Calculation of LCC: System Description
Calculation of LCC: System Description
System description
Options A and B
Alt. B
5000
4800
0.08
0.08
23.1
20
6000
6000
11088
9600
500
500
2500
2500
- Environmental cost:
- Decommissioning/disposal cost:
n - Life in years:
10
10
i - Interest rate, %:
10%
10%
p - Inflation rate %:
5%
5%
105061
93237
86617
74993
3906
3906
82%
4%
80%
4%
Input:
- Initial investment cost:
- Installation and commissioning cost:
Output:
Net present LCC-value:
0
5000
0
11642
525
12836
579
0
0
16382
739
3694
0
0
17201
776
0
0
14859
670
3350
0
0
15602
704
0
0
13478
608
3039
0
0
14151
638
0
0
12225
551
2756
0
0
0
0
- Decommissioning costs
-Environmental & Disposal costs
-Sum costs
5000
12167
15532
13415
17124
14790
18879
16305
20814
17977
-Present Costs
Present costs Energy
Present costs Routine Maintenance
5000
11061
12836
10079
11696
9183
10657
8367
9710
7624
10584
477
10103
456
9644
435
9205
415
8787
396
8388
378
8006
361
7642
345
7295
329
100341143.xls.ms_office/LCC result-1
105061
86617
3906
6/13/2012
10
18061
814
4072
0
0
0
0
0
22948
8847
6963
314
100341143.xls.ms_office/LCC result-1
6/13/2012
100341143.xls.ms_office/LCC result-1
6/13/2012
0
4800
0
10080
525
11113
579
0
0
14184
739
3694
0
0
14893
776
0
0
12865
670
3350
0
0
13508
704
0
0
11669
608
3039
0
0
12252
638
0
0
10584
551
2756
0
0
0
0
- Decommissioning costs
-Environmental & Disposal costs
-Sum costs
4800
10605
13892
11692
15315
12890
16885
14212
18616
15668
-Present Costs
Present costs Energy
Present costs Routine Maintenance
4800
9641
11481
8784
10461
8004
9531
7293
8684
6645
9164
477
8747
456
8350
435
7970
415
7608
396
7262
378
6932
361
6617
345
6316
329
93237
74993
3906
10
15637
814
4072
0
0
0
0
0
20524
7913
6029
314