10YearLifeCycleCost

OMR700,000

OMR600,000

OMR500,000

OMR400,000

OMR300,000

OMR200,000

OMR100,000

OMR0
Year1 Year2 Year3 Year4 Year5 Year6 Year7 Year8 Year9 Year10

Chemical+AC Biological+AC ActivatedCarbon

 20YearLifeCycleCost
OMR1,600,000

OMR1,400,000

OMR1,200,000

OMR1,000,000

OMR800,000

OMR600,000

OMR400,000

OMR200,000

OMR0
Year1 Year2 Year3 Year4 Year5 Year6 Year7 Year8 Year9 Year Year Year Year Year Year Year Year Year Year Year
10 11 12 13 14 15 16 17 18 19 20

Chemical+AC Biological+AC ActivatedCarbon

 20YearInvestment

OMR1,600,000

OMR1,400,000

OMR1,200,000

OMR1,000,000

OMR1,394,822
OMR800,000

OMR600,000

OMR400,000
OMR456,809
OMR124,462
OMR200,000
OMR122,077 OMR158,567
OMR76,974

OMR0
Chemical+AC Biological+AC ActivatedCarbon

CapEx Total20YearOpex
ChemicalScrubberOperatingCosts

Power Consumption Value (kWH) Quantity (kWH/day) Local Rate (OMR/kWH) Daily Cost Annual Cost
3
Fan Horsepower (8,000 m /hr @ 2,500 Pa) 9.20
Power Consumption at full load 7.36
Number of Duty Fans 1
Total Power Consumption at full load 7.36 176.64 0.02 OMR 3.53 OMR 1,289

Makeup Pump Horsepower (1 m3/hr @ 2 bar ) 0.37

Power Consumption at full load 0.30
Number of Duty Pumps 1
Total Power Consumption at full load 0.30 7.20 0.02 OMR 0.14 OMR 53

Recirculation Pump Horsepower (10m3/hr @ 3 bar ) 1.00

Power Consumption at full load 0.80
Number of Duty Pumps 1
Total Power Consumption at full load 0.80 19.20 0.02 OMR 0.38 OMR 140

Caustic Dosing Pump (54 LPH @ 3 bar) 0.50

Power Consumption at full load 0.40
Number of Duty Pumps 1
Total Power Consumption at full load 0.40 9.60 0.02 OMR 0.19 OMR 70

Sodium Hypochlorite Dosing Pump (9 LPH @ 3 bar) 0.25

Power Consumption at full load 0.20
Number of Duty Pumps 1
Total Power Consumption at full load 0.20 4.80 0.02 OMR 0.10 OMR 35

PLC 0.15
Power Consumption at full load 0.12
Number of Duty Pumps 1
Total Power Consumption at full load 0.12 2.88 0.02 OMR 0.06 OMR 21

Water Consumption Value Quantity (m3/day) Local Rate (OMR/m3) Daily Cost Annual Cost
Potable Water (system make up water) 4.80 0.66 OMR 3 OMR 1,156
Potable Water (activated carbon regeneration) N/A 0.66

Chemical Consumption Value Quantity (Kg/day) Local Rate (OMR/Kg) Daily Cost Annual Cost
Sodium Hydroxide (NaOH) 48% 64.8 0.33 OMR 21 OMR 7,805
Sodium Hypochlorite (NaOCl) 232.37 0.35 OMR 81 OMR 29,685

Maintenance Value Quantity/day Local Rate (OMR/day) Daily Cost Annual Cost
Fan OMR 374
Make Up Water OMR 50
Recirculation Pump OMR 200
Static Components OMR 285

Media Replacement Quantity (m3) # Times replaced (over 10 yrs) Unit Cost 10 Year Cost Annual Cost
Chemical Vessel Media Packing OMR 0
Activated Carbon (Shelf life is 5 yrs) 6 1 OMR 1,350 OMR 1,350 OMR 135

1 Year Total OMR 41,299

BiologicalScrubberOperatingCosts

Power Consumption Value (kWH) Quantity (kWH/day) Local Rate (OMR/kWH) Daily Cost Annual Cost
3
Fan Horsepower (8,000 m /hr @ 2,500 Pa) 9.20
Power Consumption at full load 7.36
Number of Duty Fans 1
Total Power Consumption at full load 7.36 177 0.02 3.53 OMR 1,289

TSE Makeup Pump Horsepower (1 m 3/hr @ 2 bar ) 0.37

Power Consumption at full load 0.30
Number of Duty Pumps 1
Total Power Consumption at full load 0.30 7 0.02 0.14 OMR 53

Recirculation Pump Horsepower (17m3/hr @ 3 bar ) 3.00

Power Consumption at full load 2.40
Number of Duty Pumps 1
Total Power Consumption at full load 2.40 58 0.02 1.15 OMR 420

PLC 0.15
Power Consumption at full load 0.12
Number of Duty Pumps 1
Total Power Consumption at full load 0.12 3 0.02 0.06 OMR 21

Water Consumption Value Quantity (m3/day) Local Rate (OMR/m3) Daily Cost Annual Cost
Treated Sewage Effluent (system make up water) 10.68 0.22 OMR 2 OMR 857
Potable Water (activated carbon regeneration) N/A 0.66

Chemical Consumption Value Quantity (m3/day) Local Rate (OMR/Kg) Daily Cost Annual Cost
Nutrients Addition (if needed) N/A

Maintenance Value Quantity/day Local Rate (OMR/day) Daily Cost Annual Cost
Fan OMR 374
Make Up Water Pump OMR 50
Recirculation Pump OMR 200
Static Components OMR 285

Media Replacement Quantity (m3) # Times replaced (over 10 yrs) Unit Cost 10 Year Cost Annual Cost
Bio Vessel Media OMR 0
Activated Carbon (Shelf life is 5 yrs) 6 1 OMR 1,350 OMR 1,350 OMR 135

1 Year Total OMR 3,685

ActivatedCarbonSystemOperatingCosts

Power Consumption Value (kWH) Quantity (kWH/day) Local Rate (OMR/kWH) Daily Cost Annual Cost
Fan Horsepower (8,000 m3/hr @ 2,500 Pa) 11.00
Power Consumption at full load 8.80
Number of Duty Fans 1
Total Power Consumption at full load 8.80 211 0.02 OMR 4.22 OMR 1,542

Water Consumption Value Quantity (m3/Year) Local Rate (OMR/m3) Daily Cost Annual Cost
Potable Water (activated carbon regeneration) 390.00 0.66 N/A OMR 257

Chemical Consumption Value Quantity (m3/day) Local Rate (OMR/Kg) Daily Cost Annual Cost

Maintenance Value Quantity/day Local Rate (OMR/day) Daily Cost Annual Cost
Fan OMR 374
Static Components OMR 210

Media Replacement Quantity (m3) # Times replaced/Year Unit Cost Daily Cost Annual Cost
Activated Carbon (Regen 5x/year, then spent) 13 1 OMR 11,143 N/A OMR 11,143
Activated Carbon Disposal Fee to Landfill

1 Year Total OMR 13,526