You are on page 1of 8

Assumptions >>1 Kwh of electricity generated requires 0.4 litres of diesel.

>>Diesel cost is 97 INR per litre.


>>The 2021-22 actual values are considered for the calculation.

Diesel Consumed (Litres) 29575

Annual Electricity consumption (kWh) 73937.5

Average daily electricity consumption


246
(kWh) assuming 300 working days

Average hourly electricity consumption


(kW) 21
(Assuming 12 hours usage per day)
Consumption in terms of kVa 23
Percentage of DG electricity to be supplied
100
by Battery Storage (%)
Grid Tariff (INR/kWh) (Assumed) 8.5
Annual Grid Tariff Escalation (%)
0.02
(Assumed)
Annual Diesel Price Excalation (%)
0.03
(Assumed)
Grid Electricity Emission Factor
(tCO2e/kWh) 0.00079
Diesel Emission Factor (tCO2e/Litre) 0.0027

Year 0 Year 1 Year 2


Implementation Year 2023 2024 2025
Estimated backup power provided by 73938 73938
Battery Storage (kWh)
Capex Investment (INR)* 9,858,333
O&M charges (INR) (Assumed 1% of 0 0
capex after 3 years of installation)
Grid Tariff (INR/kWh) 8.50 8.67
Diesel Tariff (INR/kWh) 38.80 39.96
Savings (INR) 2240306 2313800
Cashflow (INR) -9858333 2240306 2313800
Cumulative Cashflow (INR) -9858333 -7618027 -5304227
Annual emission savings (tCO2e) 21.44 21.44

*Capex investment in BESS is assumed to decline by 50% in 2036. (Average decline in prices is around 5% per year in the l
Source: Hand book on Battery Energy Storage System

Simple Payback Period 4 Years 3 Months


Capex (INR) 9,858,333
Opex (INR) 628469
0.4 litres of diesel. Parameter Value Unit

Diesel 0.4 Litres


Diesel Cost 38.8 INR
ed for the calculation.

Cost of UPS /
Capex
kVa Duration
Investment
(INR)

15 0.5 300,000

15 12 7,200,000

1 12 480,000
1 1 40,000

21 12 9,858,333

Year 3 Year 4 Year 5 Year 6 Year 7 Year 8


2026 2027 2028 2029 2030 2031

73938 73938 73938 73938 73938 73938

0 98583 98583 98583 98583 98583

8.84 9.02 9.20 9.38 9.57 9.76


41.16 42.40 43.67 44.98 46.33 47.72
2389625 2467852 2548557 2631816 2717709 2806318
2389625 2369269 2449973 2533233 2619126 2707735
-2914602 -545334 1904639 4437872 7056998 9764734
21.44 21.44 21.44 21.44 21.44 21.44

prices is around 5% per year in the last decade)


Unit of Power
Units
Generated
1 kWH
1 kWH

Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Year 16


2032 2033 2034 2035 2036 2037 2038 2039

73938 73938 73938 73938 73938 73938 73938 73938

4929167

98583 98583 98583 98583 98583 0 0 0

9.96 10.16 10.36 10.57 10.78 11.00 11.22 11.44


49.15 50.63 52.14 53.71 55.32 56.98 58.69 60.45
2897727 2992022 3089294 3189634 3293137 3399901 3510028 3623622
2799144 2893439 2990710 3091050 -1734613 3399901 3510028 3623622
12563877 15457316 18448027 21539077 19804464 23204365 26714394 30338016
21.44 21.44 21.44 21.44 21.44 21.44 21.44 21.44
Year 17 Year 18 Year 19 Year 20 Year 21 Year 22 Year 23 Year 24 Year 25 Year 26
2040 2041 2042 2043 2044 2045 2046 2047 2048 2049

73938 73938 73938 73938 73938 73938 73938 73938 73938 73938

49292 49292 49292 49292 49292 49292 49292 49292 49292 49292

11.67 11.90 12.14 12.38 12.63 12.88 13.14 13.40 13.67 13.95
62.26 64.13 66.05 68.04 70.08 72.18 74.34 76.58 78.87 81.24
3740789 3861640 3986289 4114854 4247455 4384218 4525270 4670744 4820776 4975508
3691497 3812348 3936998 4065562 4198164 4334926 4475978 4621452 4771485 4926217
34029513 37841861 41778859 45844421 50042585 54377510 58853488 63474941 68246425 73172642
21.44 21.44 21.44 21.44 21.44 21.44 21.44 21.44 21.44 21.44
Year 27
2050

73938

49292

14.22
83.68
5135084
5085792
78258434
21.44
Base Year Near-Term
Scope Current Year
Target Year

Scope 1 (tCO2e) 96 114.82 56


Scope 2 (tCO2e) 572 360.6 332
Scope 3 (tCO2e) 2286 1149.05
Total (tCO2e)
Scope 1 + Scope 2 668 475.42 387

Total (tCO2e)
Scope 1 + Scope 2 + Scope 3
2954 1624.47
% Reduction % Reduction
Net -Zero Target
Required From Required From
Year
Current Year Current Year

51.23 9.6 92
7.93 57.2 84
228.6 80

18.60

295.4 82

You might also like