COST EFFECTIVENESS ANALYSIS
Prepared by
Lombardo & Associates, Inc.
90 Canal St.
Boston, MA 02114
-------
TABLE OF CONTENTS
1. Cost Effectiveness Analysis: Definition and Calculation Procedure 1
1.1. Introduction 1
1.1.1. Innovative/Alternative Preference . 2
1.2. Definitions 2
1.2.1. Capital Costs 2
1.2.2. Operations and Maintenance Costs 2
1.2.3. Salvage Value 2
^»
1.3. Calculation Procedure for Cost Effectiveness Analysis 3
1.3.1. Common Assumptions 3.
1.3.2.. Capital Costs..! 3
1.3.2a. Cost of Construction 3
1.3.2b. Cost of Land 3
1.3.2c. Interest During Construction 3
1.3.2d. Contingencies 5
1.3.2e. Administrative, Legal, Financial and Engineering Design 5
1.3.2f. Summation of Capital Costs Computation 5
1.3.3. Annual Operations and Maintenance •. 5
1.3.3a. Incremental (Growth - Retail) Annual 0 & M Costs ..6
1.3.3b. Replacement of Onsite Systems < 8
1.3.3c. Energy Cost Escalation „,.... 9
1.3.3d. Other On-Site Operating Costs g
1.3'.4. Salvage Value - 9
1.3.4a. Useful Life and Failure Rate of Mounds 11
1.3.4b. Summation of Salvage Value for Onsite Systems 12
1.3.4c. Land and Easements 13
2. Cost Effectiveness Analysis Methodology , 13
2.1. Determination of Areas of Analysis 13
2.2. Methodol ogy 13
-------
2.3. Growth ................. ..... ................... • .............. 15
3. Example Analysis.. .............................................. 15
3.1. Background Information ...... . ....................................... _ 15.
3.1.1. Onsite Systems [[[ -]5
3.1.2. Communal Systems ............ . .......................................... 20
3.2. Problem Area 4 [[[ 20
3.2.1. Onsite Mounded Systems ............ . ................. . .................. 20
3.J?.la. Design Basis. . ................................. . ............ . _ ......... 20
3.2.1b. Capital Costs .................................................. •. ....... 20
3.2.1c. Annual 0 & M Costs ........................ .................... ........ ; 24
3.2. Id. Salvage Value [[[ c ...... 24
3.2.1e. Total Present Worth....... .................... .......... 25
3.2.2. Communal System ........... . oir
. ...... * ..... • .............. , ............ . ... do
3.2.2a. Design Basis ...............
........... .... ..... ................... . . C.3
3.2.2b. Capital Costs ................. .
"* ....................... • ........ . ..... £.:>
3.2.2c. Annual 0 & M Costs ..........................
3.2.2d. Salvage Value .......... . ............... ..... c ....... _ ....... 2?
3.2.3. Comparison of System by Costs .................. .... ....... 2g
3.3. Problem Area 14 (Downtown) ....... . ____ . ........ ., ............. 2g
3.3.1. Design Basis ............. ............. .• ............ 2g
3.3.2. Onsite Solutions ........................ . ........... .......... 30
3.3.2a. Capital Costs ____ „ ____ ...................... t ......... _
•""*• • • C rB*»*»««. JU
3.3.2b. Annual 0 & M Costs ................. ..............
**************** <5-f
3.3.2c. Salvage Value .........................................
********** *«•***•• Ot
3.3.2d. Total Present Worth ........................ ;.... ......
•"•""••*• *a«*«ft »J^
3.3.3. Communal System for Downtown Area ......
******'*****"* e» w^
3.3.4. Comparison of Onsite vs. Communal .......... o7
••*••*••••••••••••...........». j/
3.3.5. Townwide Analysis .......... ...... .• ........ c . ; ......... -7
-------
4. User Costs 41
4.1. User Costs for Downtown Residents
4.2. User Costs for System Being Initially Repaired 42
.4.3. User Costs for Residents Not Receiving System Repairs 43
• 44
Questions • * ""
EPA Cost-Effectiveness Analysis Guide!ines 45
-------
LIST OF FIGURES
1-1 Elements of Total Capital Cost 4
1-2 Annual Operation and Maintenance 5
1-3 Fixed and Incremental Operations and Maintenance Costs .7
1-4 Components of Salvage Value at End"of Design Period 14
2-1 Cost Effectiveness Procedures for Small Community Systems 15
3-1 Problem Area 4 26
3-2 Problem Area 14 Communal Solution _>33
-------
LIST OF TABLES
c
1-1 Uniform Present Worth Discount Factors Adjusted for Energy
Cost Escalation
.10
3-1 Mounded Soil Absorption Bed for lO-Minutes per inch Perc: Size
Requirements and Associated Costs.! 17
3-2 Mounded Soil Absorption Bed for 20 Minutes per.inch Perc: Size
Requirements and Associated Costs ..... ....18
3-3 Mounded Soil Absorption Bed for 30 Minutes per inch Perc: Size
Requirements and Associated Costs. 19
3-4 Communal Solutions for' Problem Areas 21
3-5 Cost Basis for Onsite Option 31
**
3-6 Costs of Collection System 34
3-7 Wastewater Treatment Facil ity: Present Worth 35
3-8 Townwide Analysis: Onsite/Small Communal 39
3-9 Townwide Analysis: Onsite/Large Communal... 40
-------
COST EFFECTIVENESS ANALYSIS
1. Cost Effectiveness Analysis: Definition and Calculation Procedure
1.1 Introduction
This section will present the general cost-effectiveness
analysis procedures appropriate to small communal and onsite waste-
water treatment systems design. The cost components of the analysis-
will first be defined and the general procedures for their determination
will be outlined. Three examples of the application of the analysis
will be presented for the Woodrock Community.
The process of selection of an appropriate technical option is
influenced by, three .general factors:
* the technical feasibility of the option
* the presence of any over-riding, non-monetary
objection to the option
* the cost effectiveness of the option
In order to be considered further, a particular option must be
theoretically capable of providing the desired degree of treatment to
the waste stream of concern. Technically feasible options must be
examined for their acceptability to the community and incompatibility
with local environmental conditions. Finally, those options which
survive this preliminary sifting process are compared using the cost-
effectiveness analysis (based upon the present worth method with an
EPA specified discount rate and 20 year planning period). The appro-
priate technical option would be the most cost effective of these pre-
selected alternatives.
The cost effectiveness analysis determines the total Present
Worth of all wastewater treatment alternatives for the community.
The Present Worth consists of:
- Construction and Development Costs (Capital Costs)
- Present Worth of Operations and Maintenance Costs
- Salvage Value of Structures, Equipment, and Land
This Present Worth must include all costs, both public and
private.
The general cost effectiveness formula can be stated briefly as:
Capital Costs + Present Worth of Annual 0 & M Costs -
Present Worth of Salvage Value = Total Present Worth
The determination of each of these components will be discussed in
greater detail. An example of the general cost effectiveness pro-
cedure can be seen in the December 27, 1978 Federal Register.
-------
2.-
1.1.1 Innovative/ Alternative Preference. Under present EPA regulations,
the Present Worth of Innovative/Alternative options may be 15%
greater than the most cost effective conventional option and
- still be selected. This preferential procedure is designed to
encourage the investigation and application of new technologies.
1.2 Definitions
, '«
1.2.1 Capital Costs- The capital costs of any technical option
are the initial costs of providing a structural /process
framework for the waste treatment. Capital costs include:
* costs of construction
* costs of land and easements
* contingencies
_ * engineering costs
administrative, legal and financial costs
interest during construction)
1.2.2 Operations and Maintenance Costs. The annual operation
and maintenance costs are those costs associated with providing
an acceptable level of wastewater management with the facilities pro-
vided. Annual operations and maintenance costs consist of:
* operator's salaries f
* routine replacement of equipment and equipment
parts (including septic system replacement)
* energy and chemical costs
* other requifred annual costs (management, water quality
monitoring, etc.;
* deductions of revenues from energy recovery, crop
production and other valued outputs (such as irriga-
tion water)
* incremental costs which depend on quantity of flow
treated
1.2.3 Salvage Value. Salvage value is the residual worth of com-
ponents of the waste treatment facility at the end of the
design period. If a component has a useful life longer than
the design period, then a salvage value (based on a fraction
of the component's initial value) can be determined. Such
components include:
- 1 and
- wastewater conveyance structures
- other structures (buildings, etc.)
- equipment, for which the useful life of the equipment
is longer than the planning period.
-------
3.
1.3 Calculation Procedure For Cost Effectiveness Analysis
The calculation procedure was stated briefly in Section 1.1.
In review the total Present Worth of an option is found by:
Capital Costs
+ Present Worth of Annual Operations and Maintenance Costs
- Present Worth of Salvage Value
Total Present Worth
Determination of each category of costs will be examined in
greater detail in the next sections. '
1.3.1 Common Assumptions (1) In order to, calculate the cost
effectiveness of any particular alternative, the common
_' factors must be defined. These are:'
* a 20 year planning period
* land appreciation rate of 3% per year
* energy cost escalations based on EPA 40 CFR Part 35 (2)
* when this analysis was originally performed, the Water
Resources Council mandated interest rate was 7 1/8%.
It is noted that the present rate is 7 5/8%; however,
the 7 1/8% rate will be retained in this study.
1.3.2 Capital Costs. These costs are a summation of the previously
defined components in Section 1.2.1. The means of estimating
each cost will be discussed briefly. Figure 1-1 presents the
summation procedure in a graphical form.
1.3.2a Cost of Construction. These costs can be estimated from
experience with similar facilities, industrial processes
using similar technology, manufacturers' data, and EPA cost
publications. Cost estimates should be updated, where necessary,
using the appropriate index (ENR, Wholesale Price Index, EPA indices).
1.3.2b Cost of Land. Land costs are variable, and should be estimated
either from experience or from local sources (real estate agencies,
etc.).
1.3.2c Interest During Construction (I) When capital expenditures can be
expected to be fairly uniform during the construction period, interest
during construciton may be calculated as:
I = i (PCi); where
I = the interest accrued during the construction period
P = construction period in years
C = total capital expenditures
1 = discount rate (7-1/8% per annum)
-------
t. >
4.
FIGURE 1-1
ELEMENTS OF TOTAL CAPITAL COST
CONSTRUCTION
LAND
ITEMS
QUANTITY
PRICE
V
EASEMENTS
QUANTITY
UNIT PRICE
CONSTRUCTION
CONTINGENCY
ENGINEERING
LEGAL/
ADMINISTRATIVE
TOTAL CONSTRUCTION
TOTAL CAPITAL
c
-------
' 5.
If expenditures will not be uniform, or the construction
/ period is longer than 4 years, interest during construction
V should be calculated on a year-by-year basis. This is usually
. included in the administrative/legal/financial portion of capital
cost determination. «-aHlt,ai
1.3.2d Contingencies. Contingencies are usually calculated as a fixed
percentaa* of the total construction costs, reflecting-the precision
and detail of the construction cost calculations.- -Forthis analysis,
a value of 20% is -assumed^
. 1.3.2e Administrative, Legal. Financial and Engineering Design. The
administrative, legal and financial costs are determined for
each aspect of the project and are included in the Total Capital
Costs. Interest during construction is normally included in this
section.
Engineering design is based on estimations by the design firm
It is noted and emphasized that actual engineering and administra-
tive costs cannot be based on a percentage of construction costs.
1.3.2f Surnmat1on'_6f. Capital ;C6sts'-Computation. In suranation, capital
costs are calculated as follows:. . .
Component
Cost of Construction A
Contingencies .- !!"*6*2QA
Engineering Design !!!!!!!!..! ED
Financing, Administrative and Legal...*!!.*!*.'! FI
Land and Easements , " [_
Total Capital Expenditures !*1.20A + ED + FI -f L
1-3.3 Annual Operations and Maintenance. These costs are a
summation of the previously listed annual costs. The present
worth of the annual 0 & M cost is found as shown below:
Component Amount
0 & M Costs B
Revenues r £\
Total Annual 0 & M Costs B-C
Figure 1-2 presents this procedure graphically.
-------
Routine
0 & M
Figure 1-2
Annual Operation and Maintenance
6.
Chemicals and
Energy Costs
(or recovery)
Annual 0 & M
Repair/Replacement
of Failing Systems
1
•'•
Present Worth
0 & M
The Present Worth of annual 0 & M costs "is found by multiplying
the sum by the Present Worth Uniform Series Factor. A design
period of 20 years and a discount of 7 1/8% are assumed. Thus:
Present Worth = 10.49186
(B-C)
1.3.3a Incremental (Growth -'Related) Annual 0 & M Costs. There are annual
costs which increase throughout the project primarily due to orowth
within the community.
The present worth of these increasing costs is found as shown:
Component Amount in Last Year of Planning Period
Incremental 0 & M Costs n
Incremental Revenues __(-£)
D-E (See Figure 1-3}
To obtain the present worth, the average incremental annual cost is
multiplied by the gradient series factor:
c
(D-E)
of years in-planning period) X PWF = PW
D-E
20
X (76.38969) = 3.8195 X (D-E) = PW
The total annual 0 & M present worth is the sum of the fixed annual
0 & M present worth and the incremental annual 0 & M present worth::.
Total 0 & M Present Worth = (10.49186) X (B-C) + (3.8195) X (D-E)
Figure 1-3 presents a graphical representation of
-------
7.
lil
1- ^
I is
u 3
Ul
tE
CO
•—»
Ul
Z3
\L
-------
8.
1.3.3b Replacement of Onsite Systems. Septic systems which fail after the
initial construction period must be replaced as part of the ongoing (
maintenance program. The total number of mounds emplaced during
the Planning Period includes those which replace conventional septic
systems (as they fail) and those which are repairs to the replacement
mounds themselves.
Failure Rate of'Present (conventional) Septic Systems
The rate of failure of present septic systems is central to this
determination, and should be determined statistically for the community
in question. In this case, a failure rate of 5% of the total number
of initially unreplaced systems per year is assumed for demonstration
purposes. To simplify the calculation procedure, the systems are assumed
to fail linearly over the 20 year Planning Period and, thus, at the end
of the Planning Period all present septic systems will have failed. This
can be shown:
Total Number of Original Number
Septic Systems Failures = of Septic Systems x .05 x 20 years =
Original Number of Septic Systems
Failure Rate of Replacement'(mound) Systems -
All mounds, including those emplaced at the beginning of the PlanniiQ
Period and those which replace failing systems throughout the period, are
themselves subject to failure. For the purpose of this analysis, a
failure rate of 1% of all mounds per year is assumed. The number of failures
of the originally built mounds can be determined by:
Number of Total Number of Originally
Failures » Built Mounds
Total Number of Original Mounds
x 20 Years x .01 =
Thus, at the end of the design period, 20% of the originally built
mounds will have failed and been replaced.
The failure of mounds which have been built to replace conventional
septic systems can be determined in a similar manner. Hith the assumption
made above that the replacement of conventional systems is linear through-
out the Planning Period, the average age of one of these replacement mounds
is 10 years. The number of failures can therefore be calculated:
Number of
Mound Failures
Original Number
= of Septic Systems
x 10 Years x .01
-------
Thus, It can be seen that 10% of the repairs to failing septic
systems are estimated to. fail during the Planning Period.
In surmary, the total number of mounds built can be seen below:
Problem Source
Failure Rate
(annual)
Initially Built
Mounds
Initially Conventional
Septic Systems
5%
Mound Repairs of
Conventional Systems 1;
Number of Mounds Built During
Planning Period
0.2 x Number of Initially
Built Mounds
Number of Initially Conventional
Septic Systems
0.1 X Number of Initially
Conventional Septic Systems
•Summary of Gnslte'O" &'M'Costs
Since all systems are assumed to fail linearly over the 20 year
Planning Period the number of mounds replaced per year is equal to
the total built divided by 20 years:
Yearly Total = [(0.2 X Number of Initially -f (1.1 X Number of Initially)]/20 yrs
Built Mounds Conventional
Septic Systems
This yearly total is multiplied by the mound unit cost to provide
the annual 0 & M cost for mound replacement:
Mound Replacement Cost
(Present Worth)
Yearly Total X Unit Cost • X (PWF)
1.3.3c Energy Cost Escalation
Because of the rising cost of energy and the regional factors
involved in energy supply, the Present Worth Factor for energy
sources is variable. Table 1-2 presents a summary of these Present
Worth Factors for each Region and energy type.
1.3.3d Other Onsite Operating'Costs
The other annual 0 & M costs for the onsite option include pump repair
and replacement (for mound systems) and preiodic septage removal for all
systems..
1.3.4 Salvage Value
Salvage value is determined by:
-------
ixl
•Jc
o
S
CJ
co
f-
cn
O
u
Ul
<£
O
Cu
C
CU
t-
tn
O
o
o
cn
O
71
O
-C
CO
as
£-»
z
ta
O
Cu
Q
O
t-<
CS
LJ
CU
O
-•
*c u
z o
O <
M OS
£ U
z' <:
z
o
0 X
to
OS
z
o
j 1 I
O X
til »-«
cs
z
0
0 *-•
§ >
o
M
O M
OS >
z
o
p
« >
z
o
0 >
tu
z
o
o
tu >
CtC 1— 1
z
O M
• fc-4 V-4
tu'
as
z
o
o «-«
tU t-J
z
o
o
tu
OS
•3-
CO
•
I— »
r—
O^
^j.
w
CO
"=*"
^
o
0
o
o
i—
tn
CM
co
r—
r—
cn
CM
•
CM
IO
—
,_
r—
cn
o
CO
CM
i—
p—
»— t
O
*— »
as
o
!±1
^_ y
u
CO
CO
•
CM
r~"
to
CM
CO"
f ^
CM
to
CM
CO
CO
CM
VO
•^
CM
j^.
•^
CM
VO
CM
CO
CO
•
CM
CO
CO
—
CM
f~~
CO
CO
CM
•"*
• to
0
CM
r—*
ej
j^
C^l
In _J
o c
r-.
co
»
CM
fmlm
1O
CM
,-TT
cn
*3- '
CM
CO
CM
CO
•^
CM.
r—
CO
•^
CM
CO
CO
CM
CM
•
CM
O
CO
•
CM
r~~
0
CO
CM
*~
O
CO
CM
r™~
^
a
1-4
OJ *-*
sc O
0>
r^.
,
CM
r~
cn
CM
_,„
cn
r>~
CM
"~
0
CM
CO
f^
CM
cn
r-
e
CM
t
O
r*~
CM
r—
•a-
*
-
o
t-.
»
CM
*"
cn
c
CM
r—
cn
^
CM
r""
q
3
cr
^J .»4
Ci *— *
UP
H in
•^" ***
z: a
to
o
,
•T
*""
cn
CO
CM
a
cn
fo
CM
^-»
CO
CO
o->
^
o
CM
' i^'
j^
r— '
*
CO
*
^
CM-
9°.
•
CO
cn
CM
""
^_
f—
CM
•
cn
t3
_j
^
13
j-
^?J
li.
^
CO
r-T
*~*
0
r-"
O
,
CO
r-;
,_
*~"
CM
CO
r-^
"
CO
cn
£
0
CO
r~
cn
CO
r~
CO
cn
*
r—
CNJ
CO
•
«—
03
i—
co
"^
r—
""
_J
-^
O
u
1.0.
o
o
CT>
r-
•< e ^ =
Sea
<3 o
S a
j: to
O «/»
O 1)
•-4 (J
.u
3 c
O o
o
>,
to o
u u
cn u
cn D-
— <
c o
a? I
O
O CO
a> <
O
H->
O
in
c
o
C_J
o
c:
cu
- co
I— cn
•M E
VI (13
itJ S_
3 01
O
r- i-
fO Cu
c
__
E rc>
3 S_
CM
co
cn
CT
C
-a
«/-v tn c
c u _*
c
oo -a 2
cn •• -
•a.
to
OJ
•r»-
b.
O
Z
o
*-»
§
fis.
t- a
o c
>v CL O
u a tn
cs 2£ 1)
• ^ 41 M
S u
Vi -3
o c
^r c
CO <
s: <
o »-•
o
o;
o
Co
ui u
o o o
a a
W
c
CJ
o
i2
a.
•
UJ
o
o
CO
-------
.
Salvage Value Initial Cost of (% of Useful Life Remaining) Discount
(Present Worth) = Item X ( 100% ) jj Factor
$ '
i The discount factor for the 7-1/8% interest rate and 20 year
planning period is 0.25245. The useful .life of some capital items
are presented below (1):
Item . Useful Life
Land • Permanent
Easements " Permanent
Wastewater Conveyance 50 years
Structures
Tanks, Pump Chambers, Other 30-50 years
Structures
Process Equipment ., 15-20 years
Auxiliary Equipment 10-15 years
1.3.4a Useful Life and Failure Rate of Mounds
Based on the excellent performance of properly desianed and
installed mounds in the last ten years, a useful life of~40 years
will be assumed for the purposes of this analysis.
However, because: 1) the somewhat complicated and sensitive
| construction procedures required to properly install the systems
are often not followed exactly; 2) the waste disposal systems are
often subject to misuse (overloading, lack of preventive maintenance,
etc.; and 3) the general sensitivity of the system to external
environmental effects (accidents, floods, physical damage, etc.),
the actual useful life is somewhat less than the assumed 40 year
period. This difference in the design useful life and actual
useful life of mound systems is taken into account by assuming a
failure rate for the mounds. This methodology was chosen because
it permits a more accurate estimation of salvage values than would
be made using an arbitrary reduction in the assumed useful life.
Because of the somewhat unpredictable nature of the factors responsible
for mound problems, and the fact that each mound is an individual unit,
the actual failures would tend to occur over an extended period rather
than all at once. Shock loadings, misuse, or faulty construction would
tend to affect systems on an individual rather than mass basis. There-
fore, it is felt that the assumption of a failure rate provides a
resonably accurate simulation of mound survival for the purposes of
this Cost Effectiveness Analysis.
The failure rate is assumed to be 1% of all emplaced mound systems
per year. In order to simplify analysis, it will be assumed that these
mounds fail linearly over the 20 year Planning Period. Thus, there are
two "types" of mounds that need to be examined: those which are
emplaced at the beginning of the Planning Period and survive; and
} those which replace failed systems, either mounds or conventional
(i.e., "future failures") systems.
Salvage Value of Initially Emplaced Mounds
For those mounds emplaced at the beginning of the Planning Period,
the Salvage Value can be determined by:
-------
12.
Salvage
Value
Sal vage
Value
Initial
Value
Initial
• Value
(% Useful Life Remaining)
( 10S% - -
[50% )
[TW)
0.5 X Initial
Value
Theoretically, at the end of the 20 year Planning Period the
originally emplaced mounds still..have 50% of their useful' life
• cJilcl I III ily *
Salvage Value of Mounds Which .Replace Failed'Systems
Sa.1 vage
Value
Initial
Value
(75% )
(100%)
Useful Life and Salvage Value of Septic Tanks
As described above, the useful life of a concrete
0.75 X Initial
Value
C
Salvage
Value
Initial
Value
'• X
(60% )
(T5U%)
0.6 X Initial
Value
This assumes that septic tanks will be emplaced only with those systems
failing at the beginning of the Planning Period.~l4iacement systems
will receive a mound only, with the assumption that KKfSlIng systems
have properly sized and installed tanks. " bystems
1.3.4b Summation of Salvage Value for Onsite Systems
Based on the number of mounds emplaced during the Planninq Period
as defined in Section 1.3.3b, a summation of the Salvage Value9
Worth) for Onsite Systems is presented below:
-------
13.
Item
Septic Tank
Initial Mounds
Replacement Mounds
Number
Number of Initial
Problems
0.80 X Number of
Initial Problems
(1% failure rate)
Procedure Summary
Number of Initial Systems X
Unit Cost X 0.6 X Discount Factor
Number of Initial Systems X 0.80
X Unit Cost X 0.5 X Discount
Factor
0.20 X Number of Number of Replacement Mounds X
Initial Problems + 0.75 X Unit Cost X Discount
Number of Initially Factor
Conventional Septic =
Systems + 10* of Lniti.r.lly
Conventional Septic
Systems
1.3.4c Land & Easements
Land is assumed to appreciate at a 3% rate over the planning
period. The resultant value (at the end of the 20 year planning
period) is discounted to present worth using the discount factor.
Easements are assumed to have their initial value at the end of
the Planning Period. The Present Worth easements is found by
using the initial value and the discount factor.
A summary o.f the Salvage Value determination procedure is
presented on Figure 1-4.
2. Cost Effectiveness Analysis 'Methodology
2.1 Determination of Areas of Analysis
The analysis will be performed on three specific areas;
Problem Area 4, Problems Area 14 (Town Center), and the
Town as a whole. Sufficient information will be provided
so that analysis can be performed on the other problem
. areas, if desired.
2.2 Methodology
The methodology for analysis will be performed as follows:
1) Define area into solution by
a) onsite and .
b) communal (sewer)
' 2) Compute capital costs
a) repairing onsite systems (present problems, not solved by b)
b) communal
-------
14.
FIGURE 1-4
COMPONENTS OF SALVAGE VALUF
AT END QF DESIGN! PF.R1PJ
c
INSTALLED
NEW SYSTEMS
STILL IN USE
V
STRUCTURES
a
COMPONENTS
EASEMENTS
NEW SYSTEMS
INSTALLED DUR-
ING DESIGN
PERIOD STILL
IN USE
1
NEW SYSTEMS
THAT FAIL AND
ARE REPLACED
BY NEW SYS-
TEMS STILL
IN USE .
SUBTOTAL
v
SALVAGE VALUE
(PRESENT WORTH)
SALVAGE VALUE
(PRESENT WORTH)
V
TOTAL SALVAGE VALUE
APPRECIAT
VALUE
SALVAGE VALUE
(PRESENT WORTH)
w
-------
75.
3) Compute annual 0 & M of initially-repaired systems
a) onsite
"b) communal
4) Compute annual repair costs of initially-repaired systems
5) Compute annual ) & M of present non-problem systems
i •
6) Compute annual repair costs of present non-problem systems
7) Compute salvage value of all equipment having a useful life
greater than end of Planning Period
8) Compute management costs
9) Segregate land costs as a separate line item
10) New Construction: compute costs (capital, 0 & M and repair)
of wastewater system for new construction.
Figure 2-1 summarizes this entire, procedure,
2.3 Growth
. The future growth of a community depends on many factors.
In order to simplify the analysis for the examples in the
following sections, an assumption will be made for the growth rate
of the Woodrock Community. This assumption assumes an annual
growth of 50 homes/year. It is also assumed that this new con-
struction does not occur in any of the previously defined prob-
lem areas, but is scattered throughout the undeveloped portions
of the community. .
3. Example Analysis
3-.1 Background Information
3.1.1 Onsite Systems
The unit construction costs for mounded leachfields are
presented in Tables 3-1 through 3-3. It should be noted that
the costs presented in these Tables are for demonstration purposes
only, and will not accurately reflect costs in all parts of the
country. It should also be noted that the particular design code
used for Woodrock results in a relatively larger mound size than
would" result from using other (e.g. Wisconsin) recommended designs.
Table 2-1 in the Problem Area Description delineated the number and
"_''._ bedroom size of failing systems for1 all the problem areas. Annual
operation and maintenance costs will be calculated with 5% per year
present leachfield failure rate.. The failure rate for all replacement
(mound) will be assumed to be 1% per year. Present failing systems will
receive a new septic tank, pump-chamber system, .and mound. Future
failing systems will receive only a new mound. The procedures necessary
to perform the Cost Effectiveness Analysis are presented in three examples
below.
-------
16.
FIGURE 2-1
COST EFFECTIVENESS PROCEDURES ' FOR
SMALL COMMUNITY SYSTEMS
.CAPITAL COSTS:
COMPLETELY ON-SITE
SOLUTION
(+)
ANNUAL OSMt
FUTURE FAILURES
Replacement Costs
\/
SALVAGE VALUE:
ALL SYSTEMS
REPLACED
PROBLEM DEFINITION
TECHNICAL OPTION
SPECIFICATION
COST EFFECTIVENESS
ANALYSIS
CAPITAL COSTS:
MIXED ON-SITE/
COMMUNAL SOLUTION
ANNUAL OaM:
FUTURE FAILURES/
EQUIPMENT REPLACEMENT
OPERATION
SALVAGE VALUE:
ALL SYSTEMS REPLACED
a STRUCTURES
LEAST
PRESENT WORTH
PROCESS SELECTION
CAPITAL COSTS:
COMMUNAL
SOLUTION
ANNUAL 08M:
EQUIPMENT REPLACE
MENT & OPERATION
SALVAGE VALUE:
STRUCTURES
-------
I/,
u •*->
CX M
« S
% -o
I «
s ^*
"^ M
£<
E
L.
T3
«U
CO
co
E
o
0
1
o
"O
01
eo
r^
•o
Z
15
*A
C
«J
d
t
o
o
M
*J
V»
5
X
*j
C
fd
5
M
«J
Wt
O
o
£.
*»
E
•o
s-
t/l
wt
o
O
•Quantity
*j
tn
S
.&
4J
C
M
^
V*
**
vt
3
1?
C
I
M
*J
l/t
5
Quantity
tn
AJ
VI
3
C •
•9
3
C7
>
«3 •—
«-* « C
^ltI5
S--SS
in
CM
in
CO
%
>»
s
tn
us
in
co
T3
£
s
in
r*.
si
to
*
CT»
co
O
3
%
~
co
g
c-Z
10
co
S
CM
C>J
in
c».
S
%
5
9*.
f-9
°.
CO
CM
co
5
<"»
•a
§
w>
CM
c
o
•9
«o
u
X
Ul
s
en
CM
co
T3
*•!
CM
g
to
n
CM
v>
n
CM
s
o
in
CO
1
in
~+
G
o»
CO
f-»
*
•^
g
«o
CO
m
•a
^
eo
o
o
*9-
«O
«n
•o
^
to
o
o
ro
«er
en
S
^*-
r>
•o
,>.
S
o
>
fc.
o
°.
»H.
CO
M
•o
o%
§
fn
f*
e*»
-o
>>
CM
CO
o
CO
*£1
*&
fl
•o
~
tn
R
o*
r*>
CO
•o
*
o
to
CM
^
J?
CM>
S
«n
ro
5
CM
O
«O
CM
•-4
c*»
•o
^>»
CO
•o
>»
o
C3
en
?
o
w»
•o
£
S
10
•»
%
CVI
en
1 a»
o
, m
r».
cn
er*
m
•TO
>t
m
CO
s
5
to
%
»
«O
t-^
CO
8
CO
*-t
CM
.-t
.%
3-
CM
CM
^
4:
g
tn
•3
i £2
g
i
CM
I
O
IT)
r^
CM
U.
_J
r-*
m-
CO
o
.0
f*.
V
CO
U.
— 1
en
fO
tn
o
tn
•-
u,
.j
U.
_l
CO
CM
8
in
eo
CO
u.
-J
«w
tn
u.
$
u>
«v
c:
o
•A*
y
JS
•*•* a.
w» —-
5°-
o
o
o
tn
CO
CM
O
O
O
tn
ro
CM
O
o
tn
r-»
-
R
tn
*>-t
s
tn
f^
-
o
o
in
?*.
~
S
tn
F*»
.•"^
-
>9
41
8
tn
r*
c.
* •>
— c
J«- >
se
GO a.
8
in
*3*
O
•-•
u.
_J
in
u>
CO
es
o
*-«
CM
en
u.
_l
r»
R
O
O
CO
pfc
tn
u.
-J
en
• R
to
U.
s
o
o
*r
s
u.
_l
CO
o
s
o
CM
u.
-J
r*.
w>
8
C?
tn
bu.
_j
O
tn
U-
«j
g
CO
L.
•U CL
<0 —
OCL.
tn
CM
O
r»*
^e
tn
CO
tn
r*.
CM
r*.
\o
10350ft2
o
tn
s
tr
«i*
S
r*.
s
«n
~j,
o
o
to
s
s
CO
CM
tn
S
tn
in
en
CM
~~
«*-
O
in
tn
*r
tn
r*«
co
*v
CM
CM
g
CO
"c
•**.
tr>
to
O
O
e
c
en -—
c >
-2^&
fc. —
1?J
O V»
** >
II
_f VI
g
I
2
8
CM
ro
en
o
CO
*3-
CO
to
CJ
5=4
o
CM
en
CO
8
g
CO
tn
CO
*»
o
•«•
CM
i
-------
18. .
I. **
«* M
12
e £
*
I I
U I CD
8'
§
s
s
8
E 8
s
8
o
8
S
g
8
s
8
s
g
g
g
8
g
R
8
8
e
§
8
S
8
g
8
G
-------
CU
(O
cc:
c
o
•M
o
o
JD
(O
CJ
"c
rj
o
0 •
J5*
•^™
*•>
^
*f
•ji
3
CD-
t/>
O
CJ
>}
•r-
•s
<8
CD"
£=
"O O
C -i—
(O •«->
to
to i —
D. CO
CJ »-«
4J
O)
O
g.
O
CJ
LO
CM
CO
O
CM
CO
•o
>>
LO
i— 1
CO
o
CD
*
CO
«— 1
co
•o
CM
LO
VO
LO
CM
CM
CM
!— 1
co
•a
°l
co
0
LO
*
co
co
-a
«J
CM
CO •
CO
•a
o
LO
CM
o
•r-
ta
0
X
LU
O
CD
LO
O
CO
co
-a
>.
LO
O
co
o
o .
S
CO
•o
4?
CM
O
o
CO
00
«— 1
CO
•a
co
CO
i— i
o
LO
CM
CM
t-4
CO
•a
fJ
CM
T-4
co
•a
CD
O
*
CD
t— 4
to
cn
§
5?..
CO
-o
CM
0
«— 1
O
CO
•
co
CO
•a
CM
CO
en
•
LO
CO
•o
t— <
vo
§
CO
CO •
«— 1
".
CO
•a
CD
o
CT>
«>
o
4->
VI
to
co
co
•a
CO
cr»
o
LO
<£>
t-l
CO
CO
•a
cr>
•
CM
CO
o
LO
•
10
CM
CO
CM
CO
CO
LO
CO
-o
o
0
LO
'tO
'si
p— CO.
CO -r-
i- Q.
o
0
CD
LO
CO
CM
CD
CD
CD
LO
CO
CM
CD
CJ
CD
LO
co
CM
CJ
CD
LO
r-.
1
1 — 1
CJ
ta
o.
r™
ex.
i-
O)
•a
ro
ai
LO
CM
CO
CM
£"^
LO
U3
o
CM
o
CD
IO
vo
CM
q-
LO
VO
r— 1
CD
1— 1
o
CM
CO
. CO
LO
CM
f-
o
CO
CM
co •
0
t— 1
CM
£
LO
CO
vo
CM
LO
IO
CD
•
o
J^
o
en T—
r- S-
-a -a a)
ta CL a.
S- fO 3
CO t/J
CD
CD
o
o
I— t
t— 1
LU
i
0
o
t— 1
o
o
CD
CO
CO
u_
_J
o
co
CO
CD
0
«o
u.
— 1
o .
<£>
o
CD
•5T
"*
u_
o
u_
— 1
•^^
o
0
r— 1
c
•a o
C -r~
•r™
3 $-
O tt)
^s-
_J OO 1
o
CO
o
CM
CM
•-«
o
0
a
CO
LO
CM
en
LO
CO
*
CVI
CO
CD
CO
«— 1
en
t— 1
LO
^
19.
-------
20.
3.1.2 Communal Systems
The cos.ts associated with Communal solution for the various
Problem Areas are presented on Table 3-4. The communal solution
involves the collection of septic tank effluent by a small diameter
gravity sewer and transferal to a communal leachfield (mound). All
present problem systems are hooked up to the sewer, as well as those
presently non-failing systems which are along the sewer route.
3.2 PROBLEM AREA 4
Problem Area 4 was described in section 2.2.4 of Case Study.
The cost effectiveness analyses for the onsite mounded option and
communal (sewer) option are examined below.
•'3.2.1 Onsite Mounded Systems
3.2.la Design Basis
Problem Area 4 contains a total of 34 septic systems, 13 of which
ar.e presently failing. In the onsite option, a septic tank, pump
chamber and controls, and mound will be provided for each problem
system during initial construction. Replacement of systems which fail
during the Planning Period were addressed in detail in the Annual
0 & M Costs determination. It is assumed that mounds initially
emplaced fail linearly over the- 20 year period (1% of Total Number
Constructed/year), while initial non-problem systems fail linearly
at a higher rate (5% of Total Initial Non-Problems/year). Replacement
systems receive only a mound, rather than septic tank/pump chamber/
mound. There are 21 initial non-problem systems in Problem Area 4.
3.2.1b Capital Costs
Construction Costs:
C
Item
Septic Tank
Pump Chambers & Controls
7-Bedroom Mounds (10 min/in)
TOTAL CONSTRUCTION COSTS
Number Unit Costs Total Cost Present Worth
13
13
13
1,833
975
6,184.80
$ 23,829
12,675
80,402.40
$116,906.40
Development Costs:
Contingency
Engineering Design
Financial, Legal,
Administration
Subtotal
Easements
TOTAL CAPITAL COSTS
Total Cost
$ 23,381.30
23,381.30
9.352.00
$ 56,114.60
1,300.00
$ 174,321.00
Present Worth
a.
>-•
$ 174,321.00
-------
(
tn
r Problem
o
V)
C
o
o
t/1
(O
E
O
o
1
UJ
CO
1—
.A
i
'•IT
C?
!S
If
'. Ul
. -1
'• Ev.
||
2[
U)
1
!*i
U)
—
5
OJ
<=
—I I
ll
v_
1
Z
O
V
*—
i
1 i
. a
Si-
i
• »—
• *|v
I
V-
1
S
'I
Or
V—
V-
CZ
**§
J<
4 -1
i |
. -
cn
CM
CO
CO
CM
X**
r*
en
s
g
o
•a-
ui
o
O
CM
cn
s- I-S
2 § "*
a c* 6
1* si
I
vj
-
O
S
O
s;
§
CK
s
s
to
(NT
in
o
o
CO
o
o • .-
s
CO
in
•g
g
s
v/
ft
O O
£f
i? =
* 0
O
• (A
U.
§
CO
IA
U.
O
a
o
o
s
u.
—J
g
s
to
CM
•J
• o
s
s
to.
CM
CM
fa.
-*
8
O
CM
g
1
«*
S.
to
o
s
r-
«,'
s
to
m
s
0
CM
o
S
CM
CO
JC
s
i
*
o
o
X
If
o
ut
01
VI
II
8
CO
CM
CM
Q>
If
•in
g
to
01 e
(A O
I S
CO **
o
o
to
«*
II
(U **
vi vt
o o o
O "vi O C
1-
s
e
cr
cn
£
CO
ua
o
o
a
w»
£
O
C
u
cc
CM
Of
w
u
UJ
o
s
to
g
u
CO
o
C3
§
a
i
£
1
o
s
*
2 a
m «
tx c
ar a
^ 2
111 *l
-i -C
o
CO
CO
£
g
CO
to
o
o
cn
ut
u
ID
r*
CM
u
CM
o
o
ut
(U
i.
u
10
CO
o
s
CM
Ol
£
to
£
u
e"
s
•a
3
I
0
if
"5
CM
CO
1;
CM
ea
1
Ok
in
CO
CM
I
1
1
cn
m
—
o
CM
I
!
1
5
CO
•o
s
CO
•o
1
g
10
to
s
en
CO
i
•o
1
0
«3tnr>Wi
»
O
tn
o
- r*.
8
i
CO
CO
cn
' HI „•.
1
3
f
i
cr>
C
I
J.
S-
-------
22.
tf
N
ui
J
™
§
M
c/
S
•J
i
CO
1
-T
— **
tu
1
<-
3
2T
\u
•a
tv
a.
^
3
3:
U)
1
^_
1
si
»
:
i
i
1
-
^
5
V.
tj
g
V;
1
|
%•
3
te
3
t*"
1
V*
§
t
I
a
il
>ss
«*
s
z
^
3
8
in
„
en
§
•-
52
..
1
CO
*
£
§
*
R
"^HJs
•l."f?J
JL -<~!§
1
•o
1
-i
0
l«
g
CO
*
s
in
a
cn
in
§
m
i
.
cn
g
CM
S
»
•5
g
S
y*
h
P
»*
1
g
CM
in
u.
m
CM
cn
i
63
U.
g
CM
1
tn
.
i
g
p»
CM
to
%n
CO
u.
I
v>
1
1
*c*
§
n
*n
§
cn
CO
g
-—
-
§
c.
CO
0
CM
cn
CM
JC
V
g
•*
I
I
•**
o
s
to
vt
01
w»*"»
3 0.
O 6
m*--
1
to
M
V
*/»«••"••
i
•""'
ti~-
3 O
si
g
to
^.
M
cn o.
CM*-"
g
s
V
ll
9O 0.
3c 3
OOP
o wv O c
W1 **>
1
I
*
1
CO
flj
t.
u
o*
o
g
O
ei
L.
U
tn
O
CM
f^»
Ol
t_
u
«3
in
CO
CO
§
*
tn
«
t*.
cn
|
s"
M
b
u>
g
K)
g
C3
,
u.
_J
CM
u>
cn
g
r*.
tn
O
in
U.
n
CM
C3
CM
0
"I
r-.
CM
in
u_
s
CM
CM
g
OJ
c
5
g
tn
CM
CM
tn
tn
cn
G>
1
CO
CO
in
CM
m
Jn
0
tn
n
* fM
u
R
"~
14
sl
0 V
^
CO
CM
_J
—
i
to
u.
— t
CO
to
CM
s
r-«
*c
tn
r*
0
u.
o
CO
s
o
s
'"
u.
CO
•r
u.
I
V]
ic
|
tn
CO
s
CM
CM
~
CM
tn
fi
O
tn
to
CM
CO
5
to
?
CM
*2»
cn
CM
cn
CO
CM
g
in
CM
r«.
*"
CM
AJ
t|B
in
3
CO
«n
o
7-
O
K
1
tla
f
cn
U.
cn
CM
tn
cn
u.
CM
cn
cn
s
o
CM
ft
CM
O
S
53
o
8
1
u.
i
"••?
v
_
i
c
in
tn
R
cn
o
in
|
V,
to
CO
CO
B*
m '
\o
a
n
CM
•
-
•cKJ *
Q ' ,
V^
s
, s
i
! S
f*J.
O-
. s
cc
s
r»
C
c
.
tot
**•
C.O
CM
CS*
xn
j
a
«S'
-------
23.
-------
24.
3.2.1c Annual 0 & M Costs
, The annual 0 & M costs will be calculated for a 5% failure
rate for septic systems. No new growth is assumed. The estimation
of the number of mound replacements was outlined in Section 1.3.3b.
For the initially constructed systems, the number of failures can be
estimated by:
Initially
13 Installed
Systems
X 0.01/year =,0..13 systems/year
For the initial nonproblem systems, the number of failures can be
estimated by:
Initial
21 Nonproblem X 0.05/yr = 1.05 systems/year
Systems.
Septage pumping is assumed to take place every 3 years for all
systems as a cost of $75 per pump-out. The annual cost for pumpinq
is, thus, $25.
ITEM
Initially Built Hounds
Initially Conventional
Septic Systems
Mound Repairs
Septage Pumping
Pump Maintenance
Total
NUMBER
0.13/yr.
"UNIT PRICE
$6,185
ANNUAL COST
$ 804
PRESENT WORTH
C
1.05/yr.
0.105/yr.
34
13
$6,185
$6,185
$ 25
$ 42.50
$6,494
$ 650
$ 850
$ 618
$9,416
$98,791
3.2.Id Salvage Valve
The procedures for salvage value determination were outlined
in Section 1.3.4. The value for each component is calculated below:
Septic Tanks . " .
Number x (% of Useful Life Remaining) x Unit Cost = Salvage Value
100%
13 x (0.60) x $1833 = $14,300
Ci
-------
25
Initially Constructed Mounds
Number x (% Useful Life Remaining) X Unit Cost = Salvage Value
100%
(0.80 x 13) x (0.50) x $6185 = $32,160
Other Mounds
(21 + 0.2 x 13) x (.75) x $6185 = $109,475
Pump Chambers
13 x (0.6) x $975 = $7605
A summation of the salvage values is presented below;
Item «._,„„ „ ,
. • . Salvage Value. Present Worth
Septic Tanks * 14
Pump Chambers 7
Initial Mounds ^'IKn
Replaced Mounds 109^475
$163,540
3.2.1e Total Present Wnrf-h
Capital
O&M
Total Present Worth $231 826
3.2.2 Communal System
3.2.2a Design Basis
-
3.2.2b Capital Costs
.Construction Costs from Table 3-4
Total Construction ......... .... $175 310
Contingencies ..................... !.'.'$ 35,*260
Engineering Design. ...... ............ $ 35,260
Financial/Legal Administration...... $14100
|:and — r ...... • -------- - ......... ...... $ 34^000
Easements......... ......... . ...... ... $ 2,00£
Total Canital Costs $296.930
-------
26.
PROBLEM AREA 4
201 WASTEWATER MANAGEMENT
STUDY
Figure 3-1
o
23O
0 Problem Septic Syste
—— 4"*PVC Gravity Sewer
4" PVC Force Main
• Manhole
© Pump Station
O Dosing Siphon
j j Leach Reid
c
O TOO'
scale
30O
-------
; 3.2.2c Annual Operations and Maintenance '
The operations and maintenance costs include septage pumping,
collection pipe and dosing system maintenance, communal system
failure (1% per year, as with onsite mounds), and septic system
{ failure (5% per year).
Collection Pipe
Quanti ty Basis Cost
2940 LF $0.10/LF $294
Septage Pumping .
Quantity Basis Cost
34 Houses $25/year/house $850
Dosing System Repair - Pump Maintenance
Quanti ty Basis . Cost
J" " •nv—™ JJ.JJ
1 Pump $363/Pump $363
Communal Leachfield Repair
Quantity Basis Cost
1 1% of Total Cost (excluding $1763
land)
Onsite Replacement
Quantity Basis Cost
0.7 year $6185/mound $4330
The summary of annual 0 & M costs is presented below: .
Annual Operations and Maintenance
Item Amount Present Worth
Septage Pumping $850
Collection Pipe 294
Dosing System 363
1% Communal Leachfield Failure Repair 1,763
5% Onsite Failure Repair (.7/yr) 4,330
TOTAL 0 & M (5% Failure) 7,600 $79,738
3.2.2d Salvage Value
The salvage value of the communal system is determined in a
manner similar to that followed for the onsite system.
-------
Septic Tank
Number X
13 X
(% Useful Life Remaining) X Unit Cost
100%
X 1833
= Salvage Valu
-
i
0.60
Collection System
Quantity X (% Useful Life Remaining) X Unit Cost = Salvage Value
100%
2940 LF X (0.60) x $20.00 = $35,280
Cleanouts.
6 x (0.60 x-$1200}= $4320 -
Communal System
Mound (excluding land)
1 x (0.5) x $69,477 = $34,739
Dosing System
-------
Easements
The value of easements is assumed to be unchanged throughout
the Planning Period
20 x 1 x $100 = $2000
The salvage values for the communal system are summed up below.
Item . Amount Present Worth
Septic Tanks $14,300
Collection System 35,280
Cleanouts 4,320
Communal
Mound 34,739
Dosing 4,800
Land , 61,408
Onsite Mounds 64,943
(5% Failure)
Easements 2,000
TOTAL $221,790 $55,991
Total Present Worth
5% Failure RAte
Capital $ 296,930
0 & M (PW) 79,738
Salvage (55,991)
$ 320,677
3.2.3 Comparison of System by Cost
Onsite System (PW) Communal System (PW)
$231,826 $320,677
The onsite solution is obviously the more cost effective
for.Problem Area 4.
3.3 Problem Area 14 (Downtown)
3.3.1 Design Basis
There are presently 36 problem systems in the downtown area of
the case study community. In the onsite option, 29 will be repaired
onsite, while the remaining 7 must be served by a communal system
because of a lack of space onsite. The communal system also includes
6 presently non-failing systems which must connect to the sewer because
of its proximity. The remaining 328 systems in the downtown region
-------
.30.
will be repaired onsite as they fail (5% of total/year). In the
communal option, all 370 septic tanks in the downtown region are
connected to a collection system.and piped to an aerated lagoon/aqua-
culture treatment facility.
3.3.2 Onsite Solutions
Table 3-5 presents background cost estimate for onsite systems
within the Woodrock town center.
Table 3-5 Cost Basis for Onsite Option
1) Septic Tank/Conventional Soil Absorption System, based
on a 3-bedroom home, percolation rate of 20 min/inch: $2900
2) Septic Tank/Mounded Soil Absorption System, based
on a 3-bedroom home, 4 foot mound, and percolation •
rate of 10 min/inch: $7325
3) "Septic Tank/Mounded Soil Absorption System, off-site $9150
While most of the problems in the town center can be solved
onsites there are several which require the establishment of a
communal leaching area in the town center.
3.3.2a CAPITAL COST
ONSITE SYSTEMS: . (from Table 3-6)
by Method #1:
by Method #2:
by Method #3:
15@ $2900 each = $43,500
80 $7325 each = $58,600
6@ $9150 each = $54,900
SUBTOTAL (ONSITE)
$157,000
$157,000
COMMUNAL LEACHING SYSTEMS:
Collection System Component
Septic Tanks
Septic Tank Hook-up
Collection Pipe 1410 LF
Cleanouts
Pump Station
13 @ $800/ea
13 @ $450/ea
@ $20/LF
10 @ $1200/ea
1 @ $15,000
SUBTOTAL (COMMUNAL COLLECTION)
$10,400
$ 5,840
$28,200
$12,000
$15.000
$81,440
-------
31
Leachf1 eld Component
Land Clearing
Excavation
Gravel
Pea Stone
Fill Material
Trench Pipe
Distribution Boxes £
Pipe 50 LF,
Grading & Shaping 11,750ft'
.62 Ac
144.4 yd,
77.8 yd"5
11.1 yd
1740
1200
yd-
LF
@ $2QOO/Ac = $1,240
-------
32.
3.3.2c Salvage Value
The salvage value of the onsite option is determined in
5am® man"ep a? f°r the Orls1te and communal options described
for Problem Area 4 above. A summation of the values is
presented below:
c
Item
Onsite Systems (Present Problems)
Communal System
Septic Tanks
Collection Pipe
Cleanouts
Pump Station
Leachfield-
Future Onsite Systems (5% Failure )
i* i *. , „ 4
Easements
Total Salvage
Amount
$ 78,500
6,240
16,920
7,200
9,000
8,675
91,750
36.000
$254,285
3.3.2d Total Present Worth
5% Per Year Failure of Present Non-Problem Systems
Capital $ 406,885
Annual 0 & M (PW) ; 1,421,650 •
Salvage (PW) (64,195)
Total Present Worth $1.764,340
Present Value
$64,195
C
3.3.3 Communal System for Downtown Area
The communal system for downtown Woodrock involves the collection
of septic tank effluent and treatment by an-aerated lagoon/aquaculture system
The piping layout is presented in Figure 3-2, and the costs
associated with collection and treatment are summarized in
Tables 3-7 and 3-8.
-------
33.
Figure 3-2
Problem Area 14
Communal Solution
Problem Septic System
PVC Gravity Sewer
PVC Force Main
Kanhole
Pump Station
Dosing Siphon
Leach Field
-------
34.
Table 3-6 Costs of Collection System
Capital Costs
Item
4" Collection Pipe
6" Collection Pipe
8" Collection Pipe
Cl eanouts
Septic Tanks
Pump Station
Street Connection
River Crossings
Escavation
Basis
10,530 LF @ $16/LF
280 LF @ $18/LF
9,620 LF @ $20/LF
no - @ 1200
370 @ 800
1 @ 42,000
370 @ 450
5 • @ 16,500
2270yd3 @ 35/ydJ
Cost
$168,480
5,040
192,400
132,000
296,000
42,000
166,500
82,500
79,450
Total Construction Cost
$1,164,370
Contingencies $232,875
Engineering & Design $232,875
Financial/Legal/Administrative... $ 93,150
Total Capital Costs $1,723,270
$1.723.270.
Annual Operations & Maintenance
Collection System
Septage Pumping
Salvage Value
Collection System
Cleanout
Septic Tanks
Pump Station
River Crossings
Total Salvage Value
20,430 LF @ $0.06/LF
370 @ $25
Value
$219,550
79,200
177,600
25,200
49,500
$551,050
$1,225
9,250
$10,475
Present worth
$109,900
Present Worth
$139,115
Total Present Worth of Collection Systems
Capital Costs
Annual 0 & M (PW)
'Salvage Value
$1,723,270
109,900
(139,115)
Total Present Worth
$1,694,055
-------
TABLE 3-7
WASTEWATER TREATMENT FACILITY
PRESENT WORTH
35,
CAPITAL COST:
Site Preparation
Equalization Tank
Acquaculture Treatment'
(aerated lagoon)
$ 6,800
19,900
443,250
Operations Building/Laboratory
Exterior Piping
Electrical, HVAC
Effluent Disposal
Total Construction Cost
Contingencies
Engineering, Design, etc.
Legal, Administrative, etc.
Operator Training
Land
Total Development Cost
TOTAL CAPITAL COST
ANNUAL OPERATIONS AND MAINTENANCE:
Labor
Electricity
Equipment Replacement
Laboratory Analysis
Resource Recovery
TOTAL 0 & M COST
Salvage Value
Equalization Tank
Aquaculture Treatment
Operations Building
Exterior Piping
Effluent Disposal
Land
35,000
15,000
20,000
62,500
$ 602,450
$ 120,450
90,400
30,100
20,000
80.000
$ 341,000
$ 15,000
1,300
500
1,000
- 2.250
$ 15,550
$ 943.450
Present Worth
$ 163.150
Present Worth
$ 11,940
221,625
21,000
9,000
31,250
144,490
$ 439,305 $ 110,900
-------
Table 3-7 cont.
Total Present Worth of Wastewater Treatment Facility
36.
Capital Costs
Present Worth of Annual O&M
Salvage Value (Present Worth)
Total Present Worth
$ 943,450
163,150
(110,900)
$ 995,700
0
-------
37,
3.3.4 Comparison of Onsite vs. Communal Systems for Downtown Woodrock
Onsite Systems (5% Failure/yr)
Present Worth $1,764,345
Communal System
Collection $1,694,055
, \
Treatment Plant '; $ 995,700
Total Present Worth $2,689,755
The onsite option is more cost effective than the communal option.
3.3.5 Townwide Analysis
A townwide analysis' can be made by summarizing the cost effectiveness
analysis for problem areas 1-15 (Problem Area 15 is the dispersed
problems). A 1% failure rate of onsite systems was assumed for the
outlying regions, and a 5% failure rate in the downtown section.
Downtown corcmunal and. onsite solutions are examined for their
impact on the overall cost, of the program. All outlying problem
areas are solved by onsite solutions.
Included in the townwide assessment are:
* a septage treatment facility ($742,900 capital costs;
$25,500/yr 0 & M costs)
* management option, including a computer and groundwater
monitoring ($25,000 capital costs; $13s600/yr 0 & M costs)
* an assumption of 50 new septic systems added per year in
non-problem areas.
The assumption that no new growth occurs in presently defined Problem
Areas has been made because each of the Problem Areas is essentially
a completely built-up housing development, with little room for further
growth.
3.3.5a Repair of New Systems
The determination of the repair of new (growth-related) systems is
similar to that for present systems. With an incremental, annual
increase of 50 systems per year and an assumed failure rate of 1%/year,
there would be 115.5 failures in the 20 year design period. If these
were assumed to fail in a linear fashion (a simplification) then the
annual cost for repairs can be shown by:
-------
•38.
Total Number of Failures/Planning Period X Unit Cost
Annual Cost
115.5 failures/20 years X $9253
$53,435/year
The Present Worth of this annual cost is $530,632
3.3.5b Salvage Value of New"Systems
Based on the assumed growth and failure rates, a total of 115 5
systems will be estimated to fail in the design period If these
are assumed to fail linearly over the 20 year peHod then the
salvage value can be calculated as-
Number of Replacements
t"
115.5
% Useful'Life'Remaining
100% '
(0.75)
) X Uni
Unit Cost * Salvage Value
X $9,253 = $801,541
= $202,350
(Present Worth)
For the present case, the system cost is assumed to be $9,253
(4 Bedroom Mo.und with 30 minute/inch perc rate - from Table 3-3)
C
Inlire
for the
-------
39.
S E
,
* tn
m
tn
in
o
C7t
CM
SR
u
fw
i
**
CC
<
Q.
UJ
OS
c*»
0%
to
£
s
0
en
tn
en
*^
e
"s
CM
O
S
-»
j.
o
CO
B
**
C71
a
**»
u
tn
CM
2
"^
1
S 2
5? &
UJ
49 t/>
O.
1U
VI*
Oi
s
**
o
r-
tn
en
1
y
o
CO
**
CM
S
z
-
t.
u
c
CO
c\
5
tn
CO
s
CM
V.
e?
s
CM
»
£ :
2 g
5 d
§ |
^
-j
ex.
Of
tn
CM
~
O
O
o
CM
§
tn
CM
•
CC
UJ
Q m
o lj
^— o
=3 >—
O O
«_» £
i
i
Ot
8
V*
-s
tn
CO
CM
i"
CM
CM
CO
U
£
O
o
**
a:
A i
§H-
v>
C9 S
O »
i I
o. tn
W UJ
*" ee
I»^
S
CD
8
tC
O
o
o
CM
O
S
CM
S
o
s
o
§
vO
s
UJ
UJ
3
UJ
§
CM
CM
CM
1
5
0
1
CM
to
CM
(A
tn
en
en
CO
CM
O
CM
cn
o\
tn
•— »
c*»
fe
z
ex.
&
4*1
2
^
CO
«t
i
p>
s
o
o
s
£
n
C1
a
CD
5
en
s
^r
UJ
ac
UJ
V)
a
o
Q
3
O
C
c
«0
Ch
c\
*».
CO
ta
m
CM
CO
tn"
o*
5
i
§
v»
o:
0.
-j
0
-------
40.
J °
*
I I
r> S ~
S
8
g
§
g
s
§
g
g
>»
o
o-
g
g
g
8
s
2
c
-------
41,
4. User Costs •
The determination of user costs in a situation where different
users receive different types of services requires that the community
make a number of decisions relative to the allocation of those costs.
For the purposes of this example it is assumed that 370 structures will
be serviced by the central collection treatment system; 589 will receive
onsite repairs and 3144 will continue to use their existing onsite systems
but will become part of the overall management district and will make
avail of the septage treatment faciVities. The costs used in this_example
are summarized below:
I. Capital Costs
A. Downtown Collection System
Total Capital Costs
85% Federal Grant
10% State Grant
$1,723,270
1,464,780
172,330
Total Local Share - $ 86,160
Debit Retirement (20 yrs 9 11%)* $ 10,820/yr
B. Wastewater Treatment Facility
Total Capital Costs
85% Federal Grant
10% State Grant
To.tal Local Share
Debit Retirement (20 yrs @ 11%)* $
-
Si
11%)*
$
$
$
943
801
94
47
5
,450
,930
,350
,170
,920/yr
C. Septage Treatment Facility
Total Capital Costs
85% Federal Grant
10% State Grant
$ 742,900
631,470
74,290
Total Local Share » $ 37,140
Debit Retirement (20 yrs @ 11%)* $ 4,660/yr
D. Onsite System Repairs
Total Capital Costs
85% Federal Grant
10% State Grant
Total Local Share
$7,353,450
6,250,430
735,350
$ 367,670
Debit Retirement (20 yrs 11%)* $ 46,170/yr
*Amortization Factor = 0.12558
-------
42'.'
II. Operation and Maintenance Costs
A. Downtown Collection System
(excluding septage pumping)
B. Wastewater Treatment Facility
C. Septage Treatment Facility
D. Management Costs (onsite systems)
S 1,225/yr
$15,550/yr
.'. $32,000/yr
$37,200/yr
C
III. ' Septaqe Pumping/Hauling Costs
$75/household every three years =
$2S/household/yr
ft. '
4.1. User Costs for Downtown Residents
The'-resi dents of the downtown district will be assessed the total
cost of the collection and wastewater treatment systems and a proportionate
share of the septage treatment and management costs. Since the downtown area
will be served by a small diameter gravity sewer, each structure will be using
a septic tank which will have to be pumped. A summary of the user cost
calculation follows:
Collection system Capital Costs
Wastewater Treatment Capital Costs
Septage Treatment Capital Costs
(370 x 4660/4103)
Collection 0 & M
Wastewater Treatment 0 & M
Septage Treatment 0 & M
(370 x 32,000/4103)
Mangement Costs (370 x 37,200/4103)
$10,820
5,920
.420
1,225
•15,550
2,890
3,350
C
Total $40,175
User Costs
Collection/Treatment 40,175/370 = $109/yr
Septage Pumping - • 25/yr
Total User Cost, = $134/yr
4.2 User Costs For System Being Initially Repaired
Residents who'will be having their systems repaired will be.assessed .for
the costs of those repairs plus a proportionate snare or the ouier racilities
they will use, these are summarized below. £
-------
43.
Onsite System Repair Capital Costs $46,170
Septage Treatment Capital Costs
(589 x 4660/4103) 670
Septage Treatment 0 & M'
(589 x 32,000/4103) 4,590
Management Costs .. ,. „„„
(589x37,200/4103) • 5,340
Total ' $56,770
User Costs
Treatment 56,770/589 = $96/yr
Septage Pumping 25/yr
Total User Cost = $121/yr
4.3. User Costs For Residents Not Receiving System Repairs
For this example it is assumed that this group will pay for its
share"of all cost associated with utilizing the septage- facilities.
A. Summary Follows:
Septage Treatment Capital Costs
(3144 x 4660/4103) = $ 3,570
Septage Treatment 0 & M
(3144 x 32,000/4103) - 24,520
Management Costs
(3144 X 37,200/4103) = 28,510
Total $56,600
User Costs
Treatment 56,600/3144 = $18/yr"
Septage Pumping 25/yr
- Total User Cost = $43/yr
-------
44.
Questions
1. Is the most cost effective solution always the mdit favorable from a
community's standpoint? Why or Why not?
2. A number of assumptions are made in conducting a cost effectiveness analysis,
of the following which are mandated by EPA regulations and which are left
to the discretion of the engineer:
- length of planning period
- discount rate
- rate of failure of onsite systems
- cost of repairing onsite treatment systems
- useful life of capital items
. Discuss, in general terms the implications of varying these assumptions
as they relate to the selection of a particular alternative.
3. Different present worth factors are used for land costs and energy costs
under existing EPA regulations. What is the basic assumption behind
these differences? ' .
c
-------
EPA COST-EFFECTIVENESS ANALYSIS GUIDELINES
ArreroiX A
cosr-orrcnvrnrEss AMM.*SZS cnineuira
I. Purpose, These guidelines represent
Agency policies and procedures for deter-
mining the most cost-effectlve waste treat-
ment management system; or component
part. ™"
2. Authority. These guidelines are pro-
vided under sections 212X2XC) and 217 of
the Clean Water Act.
3. Applicability. These guidelines, except
as otherwise noted, apply to »J1 facilities
planning under step 1 grant assistance
awarded after • September 30, 1978. The
guidelines also apply to* State or locally fi-
nanced facilities planning on which subse-
quent step 2 or step 3 Federal grant assist-
ance Is based. , ,
4. Definition*. Terms used in these guide-
lines are defined, as follows:
B. Waste treatment management system-
Used synonymously with "complete waste
'treatment system" as defined In 535.905 of
this subpart.
b. Coat-effectiveness analysis. An analysis
performed to determine which waste treat-
ment management system or component
part will result In the minimum total re-
sources costs over time to meet Federal.
State, or. local requirements.
c. Planning period. The period over which.
a. waste treatment management system Is
evaluated for cost-effectiveness. The plan-
ning period begins with the system's initial
operation.
d. Useful life. The estimated period of
-time during which a treatment works or «
component of ft waste treatment manage-
ment system will be operated.
e. Disc.ggresratian. The process or result of
breaking down a sum total of population or
economic activity for a Stale or other Juris-
diction ae.. designated 208 area or SMSA>
into smaller areas or Jurisdictions.
S. Identification, selection, and screening
of alternatives, a. Identification of alterna-
tives. All feasible' alternative waste manage-
ment systems shall be initially identified.
These alternatives should Include systems
discharging to receiving waters, land appli-
cation systems, on-site and other non-cen-
tralized systems. Including revenue generat-
ing applications, and systems employing the
reuse of wastewater and recycyling of pol-
lutants. In Identifying alternatives, the ap-
plicant shall consider the possibility of no
action and staged development of the
b. Screening of alternatives. The Identi-
fied alternatives shall be systematically
screened to determine those capable of
meeting the applicable Federal. State and
local criteria.
c. Selection of alternatives. The Identified
alternatives shall be-Initially analyzed to de-
termine which systems have cost-effective
potential and which should be fully evaluat-
ed according to the cost-effectiveness analy-
sis procedures established In the guidelines.
d. Extent of effort. The extent of effort
and the level of sophistication used In the
cost-effectiveness analysis should reflect the
project's size and importance. Where proc-
esses or techniques are claimed to be Inno-
vative technology on the basis of the cost
reduction criterion contained tn paragraph
8eU) of appendix E to this subpart. a suffi-
ciently detailed cost analysis shall be Includ-
ed to substantiate the claim, to the satisfac-
tion of the Regional Administrator. > •
6. Cost-effectiveness analysis procedures.
SL. Method of analysis. The resources costs
shall be determined by evaluating opportu-
nity costs. For resources that can be ex-
pressed tn monetary terms, the analysis will
use the Interest (discount) rate established
In paragraph 6e. Monetary costs shall be
calculated in terms of present worth values
or equivalent annual values over the plan-
nins period defined In section 6b. The anal-
ysis, shall descriptively present nonmone-
tary factors (e.g., social and environmental)
In order to determine their significance and
Impact. Nonmonetary factors include prima-
ry and .secondary environmental effects, im-
plementation capability, operabillty. per-
formance reliability and flexibility. Al-
though such factors as use and recovery of
energy and scarce resources and recycling of
nutrients are to be Included In the monetary
eost analysis, the non-monetary evaluation
shall also Include them. The most cost-effec-
tive alternative shall be the waste treatment
management system which the analysts de-
termines to have the lowest present worth
or equivalent annual value unless nonmone-
t&ry costs are overriding. The most' cost-ef-
fective alternative must also meet the mini-
mum requirements of applicable effluent
limitations, groundwater protection, or
other applicable standards established
under the Act.
b. Planning period. The planning period
for Uie cost-effectiveness analysis shall be
20 years.
c. Elements of monetary costs. The mone-
tary costs to be considered shall Include the
total value of the resources which are at-
tributable to the waste treatment manage-
ment system or to one of Its component
parts. To det« rralne these values, all monies
necessary for capital construction costs and
operation and maintenance costs shall be
Identified. ' - •
(1> Capital construction costs used tn a
cost-effective analysis shall Include all con-
tractors' costs of construction including
overhead and profit, costs of land, reloca-
tion, and right-of-way and easement acquisi-
tion: costs of design engineering, field explo-
ration and engineering services during con-
struction: costs of administrative and legal
services Including costs of bond sales; star-
, tup costs such as operator training: and in-
terest during construction. Capital construc-
tion costs shall also Include contingency
allowances consistent with the cost esti-
mate's level of precision and detail.
(2) The cost-effectiveness analysis shall
Include annual costs for operation and
maintanance (Including routine replacement
of equipment and equipment parts). These
costs shall be adequate to ensure effective
and dependable operation during the sys-
tem's planning period. Annual costs shall be
divided between fixed annual costs and costs
which would depend on the annual quantity
of waste water collected and treated.
Annual revenues generated, by the waste
treatment management system through
energy recovery, crop production, of other
outputs shall be deducted from the annual
costs for operation and maintenance- In ac-
cordance with guidance Issued by the Ad-
ministrator.
d. Prices. The applicant shall calculate the
various components of costs, on the basis, of
market prices prevailing at the tlwe of the
cost-effectiveness analysis. The analysis
shall not allow for Inflation al wages and
prices, except those lor land, as described in
paragraph ShCU and for natural gas. This
stipulation Is based on the Implied assump-
tion that prices, other than the exceptions.
for resources involved In treatment works
construction and operation, will tend to
change over time by approximately the
same percentage! Changes tn the general
level of prices will not affect the results of
the cost-effectiveness analysis. Natural gas
prices shall be escalated at a compound rate
of 4 percent annually over the planning
period, unless the Regional Administrator
determines that the grantee has Justified
use of a greater or lesser percentage based
upon regional differentials between histori-
cal natural gas price escalation and con-
struction cost escalation. Land prices shall
be appreciated as provided tn paragraph
6h.
(2) Where expenditures win not be unl-
' form, or when the construction period will
be greater than 4 years. Interest during con-
• stcuction shall b« calculated on a year-by-
year basis.
g. Useful life. UJ The treatment works'
useful life for a cost-effectiveness analysis
shall be as follows:
. Land—permanent..
Waste water conveyance structures (In-
cludes collection systems, outfall pipes.
Interceptors, force mains, ~ tunnels.
etc.)—50 years.
Other structures (Includes plant building.
concrete process tankage, basins. lift sta-
tions structures, etc.)—30-50 years.
Process equipment—15-20 years.
• Auxiliary equipment—10-15 years.
(2) Other useful life periods will be accept-
able when sufficient Justification can be
provided. Where a system or a component Is
for Interim, service, the anticipated useful
life shall be reduced to the period for Inter-
im service.
n. Satvaye value. (1} Land purchased for
treatment works. Including land used as
part of the treatment process or for ulti-
mate disposal of residues, may b« assumed
FEDERAL iECISTER, YOU 43, HO. 18&—WEDNESDAY, SEPTEMBER 27, W3
-------
46.
to h*v« a, salvare value at the end of Che
pUnnlnt period a least equal to Its previu1-
tas market value a the time of the analysts.
la csleuUtlne the salvage value of land, the
land value shall be appreciated at & com-
pound, no* of 3 perc» nt annually over the
planning period, unles the Regional Ad-
ralnU«*wr determines that the grantee has
Jollified the use of & ertater or lesser per-
centace based upon hUuncal differences
between local land cost escalation and con-
structioa cost escalation. Thi land cost esc*.
latioa rat* may b« updated periodically la
•ewdanc* *lth Asency guidelines. Risht-
of.vay .eatemenw shall be considered to
have a s*lv*se value not greater thin the
prevaUUat market value at the time of the
analysis.
<2) Structures wfl] b« assumed to have ».
salvage value Jf there Is a use for them *t
the tnd of the planninz period. la this case.
salvage value shall be estimated uslne
straitht line depreciation during the useful
Jlfc of the treatment works.
<3> The method used IB paragraph 6h<2J
nay b* used to estimate salvage value.at the
«nd of the planning period for phased addi-
tions ot process equipment and auxiliary
equipment. ,-
<4> When the anticipated useful life of a
facility Is less thin 20 years (for analysis of
Interim facilities), salvage value can be
claimed for equipment IT it can be clewly
demonstrated that a specific market or
reose opportunity will exist.
TT/i*nof(t«fe and. altemailve teasleicater
treatment ?roc«J« end techniq'Jts.
». Bet tnnlnt October 1. 1978, the capital
eosti'of publicly owned treatment works
irhleh use processes and techniques meeting
the criteria of appendix E to this subpart
and which have only a, water pollution con-
troj function, may be eligible if the present
•worth cost of trie treatment works is not
more than 115 percent of the present worth
cost of the most cost-effective pollution con-
trol system, exclusive of collection sewers
and interceptors comanoa to the two sys-
tems b«lnt compared, by US percent.
except for the following situation.
b. Where innovative or alternative unit
processes would serve In lieu of conventional
unit processes in a conventional waste water
treatment plant, and the present worth
costs of the nonconventional unit processes
«a less tV""! 50 percent of the present
worth casts of the treatment plant, multiply
the present worth costs of the replaced con-
ventional processes by 115 percent, and add
Xhtf cost of nonreplaeed unit processes.
c. The eligibility of multipurpose projects
*-hlch combine a. water -pollution control
function with another function, and wftich
\ue processes and techniques meeting the
criteria of appendix E to this subpart. shall
be determined in accordance with guidance
fcuued by the Administrator.
1 "d. The above provisions exclude Individual
systems under f 35.918, The regional Admin-.
istrator may allow a grantee to apply the 15-
percent preference authorized by this sec-
tion, to facility plans prepared under step 1
grant assistance awarded before October 1..
1978.
ft. Ca»J-/«:tfctf staying atut sisiny of
trfdmcit works.
a, .Population prajtctions. tl) The disag-
xrezation of Suit* projections of population.
ihall be the basis fcr the population fore-
casts presented in Individual facility, plar*.
except as noted. These State projections
*haU b« those developed in 1977 by the
Bureau of Economic Analysis CBEAJ. De-
partment of Commerce.'unless, ts of June
26. 1378. the State has already prepared
projections. These State projections may b«
used Instead of the BEA projections If the
yea: 2000 Stile population does not exceed
that of the BEA projection by more than 5
percent. If the difference exceeds this
amount, the State must either Justify or
lower its projection. Justification must be
based on the historical and current trends
(e.g, energy and industrial dev«lopmeat^
military base openings) not taken into ac-
count in the BEA projections. The State
must submit for approval to the Administra-
tor the request and justtficatioo fcr use of
State projections higher than the BEA pro-.
jectlcns. By that time, the State shall Issue
a public notice of the request. Before the
Administrator's approval of the State pro-
jection, the Regional Administrator shall so-
licit public comments and hold a public
hearing if important Issues are raised about
the StAt* projection's validity. State projec-
tions and disaggregations may be- updated
periodically. In accordance with Agency
guidelines.
<2) Each State, working with designated
2C8 planning agencies, organisations certi-
fied by the Governor under section I74(a) of,
the Clean Air Act. as amended, and other
regional planning agencies in the State's
nondesignated areas, shall disaggregate the
SUte population projection among it* desig-
nated 208 areas, other standard metropoli-
tan statistical areas (SMSA's) not Included
in the 208 area, and non-SMSA counties cr
other appropriate Jurisdictions. States that
had enacted laws, as of June 26, 1978. man-
datins disaggregalion of State population
totals to cvh county for areawjde 208 plan-
ning may retain, this requirement. When
disaggregating the State population total.
the State shall take Into account the pro-
jected population and economic activities
Identified to facility plans, areawkle 208
plans and municipal master plans. The sura
of the~ disaggregated projections shall not
exceed the State projection. Where a desig-
nated 208 area has. as of June 23. 1978, al-
ready prepared a population projection. It
may be used if the year 2000 population
does not exceed that of the disaggregated
projection by more than 10 percent. The
State may then Increase Its population pro-
jection to include all such variances rather
than lower the population projection totals
for the other areas. If the 208 area, popula-
tion forecast exceeds th« 1O percent
allowance, the 208 agency, must lower Its
proJecUon within the allowance and submit
the revised projection for approval to tbe
State and the Regional Administrator.
(S) The State projection tot&ls and the
disagtrejallons will be submitted as an
output of the statewide water quality «aa-
iSement process. The submission shall in-
clude a list of desi«7»ted 208 areas, all
SMSA's. and counties or other units outside
the 203 areas^ For each unit the disaggre-
gated population shall be shown for the-
years 1930. 1990. and 2000i Each State will
submit its projection totals and disacgrega-
tions for the Regional, Administrator's ap-
proval before October 1. 1979. Before tills
submission, the Stoic, shall hold «. public
meeting on the dlsagzregatloes and shall
provide public notice of the meeting coMist-
ent -citSi part 25 of this chapter. (See
f35.917(eU
{« "SThea the SXate projection totals, and
diss«Er*r«-tions are approved they shall be
used thereafter for areawlde wausr quality
management planning as well as for tuxMy,"
planning and the needs surveys under sec-(
lion 516(b) of the Act. Within areawide 208X
planning areas, the designated agencies. In
consultation with the States, shall disaggre-
gate the 208 area projections among the
SMSA and non-SMSA aress arid then disag-
gregate these SMSA ah.d non-5MSA projej-
tions among the facility planning areas and
the remaining areas. For those SMSA's not
included within designated 208 planntaz
areas, each State, with assistance from ap-
propriate regional planning agencies, shall
disaggregate the SSSSA projection araon*
the facility •plJtnnin* we" **"•<*•tne remain-
ing areas within the. SMSA. The State shaJJ
cheek the facility planning wea forecasts to
ensure reasonableness, and consistency with
the SMSA projections.
For non-SMSA facility planning areas
not Included in designated areawid* 208
areas, the State may disaggregate popula-
tion projections for non-SJ«£SA counties
among facility planning areas an The estimation of existing and future
ADBP. exclusive of flow reduction from
combined residential, coevaerdal and Insti-
tutional sources. shaU b* baaed Upon one of
the following methods:
(a) Preferred Tntths*!. ExiKiss ADBP Is es-
t!r=at*d ba*td upcct. a fully documented
analysis of water us« records eji}usicd for
cons-ursption aad losses or on records of
wastewater flows for extended dry periods
less estimated dry weather bxfatratSon.
Future flows for the treataeat.works. />. .-n
should b« estimated, by
-------
47.
c
0.1 to 0.2
O.S to O.S
tsttos per capita flows based on existing
jewered resident population and multiply-
ing this figure by the future projected popu-
lation to be served. Seasonal population can
be converted to equivalent full time resi-
dents using the following multipliers:
Day-uu visitor . '
Seuooai Ttoltor ————
The preferred method shall be used wherev-
er water supply records or wastewater How
data exist. Allowances for future increases
of per capita flow over time will not be ap-
proved. • ,
(b) Optional meOiod. Where water supply
and wastewater now data are lacking, exist-
lag and future ADBF shall be estimated by
multiplying a gallon per capita per day
(gpcd) allowance not exceeding those In the
following table, except as noted below, by
the estimated total of the existing and
future resident populations to be served.
The tabulated ADBF allowances, based
upon several studies of municipal water use.
include estimates for commercial and insti-
tutional sources as well as residential
sources. The Regional Administrator may
approve exceptions to the tabulated
allowances where large Cmora than 25 per-
cent of total estimated ADBF) commercial
and Institutional flows are documented.
Description
Gallon* per
capita p«r
cities and towns with pro-
jected total 10-year population* of
SJOOorta ------
Other cttlo and towns ....... —
c. Flow reduction. The cost-effectiveness
analysis for each facility planning area shall
include an evaluation of the costs, cost sav-
ings. and effects of now reduction measures
unless the existing AJDBP from the area Is
less than 70 gpcd. or the current population
of the applicant municipality is under
10.000. or the Regional Administrator
exempts the area for having an effective ex-
isting flow reduction program. Flow reduc-
tion measures include public education, pric-
ing and regulatory approaches or a combi-
nation of these. In preparing- the facilities
plan and Included cost effectiveness analy-
sis. the grantee shall, as a minimum:
(1) Estimate the flow reductions Imple-
mentable and cost effective when the treat-
ment works become operational and after 10
and 20 years of operation. The measures to
be evaluated shall Include a public Informa-
tion program; pricing and regulatory ap-
proaches; Installation of water meters, and
retrofit of toilet dams and low-flow shower-
heads for existing homes and other habita-
tions: and specific changes In local ordin-
ances. building codes or plumbing codes re-
quiring Installations of water saving devices
such as water meters; water conserving toi-
lets. showerheads. lavatory faucets, and ap-
pliances in new homes, motels, hotels. Insti-
tutions. and other establishments.
(2) Estimate the costs of the proposed
How reduction measures over the 20-year
planning period. Including costs of public In-
formation, administration, retrofit of exist-
ing buildings and the Incremental costs. If
any. of Installing water conserving devices
' in new homes and establishments.
<3> Estimate the energy reductions: total
cost savings for wastewater treatment,
water supply and energy use; and the net
cost savings (total savings minus total costs)
attributable to the proposed flow reduction
measures over the planning period. The esti-
mated cost sayings shall reflect reduced
sizes of proposed wastewater treatment
works plus reduced costs, of future water
supply facility expansions.
(4) Develop and provide for Implementing
« recommended flow reduction program.
This shall include *• public Information pro-
gram highlighting effective flow reduction
measures, their costs, and the savings of
water and costs for a typical household and
for the community. In addition, the 'recom-
mended program shall comprise those flow
reduction measures which are cost effective.
supported by the public and within the Im-
plementation authority of the grantee or
another entity willing to cooperate with the
grantee.
(5) Take Into account In the design of the
treatment works the flow reduction estimat-
ed for the recommended program.
d. Industrial flows. U) The treatment
works' total design now capacity may In-
clude allowances for industrial flows. The
allowances may Include capacity needed for
Industrial flows which the existing treat-
ment works presently serves. However.
these flows shall be carefully reviewed and
means of reducing them shall be considered.
Letters of Intent to the grantee are required
to document capacity needs for existing
flows from significant Industrial users and
for future flows from all Industries Intend-
ing to Increase their flows or relocate In the
area. 'Requirements for letters of Intent
from significant Industrial dischargers are
set forth In 3 35.925-11(0.
(2) While many uncertainties accompany
' forecasting future Industrial, flows, there Is
still a need to allow for some unplanned
future Industrial growth. Thus, the cost-ef-'
fective (grant eligible) design capacity and
flow of the treatment works may Include (In
addition to the existing Industrial flows and
future Industrial flows documented by let-
ters of Intent) a nominal flow allowance for
future nonidentlflable Industries or for un-
planned Industrial expansions, provided
that 203 plans, land use plans and toning
provide for such Industrial growth. This ad-
ditional allowance for future unplanned In-
dustrial flow shall not exceed S percent (or
10 percent for towns with less than 10.000
population) of the total design flow of the
treatment works exclusive of the allowance
or 25 percent of the total Industrial flow
(existing plus documented future), which-
ever Is greater.
e. Staging of treatment plants, (1) The ca-
pacity of treatment plants (I.e., new plants.
upgraded plants, or expanded plants) to be
funded under the construction- grants pro-
gram shall not exceed that necessary for
wastewater flows projected during an Initial
staging period determined by one of the fol-
lowing methods:
First method. The grantee shall ana-
lyze at least three alternative staging peri-
ods (10 years. 15 years, and 20 years). He
shall select the least costly (I.e.. total pres-
ent worth or average annual cost) staging
period.
(b) Second method. The staging period
shall not exceed the period which Is appro-
priate according to the following table.
STAGING PERIODS ro» TMATXTST PIAHTS
Flow growth factors A municipality may stage the construc-
tion of a treatment plant for a shorter
period than the maximum allowed under
this policy. A shorter staging period might
be based upon environmental factors (sec-
ondary Impacts; compliance with other envi-
ronmental laws under } 35.925-14. energy
conservation, water supply), an objective
concerning planned modular construction.
the utilization of temporary treatment
plants, or attainment of consistency with lo-
cally adopted plans Including comprehen-
sive and capital Improvement plans.. Howev-
er, the staging period In no case may be less
than 10 years, because of associated cost
penalties and the time necessary to plan..
apply for and receive funding, and construct
later stages.
(3) The facilities plan shall present the
design parameters for the proposed treat
ment plant. Whenever the proposed treat-
ment plant components' size or capacity
would exceed the minimum reliability re-
quirements suggested In the E?A technical
bulletin. "Design Criteria for Mechanlcsl.
Electric, and Fluid System and Component
Reliability." a complete Justification, includ-
ing supporting data, shall be provided to the
Regional Administrator for his approval.
f. Staginy of interceptors. Since the loca-
tion and length of interceptors will Influ-
ence growth, interceptor routes and staging
of construction shall be planned carefully.
They shall be consistent with approved 20»
plans, growth management plans and other
environmental laws under 53S.S25->14 and
shall also be consistent with Executive
orders for flood plains and wetlands.
U> Interceptors may be allowable for con-
struction grant funding If they eliminate ex-
isting point source discharges and accommo-
date flows from existing habitations that
violate an enforceable requirement of the
Act. Unless necessary to meet those objec-
tives. Interceptors should not be extended
into environmentally sensitive arexs. prime
agricultural lands and other undeveloped
areas (density less than one household per 2
acres). Where extension of an Interceptor
through such areas would be nscessary to
Interconnect two or more communities., the
grantee shall reassess the need for the Inter-
ceptor by further consideration of alterna-
tive wastewater treatment systems^ If- the
reassessment demonstrates a need for the
Interceptor, the grantee shall evaluate the
Interceptor's primary and secondary envi-
ronmental Impacts, and provide for appro-
priate mitigating measures such as rerout-
ing the pipe to minimize adverse Impacts or
restricting future connections to the pipe.
Appropriate and effective grant, conditions
(e.g.. restricting sewer hookups) should be
used where necessary to protect environ-
mentally sensitive areas or prime agricultur-
al lands from new development. N?DES
permits shall Include the conditions to
Insure Implementation of the mitigating
REGISTER, VOL 43. HO. 1S&—WEBNESDAY, SEPTEMBER 27, 1978
-------
measures when new permits are Issued to
the affected treatment facilities In those
nasea where the measures are required to
protect the treatment facilities against, over-
loading.
(25 laUrctptor pip* sizes (diameters for
cylindrical pipes) allowable for construction
(Taut funding shall be based on a staging
period of 20 years. A larger pipe sfce corre-
sponding to * longer stating period not to
esceed 40 years 0*7 be allowed If the grant-
ee can demonstrate, wherever •water quality
management plans or other plans developed
for compliance with laws under J33.325-H
hate been approfed. that the larger pipe
vould be consistent with projected land use
patterns !n such plans and that the larger
pipe would reduce overall (primary plus sec-
ondary) enTironmenUI impacts. These envi-
ronmental Impacts include:
<«) Primary impacts. (J) Short-term dis-
ruption of traffic, business and, other dally
activities,
(ii) Destruction of flora and fauna, noise.
erosion, and, sedimentation.
Secondary impacts. (!) Pressure, to
rerone or otherwise facilitate unplanned de-
velopment. •'
and 202Ca> of
the Act shall be equivalent to the estimated
construction costs of the most cost-effective
treatment worts. For the eligibility determi-
nation, the costs of .construction of the
actual treatment works and the most cost-
effective treatment works must be estimat-
ed on a consistent basts. Up-to-date cost
curves published by SPA'* Office of Water
Program Operations or other cost estimat-
ing guidance shall be used to determine the
cost ratios between cost-effective project
components and those of the actuil" project.
These cost ratios shall b«.multiplied by the
step 2 cost and step 3 contract costs of
actual components to determine the eligible
step 2 and step 3 costs.
c. The actual treatment works to b« buflt
shall be assessed.- It must be determined
that the actual treatment works" meets the
requirements of the National Environmen-
tal Policy Act and all applicable laws, regu-
lations, and guidance, as required of all
, treatment works by H 35.925-« aad 35.925-
14. Particular attention should be given to
assessing the project's potential secondary
environmental effects aad to ensuring that
air quality standards will not be violated.
The actual treatment works' discharge must
not cause violations of water quality stand-
ards. ;
d. The Regional Administrator shall ap-
prove the plans, specifications, and esti-
mates for the actual treatment works under
section 203(a) of the Act, even though E?A
will be funding only a portion of its de-
signed capacity.
e. The- grantee shall satisfactorily assure
the Agency that the funds for the construc-
tion costs due to the addtional capacity
beyond the cost-effective treatment works-
capacity as determined by EPA (Le, the In-
eligible portion of the treatment works), as
weU as the local share of the grant eligible
portion of the coustruction costs will be-
available.
f- The grantee shall execute appropriate
grant conditions or releases providing that
the Federal Government is protected from
any further claim by the grantee, the State.
or any other party for any of the costs of
construction due to the addiUonsJ capacity.
g. Industrial cost recovery shall be based
upon the portion of the Federal grant allo-
cable to the treatment of industrial wastes.
h. The grantee must Implement a user
charge-system which applies to the entire
service area, of the grantee, including any
area served by the additional, capacity. /
C
?HO£RAt REGISTER
HO. IW— WH3N5SDAT, SSTEk
27, J978
-------
Work Session: Cost Effectiveness Analysis
The cost effectiveness analysis presented for problem area 4 (pages 20-
29 of Cost Effectiveness Analysis Module) illustrates the methodology of
making the very basic decision of onsite versus a communal (or cluster)
system. Under the assumptions used for the analysis the onsite systems
were shown to be more cost effective. However it may be necessary to
question some.of the underlying assumptions. For purposes of conducting .
the necessary analysis, the group will be in smaller groups.
Work Tasks: -
Problem Area Group: This group will act as a coordinating body for the
work session assimilating the results.of the other work groups. The other
work groups will be addressing specific issues relative to cost effectiveness
of onsite versus communal systems. This group will be responsible for
combining the results of the other groups' work and assessing its overall
Implications as it relates to the selection of onsite versus cluster systems.
This group will also be responsible for identifying other issues which may
impact this decision (i.e. onsite vs. communal) and assessing their im-
plications. .
Initial Failure Rate Group: A review of the problem area description
provided in the Case Study (p.21) shows that all of the homes in the area
were built around the same time and have relatively the same soil conditions.
An argument might be made that the survey has in fact underestimated the
number of systems that are now failing. Assess the implications of this
possibility. Using the analysis-presented on pages 20 and 24 of the cost effective-
ness module conduct a similar analysis for 15, 20 and 25 failures. Assume that
development costs will remain at about 48% of construction costs. What
appears to be the cut-off, point at which the number of existing failures
would tend to sway the selection towards a community system. (Refer to
the Comparison of Systems on page 29).
Future Failure Rate Group: Using a similar argument as that presented for the
Initial Failure Rate Group one might argue that the 5% failure rate is too low.
Using the analysis presented on p.24 conduct an analysis using a 10% and 20%
failure rate. Since at a 10% failure rate all systems will fail by year 10
use a present worth factor of 6.98 (uniform series, 10 years @ 7 1/8%) for
the present worth of initially conventional systems; similarly for 20%, a
present worth factor of 4.09 should be used. Discuss how this effects the
overall results by refering to the comparison of systems on p. 29.
Mound Design Group: As a contrary argument, one can argue that the mound design
for the Woodrock system is very conservative. A mound design based on the
EPA Design Manual for Onsite Systems for a 7-bedroom house and lO.min/in
percolation rate has yielded the following results (these are comparable to
the quantities presented in Table 3-1 of the Cost Effectiveness Module-
p. 17):
3
Excavation for Trenches 24.5 YD3
- Gravel for Trenches 24.5 YD .
Peastone for Trenches — 3
Fill Material 190 YD
Distribution Pipe 292 LF
Backflow Preventer 1 EA
-------
Header Pipe
Grading and Supervision
Layout and Supervision
55 LF,
2730 FT"
292 LF
,f
Using this new design and the costs .in Table 3-1 calculate the costs
of such a mound. Using this cost show the effects of this mound cost
on the cost effectiveness analysis presented on pages 20 and 24 of the
Cost Effectiveness Module. . •
'• "', >!!•', - '.. . ,-U'i-,.!
^-^K
C;
------- |