Electricity cost

Water Cooled
Parameters System
Chiller / System Efficiency[Full Load] (kW/ton) 0.6
Chiller / System Efficiency [IPLV] (kW/ton) 0.4
System Capacity (Tons) 300
Condenser water requirement (m3/hr) 340.9
Condenser Water Pump (HP) 40
Cooling Tower Fan (HP) 15.00
Hours of Operation (300 DAYS, 16HRS/DAY) 4,800
System / Chiller Energy Usage (kW) 120.00
Condenser Pump Energy Usage (kW) 29.84
Fan Energy Usage (kW) 11.19
Diversity of operation 0.90
Total energy usage of pumps and Cooling towers 36.93
Annual Energy Consumption (kWh) 753,250
Peak Energy Demand (kW) 221.03
Energy Rate (USD) 0.092
Electricity cost (USD) 69298.96

Water Cost
Water Cooled
Parameters System
Annual Water Supply (m3) 16800.00
Rate of water supply (USD/m3) 0.29
Annual water supply cost (USD) 4800.0
Annual Blowdown quantity for Sewage treatement (m3) 3000.0
Annual Sewage cost (USD 0.25 /m3) 750
Annual Chemical Treatment cost (USD) 3428.57
Annual Water Related Costs 8978.6

Total Annual cost (Water + Power) 78277.5

Equipment and Installation costs

Equipment Cost
Parameters
D-X condensing units with refirgerant piping accessories (USD) 128571.43
Water Cooled screw Chiller, 300 Ton (USD) 114285.71
Axial Fan, Induced Draft, 400 Ton Cooling Tower (USD) 17143
250 RFT Cooling water Piping (USD) 4898
35 HP Condenser pumps (USD) 10714.29
50 HP CHW pumps (USD) 21428.6

Total (water cooled) (USD) 179724.49

Total (D-X) (USD)
 Total Costs Summary
Particulars Water Cooled
System
Equipment and installation costs (USD) 179724.5
Annual Operating costs (USD) 78277.5
Expected payback with water cooled chiller (years) 0

Expected Payback for savings of water cooled chiller is 0.8 years against D - X system
 D-X system

1.3
1
300
0
0
0
4,800
300.00
0.00
0.00
0.90
0.00
1,440,000
390.00
0.092
132480

D-X system

0.00
0.29
0
0
0
0
0.0

132480.0

Installation Cost

6428.57
5714.29
857
1469
1071.43
2142.86

135000
 D-X System

135000.0
132480.0
0.8

against D - X system