Particulars

CAPEX
Civil cost for additional space (500ft2 @ 1600 INR/sq.ft)

Boiler and accessories. (The cost includes total cost for a modular boiler package
inlcuding main shell type boiler, Fuel day tank, Day feed water tank, Instrumentation,
Chimney, Oil and water pumps, safety valve piping, fuel piping, water piping and
exhaust gas ducting)
Additional steam piping and accessories (including PRS)
Pre-treatment system (5 KL HDPE tank for buffer)
Subtotal

OPEX
Inventory and maintenance cost including annual boiler inspection.

Oil cost (considering 50% of the consumption since the boiler will be generating steam
either way. In case of bigger boiler we get advantage of efficiency due to load
modulation and diversity.) Fuel considered is LDO (light diesel oil).
Electricity cost
Subtotal

Total of CAPEX and OPEX

Cost

800,000

1,500,000
350,000
1,250,000
3,900,000

250,000

720,000
306,000
1,276,000

5,176,000