You are on page 1of 1

PAY BACK CALCULATION -Water Cooled V/S Air Cooled Screw Chiller

Load in IKW/TR of IKW/TR of Screw Saving in


Power Load in 380 Power
No. of No of Hrs 384.8 TR WC 384.8 TR WC chiller with 108 TR KWhr. Per
consumption of TR AC screw consumption of
Month working of Screw Chiller Screw chiller (90%) loading and Month
Recip Chiller in chiller with Screw Chiller in
days (a) Operation with 90% with 90% 10% extra power WC/AC Screw
KW hr 90% loading KW hr
loading loading cons. chiller
a b c d e= axbxcxd f g h= axbxfxg i= e-h
Apr 30 20 346 0.5636 117112 342 0.8557 175590 58478
May 30 20 346 0.5636 117112 342 0.8557 175590 58478
Jun 30 20 346 0.5636 117112 342 0.8557 175590 58478
July 30 20 346 0.5636 117112 342 0.8557 175590 58478
Aug 30 20 346 0.5636 117112 342 0.8557 175590 58478
Sep 30 20 346 0.5636 117112 342 0.8557 175590 58478
Oct 30 20 346 0.5636 117112 342 0.8557 175590 58478
Nov 30 20 346 0.5636 117112 342 0.8557 175590 58478
Dec 30 20 346 0.5636 117112 342 0.8557 175590 58478
Jan 30 20 346 0.5636 117112 342 0.8557 175590 58478
Feb 30 20 346 0.5636 117112 342 0.8557 175590 58478
a. Saving per annum In Kwhr 1288227.28 1931486.04 643258.76
b. Cost of Power per unit in Rs 6.00 6.0 6.00
c. Saving per annum In Rs 7729363.70 11588916.24 3859552.54
d. Savings of AMC charges for one year 615680 760000 144320.00
e. SAVINGS -Electricity & AMC - A 8345043.699 12348916.24 4003872.54
f. Water Consuption per Year (KL) 30098.71872 0 -30098.72
g. Cost of Water per KL in Rs 180 180 180
h. Saving -Water Consuption - B 5417769.37 0 -5417769.37
i. Net Operational Saving (WC/AC Screw Chiller)- -1413896.83
A+B (Eectricity+AMC+Water Consuption)
Cost Break Up Detail
Water Cooled Air Cooled
j. Cost of Screw Chiller 4200000.00 5200000.00 1000000.00
k. Cost of Cooling tower, Pumps, Valve pipe etc. 1650000.00 0.00 -1650000.00
l. Total Cost of Chiller With Ancelerries Items 5850000.00 5200000.00 -650000.00
Total Pay Back Time of Blue star Make Air cooled
Chiller in Years
-3.22

You might also like