Você está na página 1de 18

S.No.

Assessment parameter

ASP

TF

WSP

UASB+ UASB+E
FPU
AS

MBBR

SBR

Civil Works Cost

60

56

38

54

46

36

48

E & M Works Cost

40

14

29

38

54

72

Sub Total

100

70

40

83

84

90

120

1 Capital Cost

2 Operation & Maintenance Costs per annum


Annual Power Cost

4.24

3.56

0.17

0.68

1.51

5.24

4.64

Civil Works Maintenance

0.6

0.56

0.38

0.54

0.46

0.36

0.48

E
&
M
Maintenance

1.2

0.42

0.06

0.87

1.14

1.62

2.16

0.25

0.5

0.3

0.6

0.25

0.6

0.6

Works

Chemicals
Manpower Costs

0.3

0.28

0.25

0.3

0.32

0.32

0.33

6.59

5.32

1.16

2.99

3.68

8.14

8.21

Biogas

0.17

0.17

0.11

0.11

Sludge (Timber for KT)

0.15

0.16

0.05

0.13

0.13

0.13

Effluent

0.0135

0.0135

0.0135

0.0135

0.0135

0.0135

0.0135

Total

0.3335

0.3435

0.0635

0.2535

0.2535

0.0135

0.1435

87

87

87

87

87

87

87

0.2

0.2

0.8

0.185

0.125

0.05

0.03

17.4

17.4

69.6

16.095

10.875

4.35

2.61

including

117.4

87.4

109.6

99.095

94.875

94.35

122.61

Annual
Costs(O&MResource recovery)

6.2565

4.9765

1.0965

2.7365

3.4265

8.1265

8.0665

Total
costs,

Annual

O&M

3 Annual Resource Recovery

4 Life Cycle Cost Evaluation


Land Cost (Per Ha)
Land required, Ha/MLD
Cost of Land
Capital
Land

Cost

Capital recovery factor


From Wikipedia, the free encyclopedia

Jump to: navigation, search

A capital recovery factor is the ratio of a constant annuity to the present value of receiving

where n is the number of annuities received.[1]

This is related to the annuity formula, which gives the present value in terms of the annuity, t
If n = 1, the CRF reduces to 1+i. As n goes to infinity, the CRF goes to i.

[edit] References
1. ^ Calculator by Jenkins at University of California
Retrieved from "http://en.wikipedia.org/wiki/Capital_recovery_factor"

Capital Recovery Factor (CRF)

MBR

KT

OD

51

37

120

25

171

10

62

5.56

0.13

4.24

0.51

0.09

0.37

3.6

0.03

0.75

0.5

0.34

0.26

0.28

10.01

0.51

6.14

0.13

0.15

0.13

0.0135

0.0135

0.1435

0.15

0.1435

87

87

87

0.08

0.22

6.96

174

19.14

177.96

184

81.14

9.8665

0.36

5.9965

e present value of receiving that annuity for a given length of time. Using an interest rate i, the capital recov
0.0636

ue in terms of the annuity, the interest rate, and the number of annuities.

0.1344
4.032

est rate i, the capital recovery factor is:

Year
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
Total
NPV @12%

ASP

Capital
47.40
70.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
117.4
109.90

Results of the Life Cycle Cost Analysis for Different STP Technologies
Parameters
Capital Cost
LA Cost
Total Capital Cost

Annual O&M Cost


Annual Resource Recovery
Annual Costs(O&M-Resource recovery)
Total Life Cycle Cost (30 Years)
Net Present Value @ 12% Discount
Capital Recovery Factor, CRF (12% intrest Rate & 30 years repayment period)
Annual Capital Investment Recovery Requirement
Annual O&M Recovery Requirement
Annual Investment+ Annual O&M costs

TF

WSP

O&M
Total
Capital O&M
Total
Capital O&M
Total
0.00
47.40
38.40
0.00
38.40
81.60
0.00
81.60
0.00
70.00
49.00
0.00
49.00
28.00
0.00
28.00
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
6.26
6.26
0.00
4.98
4.98
0.00
1.10
1.10
187.695 305.095
87.4
149.3 236.695
109.6
32.895
142.495
45.00

154.90

82.15

35.79 117.94

106.60

7.89

114.49

Per mld, Amount in lac


ASP

TF

100
17.40

70

117.40

WSP

17.40

UASB+FP UASB+EA
U
S
40
83
84
69.60
16.10
10.88

87.40

109.60

99.10

94.88

MBBR

SBR

MBR

90

120

171

4.35

2.61

6.96

94.35

122.61

177.96

6.59
0.33
6.26

5.32
0.34
4.98

1.16
0.06
1.10

2.99
0.25
2.74

3.68
0.25
3.43

8.14
0.01
8.13

8.21
0.14
8.07

10.01
0.14
9.87

305.10
154.90
0.13
15.78
6.26
22.04

236.70
117.94
0.13
11.75
4.98
16.72

142.50
114.49
0.13
14.73
1.10
15.83

181.19
112.55
0.13
13.32
2.74
16.05

197.67
113.22
0.13
12.75
3.43
16.18

338.15
146.05
0.13
12.68
8.13
20.81

364.61
171.63
0.13
16.48
8.07
24.55

473.96
236.10
0.13
23.92
9.87
33.78

UASB+FPU

UASB+EAS

MBBR

Capital
O&M
Total
Capital
O&M
Total
Capital
O&M
41.00
0.00
41.00
36.08
0.00
36.08
31.35
0.00
58.10
0.00
58.10
58.80
0.00
58.80
63.00
0.00
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
0.00
2.74
2.74
0.00
3.43
3.43
0.00
8.13
99.095
82.095
181.19
94.875
102.795
197.67
94.35
243.795
92.87

19.68

Per mld, Amount in lacRs


KT

OD

10
174.00

62

184.00

19.14

81.14

112.55

88.58

24.64

113.22

87.60

58.45

0.51
0.15
0.36

6.14
0.14
6.00

194.80
185.84
0.13
24.73
0.36
25.09

261.04
119.62
0.13
10.91
6.00
16.90

MBBR

SBR

MBR

KT

Total
Capital
O&M
Total
Capital
O&M
Total
Capital
31.35
38.61
0.00
38.61
58.26
0.00
58.26
177.00
63.00
84.00
0.00
84.00
119.70
0.00
119.70
7.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
8.13
0.00
8.07
8.07
0.00
9.87
9.87
0.00
338.145
122.61
241.995
364.605
177.96
295.995
473.955
184
146.05

113.61

58.02

171.63

165.14

70.96

236.10

183.25

KT

O&M
0.00
0.00
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
10.8
2.59

OD

Total
Capital
O&M
Total
177.00
37.74
0.00
37.74
7.00
43.40
0.00
43.40
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
0.36
0.00
6.00
6.00
194.8
81.14
179.895
261.035
185.84

76.49

43.13

119.62