A B

1 Project Identification
2 Project Name MyProject

3 Case # 1

4 Project Overview
5 Unit set for economic evaluation kgal-psi-gpm

6 System water production (gpm) 1615.46

7 System recovery (%) 16.00

8 Project Economic Variables

9 Project Life (years) 10

10 Interest rate (%) 10

11 Power cost ($kWh) 0.08

12 Pass 1
13 Projection Results
14 Pass 1 permeate production (gpm) 344701.39

15 Pass 1 feed pressure (psi) 72.54

16 Pass 1 concentrate pressure (psi) 0.00

17 Pass 1 recovery (%) 40.00

18 Pass 1 energy recovery efficiency (%)

19 Capital Expense
20 Pass 1 pressure vessels 15

21 Pressure vessel cost ($/vessel) 0

22 Pass 1 capital for pressure vessels $0.00

23 Product SW30ULE-440i (8)

24 Pass 1 total elements 120

25 Element cost ($/element) $0.00

26 Pass 1 capital for elements ($) $0.00

27 Pass 1 capital ($) $0.00

28 Pass 1 capital($/kgal) $0.00

29 Operating Expense
30 Power
31 Pass 1 pumping power (kW) 0.00

32 Pass 1 pump specific energy (kWh/kgal) 0.00

33 Brine energy recovery (kWh/kgal) 0.00

34 Pass 1 net energy consumption (KWh/kgal) 0.00

35 Pass 1 net energy cost ($/year) $0.00

36 Energy expense NPV ($) 0.00

37 Pass 1 energy expense ($/kgal) $0.00

38 Membrane replacement cost

39 Pass 1 replacement rate (%/year) 13

40 Replacement price ($/element) $0.00

41 Pass 1 replacement cost for elements ($/year) $0.00

42 Pass 1 replacement membrane NPV ($) $0.00

43 Pass 1 membrane replacement expense ($/kgal) $0.00

44 Operating expense subtotal

45 Pass 1 operating expense NPV ($) $0.00

46 Pass 1 operating expense per kgal $0.00

47 Pass 1 Total
48 Pass 1 cost NPV ($) $0.00

49 Life Cycle Cost ($/kgal) $0.00

50 Pass 2
51 Projection Results
52 Pass 2 permeate production (gpm) 7112.66

53 Pass 2 feed pressure (psi) 72.54

54 Pass 2 concentrate pressure (psi) 0.00

55 Pass 2 recovery (%) 40.00

56 Capital Expense
57 Pass 2 pressure vessels 15
 A B
58 Pressure vessel cost ($/vessel) 0

59 Pass 2 capital for pressure vessels $0.00

60 Product SW30ULE-400i (8)

61 Pass 2 total elements 120

62 Element cost ($/element) $0.00

63 Pass 2 capital for elements ($) $0.00

64 Pass 2 capital ($) $0.00

65 Pass 2 capital($/kgal) $0.00

66 Operating Expense
67 Power
68 Pass 2 pumping power (kW) 0.00

69 Pass 2 pump specific energy (kWh/kgal) 0.00

70 Pass 2 net energy cost ($/year) $0.00

71 Pass 2 energy expense NPV ($) $0.00

72 Energy expense ($/kgal) $0.00

73 Membrane replacement cost

74 Pass 2 replacement rate (%/year) 13

75 Replacement price ($/element) $0.00

76 Pass 2 replacement cost for elements ($/year) $0.00

77 Pass 2 replacement membrane NPV ($) $0.00

78 Pass 2 membrane replacement expense ($/kgal) $0.00

79 Operating expense subtotal

80 Pass 2 operating expense NPV ($) $0.00

81 Pass 2 operating expense ($/kgal) $0.00

82 Pass 2 Total
83 Pass 2 cost NPV ($) $0.00

84 Life Cycle Cost ($/kgal)

85 Total System
86 Capital $0.00

87 Operating expense NPV ($) $0.00

88 Cost of water NPV ($/kgal) $0.00