municipal              Big Fish
Electrical            $87,000.00             $27,500.00
Gas                   $24,000.00             $18,606.00
                      6% solids              45% Exceptional Quality Biosolids