Escolar Documentos
Profissional Documentos
Cultura Documentos
Assessment parameter
ASP
TF
WSP
UASB+ UASB+E
FPU
AS
MBBR
SBR
60
56
38
54
46
36
48
40
14
29
38
54
72
Sub Total
100
70
40
83
84
90
120
1 Capital Cost
4.24
3.56
0.17
0.68
1.51
5.24
4.64
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
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
Cost
A capital recovery factor is the ratio of a constant annuity to the present value of receiving
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"
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
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
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
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
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