THIS PROJECT SUPPORTS SUSTAINABLE DEVELOPMENT

INVESTMENT OFFER
111

ADVANTAGES OF IMPLEMENTING THE PROJECT ON THE TERRITORY OF GUAJIRA

 PROVIDING 100% COVERAGE OF THE POPULATION WITH PLANNED AND REGULAR

COLLECTION AND REMOVAL OF HOUSEHOLD WASTE; CONSTRUCTION TIME
 THE ABILITY TO PURCHASE A FULL SET OF MODERN EQUIPMENT AND EQUIPMENT;
 ATTRACTING INVESTORS FOR THE CONSTRUCTION AND OPERATION OF THE
COMPLEX;  Construction time 24 months.
 THE POSSIBILITY OF CREATING A PILOT STATE-OF-THE-ART FACILITY IN THE
REGION INFRASTRUCTURE REQUIREMENTS
WASTE PROCESSING ENTERPRISES;
 ENSURING THE IMPLEMENTATION OF THE STATE POLICY IN THE FIELD OF WASTE  Land plot with a total area of at least 10 hectares
MANAGEMENT.  Paved road.
 Electrical network with a capacity of at least 25
PROJECT TARGET MW.
 For technological needs, a water supply of Q >5.0
 ORGANIZE ECOLOGICAL AND HIGH-TECH PROCESSING OF SOLID WASTE WITH THE liters per second is required.
POSSIBILITY OF OBTAINING MARKETABLE PRODUCTS.  12 tons of LNG.
 ENSURE THE ANNUAL VOLUME OF SOLID WASTE PROCESSING IN THE AMOUNT
OF 250 000 MT / YEAR. PROJECT CAPACITY
 TO FORM A NEW BRANCH OF THE ECONOMY IN THE REGION – WASTE
PROCESSING.
 Solid waste processing in the of 250 000 MT / year
PERSONNEL DATA
TOTAL INVESTMENT
 STAFF 120 PERSON
 WAGE FUND 1 500 000,00 PER EURO / YEAR  Investments to the Project: 98 million euros
 MEDIUM SALARY 12 500,00 EURO PER OR 1041,00 EURO PER MONTH

 GUAJIRA WAST RECYCLE  COLOMBIA  LATIN AMERICA  WORLD ENVIRONMENTAL PROJECT  PG 2 OF 8

 THE PROPOSED PROJECT SOLVES THE
PROBLEMS OF SUSTAINABLE DEVELOPMENT
IN 12 POSITIONS OUT OF 17 EXISTING ONES

KEY FINANCIAL INDICATORS FOR 10 YEAR

 Investments to the Project: 98,00 million euros

 Revenue from 3 to 10 years: 194,32 million euros
 Operating profit amount: 153,94 million euros
 PP (Payback Period) 7,1 years
 NPV (Net Present Value) 26,37 million euros (r = 5%)
 IRR:(Internal rate of return) 11,25%

PRODUCT SALES PLAN

REVENUE AND SALES FOR THE YEAR

THE NAME OF INDICATORS QUANTITY PRICE euros COST euros
ELECTRICITY 160 000 000 kW*h 0,09 16 560 000
LIQUID ORGANIC FERTILIZERS 164 000 tons 20,0 3 280 000
COMPOST 60 000 tons 25,0 1 500 000
FOAM GLASS GRAVEL 20 000 м3 30,0 600 000
In 2016, the world generated an estimated 2.01 billion tons of municipal waste and this is projected to FERROUS SCRAP 1 750 tons 200,0 350 000
reach 3.4 billion tons by 2050. Around 44% of global waste are categorized as food and green waste while DISPOSAL FEE 250 000 tons 8,0 2 000 000
the other 38% are dry recyclables such as paper, cardboard, plastic, glass, and metal. Total: 24 290 000
THE STRUCTURE AND VOLUME OF OPERATING COSTS
The other 18% includes rubber and leather, wood, and others. It is expected that the amount of waste
EXPENDITURE ARTICLE SUM euro | year
being generated will continue to increase due to economic development, population growth, and degree
Salary fund 1 500 000
of urbanization. However, at least 33% of the waste is openly dumped and not managed in an Management cost 500 000
environmentally safe manner. Especially in low-income countries, about 93% of the waste is burned or Cost for overalls, tools and auxiliary materials 350 000
dumped on road easements, open lands, or waterways. Costs of consumable technological materials 250 000
Total: 2 600 000

 GUAJIRA WAST RECYCLE  COLOMBIA  LATIN AMERICA  WORLD ENVIRONMENTAL PROJECT  PG 3 OF 8

Passive solid waste disposal methods are simple to implement, therefore the most common.
Unfortunately, they do not solve the problem of reducing waste and protecting the environment.
The use of active methods reduces waste and has several advantages, including environmental
friendliness.
ACTIVE METHODS ARE TECHNICALLY MORE COMPLEX AND DEVELOP IN TWO DIRECTIONS:
 combustion, to obtain heat in order to convert it into the energy of heated water, steam and into
electrical energy;
 flameless processing of waste using pyrolysis, thermolysis, gasification, hydrogenation, catalysis,
methane fermentation.
Thermolysis is the thermal decomposition of waste without the access of atmospheric oxygen to
obtain useful vapor-gas, liquid and solid carbonaceous products (synthesis gas, pyrolysis oil, coke).
111
ENVIRONMENTAL SAFETY
As you know, the main sources of environmental pollution are toxic
emissions from the fiery combustion of waste and biological
decomposition of materials in burials.
In this concept, both variants of pollution are absent, since the
technologies for the production of synthesis gas and biogas do not use
flame combustion, all reactions of destruction and methane
fermentation take place in sealed environments; there are also no burials
of "tails", since the entire mass of incoming waste is processed without
residue.
The bulk of the carbon dioxide produced in the process sections is
liquefied for further use or sale.
As for the production of electricity and heating of reactors, the
combustion of purified synthesis gas produces small emissions: water
vapor + CO2, which in terms of quantity and hazard are not comparable
to the combustion of a similar amount of waste.
Thus, we can say that this concept is extremely safe for the environment.

FUNCTIONAL PLANNING SOLUTIONS

Architecturally, the enterprise is a complex of buildings and structures,
4 interconnected by transport and energy communications, in accordance
with the functional purpose.
3 The central object of the complex is a sorting station (2), occupying an
3 area of about 5 thousand m2, 12 m high, along the perimeter of which
there is a carriageway adjacent to other sections of the complex. On the
left side of the marshalling yard there is a gate for the entrance and
6 unloading of garbage trucks.
5 Opposite the gates of the sorting station, across the road, there is a
2 technological warehouse (3), with an area of 10-15 thousand m2,
intended for temporary storage of waste during a planned or emergency
stop of the complex.
Further along the course, there is a food waste processing site (4),
consisting of reactors for fermenting the substrate and a hard-surfaced
1 area for compost maturation. The site covers an area of about 30
8 7 thousand m2, it also houses the pumping house, the building for the
9 preparation of the substrate and tanks for storing and shipping liquid
fertilizers.
On the third side, the marshalling station, across the road, adjoins a
power unit and a thermolysis section (5) with a gas cleaning system and
PLACEMENT OF THE DIVISIONS synthesis gas receivers, which occupy an area of about 3 thousand m2.
Behind the thermolysis section, across the road, there is a coke
1 – Car weights 6 – Coke gasification section, power unit gasification section (6). The site covers an area of about 7 thousand m2.
2 – Sort Facility 7 – Section for processing inert On the fourth side, the marshalling yard is adjacent to a workshop for
3 – Open technological warehouse 8 – Administrative building processing inert materials (7) with an area of about 5 thousand m2.
4 – Biogas and fertilizer section 9 - Parking At the entrance to the complex there is a checkpoint, an administration
5 – Thermolysis section building (8) and a truck scale (1).

 GUAJIRA WAST RECYCLE  COLOMBIA  LATIN AMERICA  WORLD ENVIRONMENTAL PROJECT  PG 4 OF 8

lenovo

Operating unit built on one inclined type reactor The result of waste processing is electricity. In the foreground
with a capacity of 25 thousand tons / year are 2 JENBACHER power generation units
.

APPROXIMATE MATERIAL BALANCE FOR A BLOCK OF REACTORS.

№ RAW MATERIALS tons / year № PRODUCTS tons / year
1 plastic 45 000 1 synthesis gas 40 000
2 rubber, leather 1 250 2 carbon dioxide 29 000
TECHNOLOGICAL PARAMETERS OF ELECTRICITY PRODUCTION
3 textile 11 250 3 ash-silicate residue 11 000 OPTIONS COMPONENTS QUANTITY
4 paper, cardboard, tetrapak 30 000 4 water 7 500 Incoming raw materials synthesis gas 40 000 tons
5 Total raw materials 87 500 5 Total products and losses 87 500 Manufactured products: electricity 184 000 000 kW*h
electricity for own needs 16 000 000 kW*h
thermal energy 210 000 Gcal
SORTING STATION TECHNOLOGICAL PARAMETERS.
NAME COMPONENTS QUANTITY tons
Incoming raw materials unsorted waste 250 000
Manufactured products: secondary raw materials:
I Group biomass 137 500
II Group inert materials 25 000
III Group organic materials 87 500 MATERIAL BALANCE FOR THE FERTILIZER AND BIOGAS SECTION
TECHNOLOGICAL PARAMETERS OF THE BUILDING MATERIALS № RAW MATERIALS tons / year № PRODUCTS tons / year
RAW MATERIALS PRODUCTS QUANTITY 1 food waste 137 500 1 biogas 6 000
stones rubble 10 000 tons 3 water 92 500 3 compost 60 000
glass foam glass gravel 20 000 м3 4 х х 4 liquid fertilizers 164 000
black metals metal 2 500 tons 5 Total raw materials 230 000 5 Total Products 230 000

 GUAJIRA WAST RECYCLE  COLOMBIA  LATIN AMERICA  WORLD ENVIRONMENTAL PROJECT  PG 5 OF 8

The UN estimates that around 15 million people work as informal waste collectors worldwide. In Brazil, almost a quarter of a million citizens live off the collection and resale of waste.
In Latin America, 20-30% of the waste received for recycling comes from the informal recycling sector.
Modern Latin American agglomerations are also a powerful source of atmospheric pollution, which occurs as a result of the work of public and personal transport, household and industrial equipment,
various life support systems and industrial enterprises. Together, all this creates billions of tons of solid and gaseous particles every year. The main pollutants of the atmosphere are carbon monoxide
and sulfur dioxide, which are formed primarily by burning mineral fuels, as well as oxides of sulfur, nitrogen, phosphorus, lead, mercury, aluminum and other metals. In turn, sulfur dioxide is the main
source of so-called acid rain, which reduces yields, destroys vegetation and life in river reservoirs, destroys buildings, and negatively affects people's health.
It remains to be hoped that the peoples of South America, who have relatively recently decided on their own civilizational path of development, will be able to find the will and clear intentions to
share the global solidarity and take part in the common cause of joint struggle against threats to all mankind and its natural habitat.

CALCULATING CASH FLOWS. PRODUCTION PROFITABILITY.

YEAR OF PROJECT IMPLEMENTATION Today, there are no enterprises in the world that could
ARTICLE TOTAL: completely process household waste with a high
1 2 3 4 5 6 7 8 9 10
degree of profitability. There are always significant
Operating activity, million euros "tailings" to disposal, as a rule, the products produced
Revenue x x 24,29 24,29 24,29 24,29 24,29 24,29 24,29 24,29 194,32 are secondary raw materials. All these aspects do not
Operating expenses x x 2,6 2,6 2,6 2,6 2,6 2,6 2,6 2,6 20,8 allow achieving a high economic effect.
This concept, due to the depth of processing and
OIBDA (*) x x 21,69 21,69 21,69 21,69 21,69 21,69 21,69 21,69 173,52 cluster type of organization, can significantly increase
Depreciation x x 8,17 8,17 8,17 8,17 8,17 8,17 8,17 8,17 65,36 the flexibility and profitability of production.
Income tax x x 2,45 2,45 2,45 2,45 2,45 2,45 2,45 2,45 19,58 Rp= 21,69 / 2,6 x 100 = 834 %
CF from operating activities x x 19,24 19,24 19,24 19,24 19,24 19,24 19,24 19,24 153,94 RETURN ON INVESTMENT.
ROI is average with a payback period of 7.6 years.
Investments activities, million euros This is largely due to the cost of high-tech equipment.
Investments to the Project 49,00 49,00 0,00 0,00 0,00 0,00 0,00 0,00 0,00 0,00 98,00 In the future, it is possible to improve economic
indicators by expanding production in the direction
Investments Repayment 0,00 0,00 -18,00 -18,00 -18,00 -18,00 -18,00 -8,00 0,00 0,00 -98,00 of processing synthesis gas into methanol, dimethyl
ether, ammonia, urea and other organic synthesis
CF from Investments activities 49,00 49,00 -18,00 -18,00 -18,00 -18,00 -18,00 -8,00 0,00 0,00 0,00 products.
NCF Project, million euros The construction period of the enterprise, including
the installation of equipment, according to this
NСF 0 0 1,24 1,24 1,24 1,24 1,24 11,24 19,24 19,24 55,94 concept will be about 2 years. The term for
manufacturing thermolysis reactors is about 12 - 18
NСF cumulative 0 0 1,24 2,49 3,73 4,97 6,21 17,46 36,70 55,94 55,94 months. The construction will require light
(*) OIBDA (Operating Income Before Depreciation and Amortization) foundations, prefabricated buildings, sheds,
supports and traverses for external communications,
internal paved roads. The territory of the processing
DEPRECIATION OF FIXED ASSETS. THE UNIT OF CALCULATION IS € MILLION. plant should be fenced and closed for free access.
Technological equipment is manufactured in Europe.
YEARS 3 4 5 6 7 8 9 10 Protected by patents and licenses. Has all permits for
use in Germany Including TÜV (Technischer
AMOUNT 8,17 8,17 8,17 8,17 8,17 8,17 8,17 8,17 Überwachungsverein).
The technical characteristics of the applied thermal
decomposition reactors, at the request of the
customer, can be insured by the German insurance
concern HDI. . . .

 GUAJIRA WAST RECYCLE  COLOMBIA  LATIN AMERICA  WORLD ENVIRONMENTAL PROJECT  PG 6 OF 8

The World Development Report 2013: Jobs stresses the role of strong private sector led growth in creating jobs and outlines how jobs that do the most for development can spur a virtuous
cycle. The report finds that poverty falls as people work their way out of hardship and as jobs empower women to invest more in their children. Efficiency increases as workers get better at what
they do, as more productive jobs appear, and as less productive ones disappear. Societies flourish as jobs foster diversity and provide alternatives to conflict. habitat.
The report’s authors highlight how jobs with the greatest development payoffs are those that raise incomes, make cities function better, connect the economy to global markets, protect the
environment, and give people a stake in their societies.
“The youth challenge alone is staggering. More than 620 million young people are neither working nor studying. Just to keep employment rates constant, the
worldwide number of jobs will have to increase by around 600 million over a 15-year period”, says Martin Rama, WDR Director.

CONCLUSION OUTCOME FOR THE REPUBLIC OF COLUMBIA.

1. This presentation presents a pilot project of the company, based on As a result, for the Republic of Colombia, the proposed program solves the
new technological and design solutions in the field of waste processing. following tasks:
2. The implementation of this project is necessary to demonstrate the 1. In the field of ecology - complete recycling of 6 million tons of waste per year
economic and environmental capabilities of such enterprises for: at the first stage of the program.
 Investors 2. In the economy - reducing the cost of building landfills for waste disposal.
 Waste management operators 3. In the field of employment - the creation of jobs in the amount of 3 - 3.5
 Municipal administrations thousand units.
 Environmental organizations 4. In the production of electricity 3 680 000 000 kWh
5. In the production of liquid organic fertilizers 3 772 000 tons
According to preliminary estimates, the total volume of newly generated 6. In the production of compost 1 380 000 tons
waste in the Republic of Colombia is between 9 and 10 million tons per 7. In the production of building materials 500 000 м3
year, where 70% of the population lives in large cities. 8. Scrap of ferrous metals 40 250 tons
9. Reducing social tension
The total number of cities in Colombia is 31. 10. Development of a scientific and technical school, as well as training a personnel
Total population: 49 934 000 people, in 2020 year. reserve for future enterprises, not only in Colombia, but also in Latin America
as a whole.
RADAR Trade UG initiated consultations with waste management 11.As the payback of the program, you can completely abandon the disposal fees,
operators such as INTERASEO (Medellin), IBAL (Ibage), as well as with the since the enterprises are built on the principles of self-sufficiency.
municipal authorities of Soledad, Barranquilla, Bagota, Sipakira, Guajira.
As a result of the consultations, it was found that the need for the
construction of standard enterprises to solve the impending environmental
disaster is at least 23 pcs.
The total capacity of waste recycling is at least 6 million tons
per year, and the amount of necessary investments is
, this is only for the first stage. The
second stage will require the same amount of capital
investment.

 GUAJIRA WAST RECYCLE  COLOMBIA  LATIN AMERICA  WORLD ENVIRONMENTAL PROJECT  PG 7 OF 7

Policy priorities are different in agrarian societies and in urbanizing countries. Making smallholder farming more productive is key in the first case, while better infrastructure, connectivity,
housing, and city planning are vital in the second. Demography matters too. In Sub-Saharan Africa, 10 million youth enter the labor force every year, but in many middle-income countries the
population is aging and in some the labor force is shrinking. Skills and the removal of privilege in access to markets and jobs are needed to tackle youth unemployment.
The World Bank Group fosters job growth through its two main channels of support to the developing world -- the International Bank for Reconstruction and
Development (IBRD) and the International Development Association (IDA) -- as well as through the IFC and the Multilateral Investment Guarantee Agency.
Assistance comes in the form of policy advice, support for private sector development plus loans and programs to advance urbanization, infrastructure and
human development (including social protection).

GLOBAL OUTCOMES FROM THE ADOPTION AND

DEVELOPMENT OF THE PROPOSED PROGRAM.
Batteries With the positive dynamics of development of the
Plant debris such program, it is possible and necessary to transfer the
110 years old
as leaves,
Bubble gum 30
branches from 1
years old
proposed solutions to India, Sri Lanka and other
month to 0.5
years
countries of Southeast Asia. With a positive
Footwear from development of the program, it is possible and
genuine leather necessary to transfer the proposed solutions to India,
Food waste up to 10 years
1 month
Sri Lanka and other countries of Southeast Asia.
Footwear from
artificial leather Similar climatic conditions and the established
80 years practice of waste management in these countries
make this project and the program as a whole the
Newsprint from 1 Natural tissue most feasible and does not require significant
month clothes up to 3
years
investments from these countries. Tourism is most
office paper up to
2 years Synthetic tissue developed in these countries, and garbage on the
wax paper up to 5 clothes up to 40 streets, beaches and recreation areas negatively

.
years years
affects the attractiveness to tourists. The total
number of the population in these states is 2 663 829
044 people: in Latin America - 626 741 000, in
Footwear from
genuine leather Southeast Asia - 655 298 044, in India - 1 381 790 000.
Cigarette butt 10 years
filter up to 3 Accordingly, the annual amount of newly generated
Footwear from
years old
artificial leather waste is not less than 800 million tons (at the rate of
80 years 300 kg per person), and taking into account industrial
waste - up to 1.5 billion tons. RADAR Trade UG
With the implementation of the presented project,
iron cans 10 years DE322523970
tin cans 90 years
the specific capital costs for the annual processing of
Car tires up to
old aluminum 1 ton of municipal waste in Latin America, India, Sri Kranichweg 3, 33758 Schloss
140 years old
cans 500 years
old
Lanka and other countries of Southeast Asia will Holte-Stukenbrok, Germany
amount to about 300 euros, therefore, the market CEO: Boris Novikov
Polyethylene demand may reach .
Glass up to 1000 packages and
THE ANNUAL OPERATING PROFIT OF PROJECT
Tel. + 49 175 3581716,
years old plastic up to 200
baby diapers years ENTERPRISES IN THE REGION UNDER Wh. Ap. +7 908 257 31 33
from 200 to 500
years old CONSIDERATION CAN REACH A TOTAL OF email: eikonn@gmail.com

 GUAJIRA WAST RECYCLE  COLOMBIA  LATIN AMERICA  WORLD ENVIRONMENTAL PROJECT  PG 8 OF 8