Subscriber access provided by Kaohsiung Medical University
Process Systems Engineering
CCU by Algal Polyacrylonitrile Fiber Production: ProcessDesign, Techno-Economic Analysis and Climate related Aspects Uwe Arnold, Thomas Bartholomaeus Brück, Andreas De Palmenaer, and Kolja Kuse Ind. Eng. Chem. Res., Just Accepted Manuscript • DOI: 10.1021/acs.iecr.7b04828 • Publication Date (Web): 04 May 2018 Downloaded from http://pubs.acs.org on May 5, 2018
Just Accepted “Just Accepted” manuscripts have been peer-reviewed and accepted for publication. They are posted online prior to technical editing, formatting for publication and author proofing. The American Chemical Society provides “Just Accepted” as a service to the research community to expedite the dissemination of scientific material as soon as possible after acceptance. “Just Accepted” manuscripts appear in full in PDF format accompanied by an HTML abstract. “Just Accepted” manuscripts have been fully peer reviewed, but should not be considered the official version of record. They are citable by the Digital Object Identifier (DOI®). “Just Accepted” is an optional service offered to authors. Therefore, the “Just Accepted” Web site may not include all articles that will be published in the journal. After a manuscript is technically edited and formatted, it will be removed from the “Just Accepted” Web site and published as an ASAP article. Note that technical editing may introduce minor changes to the manuscript text and/or graphics which could affect content, and all legal disclaimers and ethical guidelines that apply to the journal pertain. ACS cannot be held responsible for errors or consequences arising from the use of information contained in these “Just Accepted” manuscripts.
is published by the American Chemical Society. 1155 Sixteenth Street N.W., Washington, DC 20036 Published by American Chemical Society. Copyright © American Chemical Society. However, no copyright claim is made to original U.S. Government works, or works produced by employees of any Commonwealth realm Crown government in the course of their duties.
Page 1 of 42 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Industrial & Engineering Chemistry Research
CCU by Algal Polyacrylonitrile Fiber Production: Process-Design, Techno-Economic Analysis and Climate related Aspects Uwe Arnold a*, Thomas Brück b**, Andreas De Palmenaer c, Kolja Kuse d a
b
AHP GmbH & Co. KG, Karl-Heinrich-Ulrichs-Str. 11, D-10787 Berlin, Germany Werner Siemens Chair of Synthetic Biotechnology & Director TUM AlgaeTec Center,
Dept. of Chemistry, Technical University of Munich (TUM), Lichtenberg Str. 4, 85748 Garching, Germany c
Inst. Textile Technology, RWTH Aachen University, Otto-Blumenthal-Straße 1, 52074 Aachen, Germany d
TechnoCarbonTechnologies GbR, Oberföhringer Strasse 175 a, D-81925 München, Germany
1
1 ACS Paragon Plus Environment
Industrial & Engineering Chemistry Research 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
2
Page 2 of 42
ABSTRACT STATIC & DYNAMIC TECHNO-ECONOMIC ANALYSIS
3
+ MONTE-CARLO-SIMULATION
Carbon capture and sustainable
product yields
PROCESS UNIT & CHAIN MODELS
4
process chain n
utilization (CCU) is essential to
resources demands
process chain 1
5
accomplish the targets of 2015’s Agreement.
A
promising
product price
NPV-IRR-ROE PAN fiber
6
Paris
7
option consists of algal based CO2
8
conversion into lipid rich biomass with further processing into polyacrylonitrile (PAN) fiber, the
9
major precursor for carbon fiber production. A first feasibility analysis was carried out under
10
multiple constraints for price, by-product yields, and consumption of land, CO2, and energy.
11
Several process-route alternatives were composed, modelled and compared in terms of mass and
12
energy flows, resources needs, and cost. To quantify risks from market and modeling
13
uncertainties, we conducted a primary techno-economic analysis (TEA) with variable process
14
pathways in a dynamic economic model of a related project company (SPV), embedded in a
15
Monte-Carlo simulation. First results indicate that process combinations with algal biodiesel-
16
production and biomass-liquefaction (BtL) components come close to meeting the multiple
17
constraints and justify progressing to extended research and development activities.
CO2
investment risk micro-algae biochemical + chemical conversion
CCU potential
18
INTRODUCTION
19
To meet the goals of the Paris Agreement of 2015 the constant rise of atmospheric greenhouse
20
gas (GHG) emissions needs to be stopped fast and effectively. In this respect the mere
21
substitution of fossil energy supplies by renewables will not be sufficient for a timely compliance
22
with the Paris goals. To that end CO2-sinks with lasting GHG-extraction and permanent storage
23
effects have to be installed in an industrially relevant scale.1 While current plans of massive
24
afforestation and reforestation are possible immediate actions, midterm concepts include
2 ACS Paragon Plus Environment
Page 3 of 42 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Industrial & Engineering Chemistry Research
25
combining biomass based power plants with carbon capture and storage equipment (BECCS)2,3,4
26
and of carbon capture and (sustainable) utilization (CCU)4,5.
27
A prominent CCU-solution involves carbon fiber production from CO2 via generation of lipid
28
rich algae biomass. Due to its high stability, flexibility and low weight carbon fibers are projected
29
to replace steel, aluminum, and concrete in technical applications, such as aircraft, automotive,
30
and building construction6,7,8,9. Currently, all of the aforementioned materials are generated from
31
fossil resources using processes with significant CO2 emission footprints10,11,12. However, only
32
carbon fibers have the potential to be generated directly from CO2 by combining biomass based
33
biotechnological with chemical transformation processes of optimum energy and mass efficiency.
34
As microalgae grow about 10 times faster than terrestrial plants, and can accumulate up to 70%
35
lipids w/cell d.w., they represent an optimal CO2 sink13,14,15,16. Moreover, microalgae cultivation
36
can be conducted in cost-effective open pond systems on non-arable lands, using either waste-,
37
brackish or salt water. Therefore, generation of algae biomass is feasible under economic
38
constraints without impacting agricultural activity, which is a prerequisite for sustainability
39
considering the food demands of a still growing global population. While the production of
40
cosmetics, biofuels and oleochemicals from oleaginous algae biomass has been reported17,18,19, a
41
method of producing polyacrylonitrile (PAN), the universal precursor of carbon fibers, from algal
42
biomass has not been disclosed to the authors’ knowledge17.
43
In a primary step this manuscript identifies and analyses new mass efficient, sustainable
44
process routes for the transformation of CO2 into PAN fibers via microalgae derived lipids. The
45
identified processes focus on the holistic conversion of algae biomass under economic and energy
46
constrains following a zero waste biorefinery approach. The PAN fibers derived via these
3 ACS Paragon Plus Environment
Industrial & Engineering Chemistry Research 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Page 4 of 42
47
processes can subsequently be converted to carbon fibers via various zero or low emission
48
technologies20.
49
Moreover, the cumulative data assembled in this study provides the basis for a first principles
50
techno-economic feasibility analysis applying multi-criteria constraints encompassing parameters
51
such as, acceptable product price, technical/ financial risk, accountable by-product streams and
52
acceptable land consumption as well as CO2-feed, and energy. The overall study contributes to
53
the development and industrial deployment of permanent CCU technologies. To that end we
54
followed a reverse engineering approach by first analyzing the required conditions for economic
55
viability of the investigated technology options prior to proceeding towards more detailed and
56
resource consuming scientific and technical developments.
57
Based upon predominantly well-established industrial processes and in some variations at least
58
well documented process prototypese.g. 5,21,22 (process chain units PCUs) the analyzed process
59
path variations were composed from PCUs and modelled in terms of mass and energy flows, area
60
and investment needs, and cost. Economic characteristics of the overall process chains were
61
obtained and analyzed by techno-economic analysis (TEA). The TEA was carried out primarily
62
in a broad variation analysis of alternative process chains with average values. Subsequently,
63
these routes were confined to selected most promising process chain alternatives. A dynamic
64
economic model of a related project company (SPV) covering an operation period of decades was
65
devised for in-detail TEA. In order to quantify risks from market and early stage process
66
modeling uncertainties, a Monte Carlo simulation (MCS) was applied to the dynamic SPV-
67
model. MCS provided probability density distributions and confidence intervals of project NPV
68
and return on equity (ROE) as additional qualifiers of economic and financial feasibility.
69
4 ACS Paragon Plus Environment
Page 5 of 42 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Industrial & Engineering Chemistry Research
70
MATERIALS AND METHODS
71
Selected Process Chains: Primarily, feasible bio-chemical process paths (process chain) were
72
constructed, allowing for the conversion of CO2 to polyacrylonitrile (PAN) fiber via algae
73
biomass. A process chain (PC) is the investigated system inside a balancing boundary and the
74
analysis object of the TEA. It consists of interconnected process chain units (PCU) sequences.
75
PCUs are separate (bio-) chemical processes with defined feedstock and products. In the present
76
study they consist of industrial standard processes or documented process prototypes, which can
77
be parameterized based upon literature values or approximations.
78
All process chains were composed from PCUs and compared: PC 1 (see Figure 1, TOP), which
79
consists of the PCU-sequence: algae farming in open pond photobioreactors with injection of
80
sequestrated CO2 or concentrated flue gas (A)23, algae processing to extract glycerol and algae oil
81
(B and C), transesterification to biodiesel (D)24,25,26,27,28,29,30,31, conversion of glycerol to methanol
82
(GtM-process, E)21,32,33,34,35, conversion of methanol to propylene (Mobil-process, MtP, F)36,37,
83
propylene based acrylonitrile synthesis (Sohio-process, G)38,39,40, and polymerization of
84
acrylonitrile to polyacrylonitrile and its fiber (Dralon-process, H)41. Possible variations of PC 1
85
are 1b, 1d with energetic utilization of biodiesel by means of combined heat and power (CHP)
86
plants, and 1c, 1d with internal coverage of the methanol demand of D by means of partial back
87
feed from E. PC 2 (see figure S3 in Supporting Information SI) is characterized by the “shortcut”
88
of directly converting glycerol to acrylonitrile (GtAN)22. PC 3 (see Figure 1, BOTTOM) consists
89
of the PCU-sequence: algae farming in algae ponds (A), conversion of algal biomass to methanol
90
by means of a BtL-process (biomass to liquids, biomass reforming to syngas, methanol synthesis,
91
PCU: Y)5,42,43,44, followed by the PCUs F, G, and H. PC 4 (see figure S5 in SI) is a combination
5 ACS Paragon Plus Environment
Industrial & Engineering Chemistry Research
92
of 1 and 3 with coverage of the internal methanol demand of D by means of a preceding BtL-
93
component (Y).
A
B
algae
C
algae separation splitting alg.oil/glycerol
farm
,
D
E
F
G
H
Bio-Diesel
GtM
MtP
SOHIO
DRALON
process
MeOH-synthesis
propylene-synthesis
acrylonitrilesynthesis
PAN-fiber production
c, d ,
CO2
,
, ω
, ω
separation: lipids/oils - glycerol
methanol
separation triglyceride
,
NH3
, ω
air
glycerol
propylene
AN
PAN
,
,
,
,
Σ
∆
PAN
, methanol
,
,
,
,
,
H2O nutrients
glycerol
bio-diesel
H2O
,
,
,
b, d
CHPplant
∆
,
by-products: ethylene gazoline LPG water
, H2O
main product PAN-fiber
, HCN
other by-products
G
,
nutrients
,
A
Y
F
G
H
BtL/BtM
MtP
SOHIO
DRALON
farm
gasification MeOH-synthesis
propylene-synthesis
acrylonitrilesynthesis
PAN-fiber production
, ω , algae biomass
,
,
air
water
steam reforming
CO2
reforming, scrubbing
,
, NH3
, methanol
,
bio-diesel
algae
algae preparation
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Page 6 of 42
, air
propylene
AN
PAN
,
,
, PAN
, methanol
, H2O
,
, H2O
,
by-products: ethylene gazoline LPG water
, H2O
main product PAN-fiber
, HCN
other by-products
,
94 95
Figure 1. Process flow diagrams for modeled system. TOP: process chain 1, i.e. production of
96
PAN-fiber from algae via biodiesel process, option a (basic reference process from A to H):
97
without internal methanol cycle and biodiesel conversion to heat and electric power, options b
98
and d with internal biodiesel conversion to heat and electric power, options c and d with internal
99
methanol cycle. BOTTOM: process chain 3, like process chain 1, but without algae processing 6 ACS Paragon Plus Environment
Page 7 of 42 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Industrial & Engineering Chemistry Research
100
(B+C) and biodiesel-process (D), instead conversion of complete algae biomass to methanol via
101
BtL-process (Y) incl. methanol (MeOH) synthesis.
102
Variant b again contains energetic utilization of biodiesel by means of a CHP plant. PC 5 (see
103
figure S6 in SI) consists of direct conversion of CO2 to methanol by means of Fischer-Tropsch
104
(FTS) and methanol synthesis (Z)45,46, followed by F,G, and H. Option b includes a high
105
temperature electrolysis component to cover the H2-demand of Z. PC 6 (see figure S7 in SI) (6b
106
with CHP) combines PCs 1 and 5 in analogy to 4 with preceding PCU Z to cover the methanol
107
demand of D. PCs 7 and 8 (see figures S8 and S9 in SI) contain an auto-thermal reforming and
108
partial oxidation step (ATR)47, converting biodiesel of D to syngas as input to the methanol
109
synthesis components of Z (PC 7) or Y (PC 8). Flow diagrams and specifications of PCs 2, 4, 5,
110
6, 7, and 8 are detailed in the Supporting Information (SI, section 3.1).
111
Process Chain Modeling, Mass and Energy Balances, PCU Characteristics: An object-
112
oriented modeling system was set up and applied to the mass flows in, out of PCUs and within
113
the process chains including total net energy consumptions, area demand, ISBL (inside battery
114
limits) investment needs and operation cost. Its structure represents a network of PCU-objects,
115
comprising (bio-) chemical processes with m mass inflows m*i,j (educts) and n mass outflows
116
m*i,k (products) – see figure S21 in SI. Invariable and inherited PCU-attributes are various mass
117
flow ratios (e.g. product yields m*i1/m*i1), specific energy q*i, area A’i, and investment K’Inv,i
118
demands, and specific cost parameters KOp,I – see figure S22 in SI. Attributes of PCU-instances
119
in a specific PC are explicit mass flows, energy and area consumptions, investment (ISBL)
120
demands and related operation cost. The PCU-links are created by addressing specific mass flows
121
as arguments in determination formulae of other mass flows. – see figure S23 in SI. The
122
comprehensive mass flows of a whole PC are the sums of PCU mass flows of the same reactant 7 ACS Paragon Plus Environment
Industrial & Engineering Chemistry Research 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Page 8 of 42
123
crossing the system boundary. Other comprehensive attributes of a PC are the sums of related
124
PCU attributes (e.g. energy and area demand, investment need, cost). A more detailed description
125
of the PCU-based mass and energy balancing model system and its application to PCs is
126
presented in the SI, section 4.1.
127
The characteristics of the single PCUs as used for static and dynamic TEA including average
128
base case values of mass ratios, specific energy, area, investment demands, and specific operation
129
cost, were derived from literature or heuristically determined. Details of every single PCU are
130
layed out in the SI, section 3.2. An overview of significant PCU crucial for the TEA is listed in
131
table 1.
132
Static Techno-Economic Analysis Method: To identify relevant PC-alternatives a broad
133
variation analysis was carried out with a static TEA based upon base case average values. This
134
process comprises static accounting of revenues, cost, and cost covering prices of PAN fiber.
135
Primarily a total capital investment, is calculated from ISBL cost of the PCUs, before capacity
136
specific scale effects were considered:
137 138
′!"#,$ = a ∗ ($ )
(1)
with K’Inv,i: specific ISBL investment demand of PCU i, related to Xi
139
X i:
reference attribute (e.g. production capacity) of PCU i
140
a, b
scale function coefficients (for derivation see SI)
141
Cost differentiation and the complete TEA calculus is discussed in the SI, section4.2. Due to
142
unknown plant site patterns, logistics, supply chain management and trade cost are not taken into
143
account explicitly. These factors are modeled indirectly either by means of the OSBL (outside
144
battery limits) surcharge or/and by increasing the overhead surcharge factor. Revenues of
145
secondary products and from CO2-pricing are deducted from total annual cost to finally derive
8 ACS Paragon Plus Environment
Page 9 of 42 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Industrial & Engineering Chemistry Research
146
the cost covering selling price of PAN fiber. For evaluation of economic viability the benefit cost
147
ratio (BCR)45 was applied: +,- =
148 149
with SN:
./0 1 )"1$. 120 324/5 .6. 6 ./0 1 5.
=
78 97:;< 9 0=>8 ∗ ?=>8 @A
(2)
revenues from secondary products (biodiesel, ethylene, LPG, gasoline etc.)
150
SCO2:
151
m*PAN annual production amount of PAN-fiber
152
PPAN
PAN target price (2.50 €/kg)
153
K3
total annual cost
CO2-revenues
154
Table 1.
Characteristics of Process Chain Units and Assumptions used for TEA of Process
155
Chains
156
Additional mass ratios, PCU features, and information about how specific PCU characteristics
157
were derived from source data, analogy considerations and qualified estimates are given in SI,
158
section 3.2.
9 ACS Paragon Plus Environment
Industrial & Engineering Chemistry Research 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
PCU A
quantity
PCU B
PCU C
PCU D
PCU E
PCU F
PCU G
PCU H
PCU X
PCU Y
PCU Z
PCU ATR
PCU CHP
alg. oil extract
biodiesel
GtM
MtP Mobil
Sohio
Dralon
GtAN
BtL
FTS
autotherm. reforming
CHP
32, 21, 44, PROBAS
36, 37
38,39,40
fin.reports, press re. Dralon, Dormagen
22
42,44
44,45,46
47
algae ponds algae split
emp. T. Brück, TUM AlgaeTech and 25, 31, 48, 49
data sources
Page 10 of 42
mass ratios CO2 / algaedr
mass ratio
biodiesel/algae oil
, / ,
- term - value
propylene/methanol F acrylonitrile/propylene
, / ,
1.8
, / ,
0.824 triglyceride/algaedr
mass ratio
methanol Din /biodiesel
, / ,
- term - value
0.2857 , / ,
0.109
0.383
methanol/CO 2
C , / C,
1.163
D , / D,
0.21
gazoline/propylene ammonia/acrylonitrile
, / ,
0.5
acrylonitrile/glycerol
, / ,
0.685-0.791
formic acid/acrylonitrile
H2/CO 2
C, / C ,
D , / D,
1.667
0.560
, / ,
0.390
mass ratio
algae oil/triglyceride
methanol E/glycerol LPG/propyl. oxygen/acrylonitrile
ammonia/acrylonitrile
- term - value
, / ,
, / , , / , , / ,
C, / C ,
0.857
0.62 glycerol.2/biodiesel
mass ratio - term - value
0.077
0.905
ethylene/propylene
CO/biodiesel
E , / E,
3.950
1.427
PAN fiber/acrylonitrile
methanol/algaedr
, / ,
, / ,
, / ,
, / ,
0.102
0.043
1.00
0.41
H2 /biodiesel
E , / E,
0.155
spec. energy demand unit
[MWh/(t/yr)]
[MWh/(t/yr)] [MWh/(t/yr)] [MWh/(t/yr)]
[MWh/(t/yr)] [MWh/(t/yr)] [MWh/(t/yr)]
electric power, q*el,i
0.2 (ref. m*Aω,1)
0.944
0.518
-0.327
1.228
0.5
0.227
process heat, q*t h,i
0.2 (ref. m*Aω,1)
1.750
1.729
-1.053
2.865
1.0
0.740
[MWh/(t/yr)] 10.21 (electrolysis)
1.301 (FTS, Za)
[MWh/(t/yr)]
[-]
0.086
ηel = 0.31
0.651
ηth = 0.59
spec. area demand 2
algae productivity, a'A
21.9 [kg/m /yr]
spec.area demand, A'i
45.7 (ref. m*Aω,1)
unit
2
4.050
1.25
2.50
2.5
2.5
8.1
4
2
0.2
[m /(t/yr)]
[m /(t/yr)]
[m /(t/yr)]
[m /(t/yr)]
[m /(t/yr)]
[m /(t/yr)]
[m /(t/yr)]
[m /(t/yr)]
[m /(t/yr)]
2
[m /(t/yr)]
2
2
2
2
2
2
2
2
spec. cost 2
spec. ISBL-invest., K'Inv,i a: 20.122 ref. AA [m ] * if not otherw. spec. ref. m iω,1 b: 0.1 unit
spec. op. cost, K'Op,i
2
[€/(t/yr)]
[€/m ]
125 (ref. m*Dω,4)
unit
159
a: 808.18 ref. m*Dω,4 [t/yr] a: 8,760 a: 14,742 a: 30,247 a: 13,780 b: 0.1 b: 0.25 b: 0.25 b: 0.25 b: 0.25
[(€/yr)/(t/yr)]
[€/(t/yr)]
0.1 K'InvE
[€/(t/yr)]
44
[€/(t/yr)]
513.74
[(€/yr)/(t/yr)] [(€/yr)/(t/yr)] [(€/yr)/(t/yr)]
[€/(t/yr)]
417 [(€/yr)/(t/yr)]
a: 30,247 a: 6,428 b: 0.25 b: 0.25 [€/(t/yr)]
500
[€/(t/yr)]
76.4
[(€/yr)/(t/yr)] [(€/yr)/(t/yr)]
a: 6,428 b: 0.25
a: 2,870 b: 0.25
[€/(t/yr)]
25 [(€/yr)/(t/yr)]
[€/(t/yr)]
a: 4,975 ref. kWel b: 0.292 [€/kW]
12.5 19 €/kW +2 €/kWh [(€/yr)/(t/yr)]
[(€/yr)/(t/yr)]
160
Dynamic Techno-Economic Analysis and Monte Carlo Simulation. Static TEA identified a
161
set of PC candidates. Economic viability from an investor’s viewpoint is determined by analyzing
162
a PC alternative by means of DCF (Discounted Cash Flow) methodology and risk assessment
163
inclusion.
164
The principle model system applied in this study for dynamic TEA is a generic dynamic
165
business plan (“complete finance plan”), as applied to investment projects. It consists of a time
166
series stack of the standard financial accounting statements in combination with compatible
167
planning sheets of financing transactions in excess of 20 cost centers and up to 50 accounting
168
periods (e.g. years). Site, technology and case specific value creation processes, i.e. the dynamic
169
development of revenues and cost over time of plant operations as a function of multiple input
170
and boundary variables, are simulated in separate project specific calculation sheets (“project
171
specific sub-models”). 10 ACS Paragon Plus Environment
Page 11 of 42 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Industrial & Engineering Chemistry Research
172
The core model is embedded in multiple shells for sensitivity analysis and Monte Carlo
173
simulations (MCS). Probability density functions (Pdf) of MCS input quantities are derived by
174
iteration from worst/base/best case anchor values of selected input parameters (random variables)
175
of the dynamic TEA model. Main results are project net present value (NPV), internal rate of
176
return (IRR), return on equity (ROE), amortization time, average prices, sensitivity analysis
177
diagram and MCS results, such as pdf and confidence intervals of NPV, cumulated risk of loss
178
and other. A description of the model system, its underlying math and methods are published
179
elsewhere50. Computational performance constraints limit the number independent random
180
variables for MCS to 10 at 10,000 MCS samples. Additional details are presented in the SI,
181
section 4.3.
182
Scenarios. Two different reference scenarios were defined as base case scenarios for TEA:
183
Reference scenario A evaluates the economic viability of initial (first mover) investments into
184
the technology and assumes a complete production plant configuration with a production capacity
185
matching a medium size production plant for carbon fiber (CF) (e.g. the CF-production plant of
186
company SGL Carbon in Moses Lake, WA, U.S.A., capacity: 9,000 t/yr carbon fiber). Due to the
187
average yield of 0.5 kg CF per kg PAN fiber, an overall plant capacity of 18,000 t/yr PAN fiber
188
was chosen. Further assumption is the availability of a suitable plant site with sufficient
189
development and infrastructure. Thus, the OSBL surcharge was set to zero. Since for CO2-costs
190
only a credit equivalent in form of CO2-emission certificates is established, the value of CO2-
191
emissions avoided by the final CF is taken into account. Reference scenario B represents a “nth
192
plant scenario” with already established CCU-economy and a globally accepted CO2-pricing
193
system. Some countries, e.g. Sweden (110 €/t CO2 since 2010), Switzerland (96 CHF/t CO2 from
194
fossil fuels) already introduced such a fee. The model assumption for a CO2-price needed to 11 ACS Paragon Plus Environment
Industrial & Engineering Chemistry Research 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Page 12 of 42
195
foster CCU-techniques effectively is 100 €/t CO2. Hence, scenario B assumes the same capacity
196
and completeness of PC-investments as reference scenario A. Because of B being a “nth plant
197
scenario, the OSBL surcharge is set to 20% (remote locations left).
198
Base Case Input Data applied in both reference scenarios comprise: annual operation time
199
8,000 hrs/yr43,44,45, engineering and project management surcharge rate of 10%31, while the
200
contingency and working capital surcharge was set to zero since these quantities are covered by
201
dynamic TEA explicitly. The average depreciation period of the whole plant ensemble was set to
202
15 years (mean of range of 10 to 20 years
203
4% (actual quoting of KfW banking group), average labor cost to 22,500 €/yr (mean of spanning
204
Central Europe and MENA region) and the RMI rate to 3% of ISBL-investment29,45.
205
Additionally, an overhead surcharge 69% of labor cost25,45, venture and profit surcharge of 10%
206
on primary cost plus overhead was added. Based upon desk market research the following
207
feedstock prices were determined and used in TEA: methanol 400 €/t, formic acid 400 €/t,
208
ammonia 450 €/t, hydrogen 3,090 €/t, average of other 400 €/t (source: online commodity price
209
portals). Biodiesel wholesale price: 704.50 €/t51 (for orientation: on 1 Sept. 2017 the 5 year
210
average of petro-diesel prices was appr. 600 €/t52. Land price was estimated with 1,000 €/ha
211
(semiarid, not suitable for agriculture), heat price (natural gas) with 32 €/MWh (VCI statistics
212
2016), price of electric power with 100 €/MWh, which is slightly above the present LCOE
213
(levelized cost of electricity) of photovoltaics and onshore wind power53.
24,31,42,45
). The investment loan interest rate was set to
214
RESULTS
215
Assessment Criteria. First benchmark of economic viability of PCs is the current market price
216
of PAN fiber for CF production at outlet (2,500 €/t, based upon producer quotations of 2016).
217
PCs, however, are not only analyzed and assessed with respect to economic efficiency and
12 ACS Paragon Plus Environment
Page 13 of 42 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Industrial & Engineering Chemistry Research
218
viability. Moreover, their potential to contribute to global CO2 extraction and to establish global
219
CCU mechanism is of equal importance. Climate simulations suggest that 1 Gt extraction of
220
carbon (C) per year (appr. 1/8 of the current annual C-emissions from fossil fuels) would
221
contribute substantially to global climate change mitigation3. This could be achieved virtually by
222
111.111 of 18 kt-plants which would have the joint effect of a 1 Gt/yr C-extraction. Benchmark
223
are BECCS-concepts based upon large-area afforestation or large switchgrass plantations. The
224
switchgrass alternative would require about 5.8 mio. km2 of land3 marking the upper limit of
225
competitive algae-to-CF solutions. The demand of CO2 is a another assessment criterion for PCs
226
since available amounts of sequestrated CO2 are limited and less than global CO2,e-emissions
227
(2010 appr. 32 Gt/yr, 2015 appr. 36 Gt/yr4). Injection of atmospheric air to cover the CO2
228
demand of algae farming from atmospheric sources may be feasible, its impacts on investment
229
and operation cost and on the energy consumption of PCU A, however, have not yet been
230
determined reliably. The volumes of secondary PC-products such as biofuels (specifically
231
biodiesel) face different market absorption capacities. The order of magnitude of global diesel
232
consumption is 0.8 Gt/yr54. Regarding the status and trends of cargo transport (trucks, trains,
233
container ships), this value is not expected to decrease in the short perspective. Finally, energy
234
consumption of PAN and carbon fiber production is a constraint. The current global demand of
235
primary energy sums up to some 160,000 TWh/yr, which at least defines plausibility criteria for
236
the total energy consumption of a process meant to extract 1 Gt/yr of carbon.
237
Table 2.
238
Analysis
Process Chain Comparison based upon Results of Static Techno-economic
13 ACS Paragon Plus Environment
Industrial & Engineering Chemistry Research
process chain
ref. scen. A ref. scen. B
239
1a
1c
1d
2a
3
4a
5b
6a
8b
18.00
18.00
18.00
18.00
18.00
18.00
18.00
plant scale
[kt/yr]
18.00
18.00
calculated PAN fiber price
[€/kg]
-1.82
-5.87
9.51
2.42
3.43
0.39
7.19
1.77
5.81
[-]
1.24
1.34
0.28
1.01
0.74
1.18
0.37
1.06
0.47
BCR with PAN-price 2.50 €/kg investment/annual sales ratio
1.71
1.38
162.68
1.47
39.95
1.94
71.60
2.27
break-even biodiesel-price (PAN 2.50 €/kg)
[€/kg]
535.51
503.98
-
699.14
-
571.38
-
658.34
calculated PAN fiber price
[-]
22.07
13,559.76
[€/kg]
-4.13
-12.02
1.69
-2.74
2.93
-4.08
7.05
-2.07
5.27
BCR with PAN-price 2.50 €/kg
[-]
1.55
1.73
1.08
1.27
0.89
1.53
0.41
1.33
0.56
investment/annual sales ratio
[-]
1.49
1.19
4.68
1.28
11.53
1.62
28.79
1.97
9.40
[€/kg]
0.00
0.00
90.41
5.36
165.63
0.00
1,188.37
0.00
490.03
4.15
8.62
8.68
4.04
0.73
4.86
0.04
4.16
0.78 28.37
break-even CO2-price (PAN 2.50 €/kg) global projection
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Page 14 of 42
global area-need for 1 Gt/yr Carbon sink [mio. km2 ] global CO2-need for 1 Gt/yr Carbon sink
[Gt/yr]
161.98
337.46
337.46
158.88
26.43
188.41
8.36
166.78
global biodiesel for 1 Gt/yr Carbon sink
[Gt/yr]
31.73
66.11
0.00
31.12
0.00
31.73
0.00
31.73
0.51
global energy need 1 Gt/yr Carbon sink
[TWh/yr]
43,893
80,960
-530,536
40,125
16,453
52,651
71,801
79,585
18,781
240
Base Case Comparison of Process Chains. Complete results of the static TEA covering the
241
full set of investigated PC are presented in SI, section 6.1. Table 2 compares the most concise PC
242
features. The PAN fiber target price is met in both scenarios A and B by the biodiesel dominated
243
PCs (1a, 1c, 2a, 4a, 6a). Break-even CO2-prices in scenario B show that PCs 1a, 1c, and 4a have
244
potential to be viable prior to the introduction of a worldwide CO2 pricing system. Conversely,
245
direct BtL- and Fischer-Tropsch-conversion (FTS) of CO2 and ATR miss the target value of cost
246
covering PAN price, whereas area demand of these processes is a clear advantage in comparison
247
with the BECCS alternatives. Of these process chains which refrain from a biodiesel-PCU the
248
BtL-alternative comes closest to the PAN fiber target price. Additional criteria of market
249
compatibility are the amounts of additional educts needed (e.g. ammonia in PCU G) and
250
secondary products generated, such as biodiesel in PCU D. PCs, which satisfy the price
251
constraint, for instance, produce a challenging output of biodiesel. The break-even biodiesel
252
prices indicate that chances to withstand market volatility risks are provided for PC 1a, 1c, and 4a
253
since their break-even biodiesel-prices are lower than the mid-term average of the petro-diesel
254
wholesale price. For the 1 Gt/yr-C-extraction scenario, apart from FTS-based PCs 5a and b, all
255
other PCs need more CO2 than presumably available from carbon capture worldwide (present 14 ACS Paragon Plus Environment
Page 15 of 42 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Industrial & Engineering Chemistry Research
256
perspective). Hence, either additional CO2-sources (e.g. atmospheric) are to be made available
257
technologically or less CO2-consuming PCs are to be applied.
258
A comparison of the biodiesel based PCs (PC 1a, 1c, 2a, 4a, 6a) with the BtL-based (PC 3) and
259
FTS-based (PC 5b) alternatives in Table 2 clearly highlights the economic advantages (calculated
260
PAN-price, capital expenditure) of the path to produce PAN fiber as a byproduct of algal biofuel.
261
Especially PCs 1a and 1c and to a lower extent PC 4a as well seem to be highly attractive from an
262
economic point of view if the assumed market price for biodiesel can be achieved - a condition
263
which is not required for the BtL- and FTS-based PCs. In general, BtL- (PC 3), FTS- (PC 5b) or
264
ATR- (PC 8b) based process chains are preferable if area-, energy-, and CO2-demands need to be
265
minimized. A comparison of PC 1c with 4a, representing PC-alternatives of covering of the
266
methanol-demand of the biodiesel-process either by means of a methanol backflow cycle from
267
the exit of the GtM-unit (PC 1c) or by means of a preceding BtL-component parallel to PCU B
268
and C (PC 4a), reveals significantly lower specific area-, energy- and CO2-demands of the latter
269
alternative at the expense of economic efficiency. The comparison of PC 1d with PC 1c
270
illustrates that a complete local combustion of the biodiesel output in order to generate electric
271
power and process heat does not pay off (BCR of 1d is 37% to 79% lower than BCR of 1c) as
272
long as there is no matching additional industrial heat and power demand.
273
Static TEA results suggest that no single PC-alternative is completely satisfying, i.e.
274
simultaneously matching with all constraints and target values of the assessment criteria
275
introduced above. The 1 Gt/yr-C-extraction goal, however, can also be achieved by combining
276
capacities of plants with different PCs. Some examples of such combinations are layed out in the
277
SI, section 6.1, table S 17. In example, a combination of PC-3-plants which contribute 97% to the
278
joint capacity and of PC-1c-plants which cover just 3% of the joint capacity meets the PAN fiber
15 ACS Paragon Plus Environment
Industrial & Engineering Chemistry Research 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Page 16 of 42
279
target price and almost matches all remaining constraints. The related area demand is less than 1
280
mio. km2 (less than one eighth of the corresponding PC-1c value), while the CO2 demand is about
281
10% of the PC-1c value (order of magnitude of the actual global CO2-emissions). The biodiesel
282
output is less than 2 Gt/yr and the total energy demand is equivalent to about 11% of the current
283
global consumption of primary energy. This solution would come close to matching the
284
requirements of a relevant global CCU-mechanism.
285
Sensitivity Analysis. A broad sensitivity analysis of static TEA disclosed the influence of
286
single model input parameter variations to the benefit cost ratio (BCR), area demand, and cost
287
covering PAN fiber price. Main cost components and significant input parameters such as e.g.
288
algae productivity, specific CO2 consumption, interest rate and other were varied in a range of -
289
100% to +100% of their base case value. Figure 2 presents examples of TEA-sensitivity diagrams
290
concerning the influence of scale, algae productivity, biodiesel price and energy cost upon BCR
291
of selected PCs. It illustrates that scale effects upon BCR are moderate for practically all of the
292
compared process chains. Significant BCR-reductions (more than 10%) are observed below a
293
base case capacity of about 5 kt/yr. Economic efficiency is strongly affected if algae productivity
294
falls below 50% of the base case assumption (21.9 kg/m2/yr). Productivities in the order of
295
magnitude of 10 kg/m2/yr and above, however, were confirmed by multiple authors24,25,29,30 and
296
were already demonstrated in the TUM AlgaeTec Center23. The risk associated to the difference
297
between already observed algae productivity and the base case target value seems to be lower
298
than 10% of BCR. As expected the biodiesel price has a linear influence upon BCR of PC-1. In
299
variation of energy cost all related parameters (price of electric power and heat, biodiesel,
300
methanol, and hydrogen) were synchronized. Therefore, biodiesel and/or power generation as
16 ACS Paragon Plus Environment
Page 17 of 42
301
well as selling PCs in total, draw benefit from rising energy prices in contrast to purely energy
302
consuming PCs (e.g. BtL and FTS, PC-3 and 5b).
components, input parameters and PC features.
BCR
304
SI, section 6.2, provides complete results of sensitivity analysis, covering additional PCs, cost
2
2
1,8
1,8
1,6
1,6
1,4
1,4
1,2
1,2
BCR
303
1
1
0,8
0,8
0,6
0,6
0,4
0,4
0,2
0,2
0
0 0
0,2
0,4
0,6
0,8
1
1,2
1,4
1,6
1,8
2
0
0,2
0,4
plant capacity (100% = 18,000 t/a) 1a
1b
1c
1d
3
4a
0,6
0,8
1
1,2
1,4
1,6
1,8
2
algae productivity (100% = 21 kg/m2/a) 5b
8b
1a
2
2
1,8
1,8
1,6
1,6
1,4
1,4
1,2
1,2
BCR
BCR
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Industrial & Engineering Chemistry Research
1
1c
1d
3
4a
5b
8b
1
0,8
0,8
0,6
0,6
0,4
0,4
0,2
0,2
0
1b
0 0
0,2
0,4
0,6
0,8
1
1,2
1,4
1,6
1,8
2
0
0,2
0,4
Diesel price (100% = 704.50 €/t) 1a
1b
1c
1d
3
4a
0,6
0,8
1
1,2
1,4
1,6
1,8
2
energy cost (100% = base values) 5b
8b
1a
1b
1c
1d
3
4a
5b
8b
305 306
Figure 2. Static TEA of process chain alternatives - sensitivity analysis results. Impact of scale
307
effects (upper left), algae productivity (upper right), biodiesel-price (lower left), and energy cost
308
variations (lower right) upon benefit-cost-ratio BCR for biodiesel, BtL, FTS and ATR based algal
309
PAN production process chains.
17 ACS Paragon Plus Environment
Industrial & Engineering Chemistry Research
310
Dynamic TEA-Results, Economic Viability. For full assessment of economic viability based
311
upon a virtual SPV that carries out all required investments and operates the facilities, a dynamic
312
TEA including an evaluation of investment risk by means of MCS was applied to the 5 most
313
promising PCs. These are 1a, 1c, 3, 4a, and a combination solution with 90% of PC-3 and 10% of
314
PC 1c. Due to the limitation of the MCS-shell to 10 random variables, 10 input parameters with
315
highest model sensitivity had to be identified and initially selected . Applying the sensitivity
316
analysis shell of the dynamic TEA model to 46 model input parameters and based upon related
317
averaged partial NPV-gradients (significant influence of parameter X is given if
318
∂(NPV/NPVbase)/∂(X/Xbase) > 0.4), the parameters listed in the legend of Figure 3 were selected
319
for MCS. Worst/best case intervals, used as anchor values for computing the probability density
320
functions of the MCS input variables, were specified for each parameter. 50% 40%
change of project NPV
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Page 18 of 42
30% PAN fiber price biodiesel price yield propylene/methanol yield propylene/acrylonitrile algae productivity yield methanol/glycerol yield methanol/algae (Y) investment demand yield triglyceride/algae el. power price (1st yr)
20% 10% 0% -10% -20% -30% -40% -50%
321 322
parameter variation
Figure 3. Dynamic TEA results. example of sensitivity diagram, PC 1c, ref. scenario B.
18 ACS Paragon Plus Environment
Page 19 of 42 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Industrial & Engineering Chemistry Research
323 324
Figure 4. Dynamic TEA results, example of MCS derived probability density distribution of
325
project NPV, PC 1c, ref. scenario B. the yellow dotted line denotes NPV=0, the blue dotted line
326
denotes the NPV-median.
327
Specific investment demands were varied within a +25%/-10% range of the base case values,
328
algae productivity was varied broadly within a -50%/+50% range, yields and mass ratios within
329
different parameter specific ranges of -10…20%/+10…20%. A more detailed description of the
330
model inputs and simulations is provided by SI, section 6.3.
331
Table 3.
332
PC3+10%PC1c in ref. scenarios A and B, design capacity 18,000 t/yr PAN fiber production,
333
TEA-results: investment sum, equity demand, ROE, NPV, amortization time, relative risk
334
measures
Results of dynamic TEA incl. MCS PCs 1a, 1c, 3, 4a, combination 90%
19 ACS Paragon Plus Environment
Industrial & Engineering Chemistry Research 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
process chain:
1a
1c
351 110 13.74 8 611 0.39
582 180 15.42 7 1,351 0.12
0.34
0.15
Page 20 of 42
4a
90% PC3 + 10% PC1c
1c
151 50