Investment Appraisal for a 110 kW Back

for Shilpa Medicare Ltd

Pressure ECT™
BACK GROUND INFORMATION

Steam Parameters Pressure Temperature Flow

Rated Boiler Parameters 0.0 kg/cm² Sat 0.0 tph

Operating Paramemters 0.0 kg/cm² Sat. 0.0 tph

Source to Turbine line length : ~ 25 mtrs. -0.25 kg/cm² Inlet Wetness @ 5% 0.00 kg/h
Turbine Inlet Parameters 9.0 kg/cm² 179⁰C 8.0 tph

Extraction Parameters 0.0 kg/cm² 0⁰C 0.0 tph

Turbine Exhaust Parameters 4.5 kg/cm² 155⁰C 8.0 tph

Steam Turbine Configuration :

Back Pressure ECT™ @ 12,000 r.p.m. 110 kW Induction Generator

DESCRIPTION VALUES REMARKS

BASIC ASSUMPTIONS :
Electricity (kW-h) Generated through Turbine per Hour 110 kW
Number of Hours Turbine Running per Day 24 h
Electricity (kW-h) Generated through Turbine per Day 2,640 kWh/day
Number of Days Turbine Running per Year 300 Op. days/yr
Electricity units Generated through Turbine per Year 7,92,000 kWh
Prevaling Electricity tariff ₹/KW-h Rs. 7.00
Savings over Prevaling Electricity tariff Rs. 55,44,000/kWH
Steam Flow 8,000 kg/h
Amount of extra steam generation 69 kg/h

ECONOMIC CONSIDERATION
Operating Cost
Steam Cost Rs. 1.20
Cost of extra steam generation - wetness Rs. 82.85
Effective Saving per unit Electricity Rs. 6.25
Net Savings Rs. 49,47,464
Gross Savings Rs. 49,47,464

Capital Investment
Basic price Rs. 45,00,000
Indicative Cost of Balance of Plant (Customer Scope) – Civil, etc Rs. 15,00,000
Total CAPEX for the Incidental Co-Gen Rs. 60,00,000

PAYBACK

A] BASE CASE 100% PLF

Payback 1.21 Years
15 mths