Power source | Statement | Use of electricity and deep pumps | Use of diesel and conveyor belts | ||||
---|---|---|---|---|---|---|---|
LE | Life expectancy | Depreciation premium | LE | Life expectancy | Depreciation premium | ||
Investment costs | Motor and lifting equipment | 11934.00 | 10.00 | 1193.40 | 367.20 | 10.00 | 3670.002 |
Towing and lifting pipes | 6057.72 | 15.00 | 403.805 | 3261.60 | 15.00 | 217.44 | |
Bayyara pipes | 5796.36 | 20.00 | 289.802 | 2988.40 | 20.00 | 149.42 | |
Distribution basin | 324.00 | 15.00 | 21.60 | 324.00 | 15.00 | 21.60 | |
 | Total capital depreciation |  |  | 1908.70 |  |  | 1095.60 |
 | Return on capital |  |  | 617.40 |  |  | 6026.40 |
Operating and maintenance costs | Fuel | Â | Â | 4898.88 | Â | Â | 6026.40 |
Maintenance of motors, pumps, belts, and tires | Â | Â | 2223.98 | Â | Â | 2551.07 | |
Sustainable and technical labor wages | Â | Â | 3888.00 | Â | Â | 5310.79 | |
Oils, filters and lubricants | Â | Â | 3348.00 | Â | Â | 1169.10 | |
 | Total operating and maintenance costs |  |  | 14358.80 |  |  | 15057.40 |
Total actual costs | Â | Â | 16884.90 | Â | Â | 20211.70 | |
Disposal of water a thousand m3/year | Â | Â | 128.79 | Â | Â | 128.79 | |
Cost of raising a thousand cubic meters of water in pounds | Â | Â | 131.10 | Â | Â | 156.94 |