Scribd Logo
Upload

Welcome to Scribd!

  • 50 views

    Barotiwala Ener

    Uploaded by

    Ashish Mishra
    The document compares the costs and savings of various efficiency upgrades for utilities. It finds that upgrading to energy efficient air dryers, improving canteen air conditioning, and installing compressor combi filters would save a total of INR 1083502 annually in energy costs. The total investment for these upgrades would be INR 1510000 with payback periods of 3.27 to 3.47 years and IRRs of 29-35%. It provides financial details like costs, savings, depreciation, cash flows, and metrics to evaluate the proposed upgrades.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Barotiwala Ener

    Uploaded by

    Ashish Mishra
    50 views11 pages
    The document compares the costs and savings of various efficiency upgrades for utilities. It finds that upgrading to energy efficient air dryers, improving canteen air conditioning, and installing compressor combi filters would save a total of INR 1083502 annually in energy costs. The total investment for these upgrades would be INR 1510000 with payback periods of 3.27 to 3.47 years and IRRs of 29-35%. It provides financial details like costs, savings, depreciation, cash flows, and metrics to evaluate the proposed upgrades.

    Original Description:

    ff

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document compares the costs and savings of various efficiency upgrades for utilities. It finds that upgrading to energy efficient air dryers, improving canteen air conditioning, and installing compressor combi filters would save a total of INR 1083502 annually in energy costs. The total investment for these upgrades would be INR 1510000 with payback periods of 3.27 to 3.47 years and IRRs of 29-35%. It provides financial details like costs, savings, depreciation, cash flows, and metrics to evaluate the proposed upgrades.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    50 views11 pages

    Barotiwala Ener

    Uploaded by

    Ashish Mishra
    The document compares the costs and savings of various efficiency upgrades for utilities. It finds that upgrading to energy efficient air dryers, improving canteen air conditioning, and installing compressor combi filters would save a total of INR 1083502 annually in energy costs. The total investment for these upgrades would be INR 1510000 with payback periods of 3.27 to 3.47 years and IRRs of 29-35%. It provides financial details like costs, savings, depreciation, cash flows, and metrics to evaluate the proposed upgrades.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    You are on page 1of 11

    Option 1 - Least Cost

    Inflation 5%
    Inflation Index 1 1.05 1.10
    Yr 0 1 2
    Utility cost saving
    Yield Saving
    Cost Savings 1,083,502.00 1,137,677.10 1,194,560.96
    Less:
    Less: Repairs & Maint. (37,750.00) (39,637.50)
    Depreciation (105,700.00) (98,301.00)
    PBT 994,227.10 1,056,622.46

    Less: Tax 45.67% (454,063.52) (482,559.48)


    PAT 540,163.58 574,062.98
    Add: Depreciation 105,700.00 98,301.00
    Add: Tax sheild on revenue exp -
    CAPEX - Capital P&M -1510000.0
    CAPEX - Capital Buildings 0.0
    CAPEX - Revenue 0.0
    Net Cashflow - Current (1,510,000.00) 645,863.58 672,363.98
    Net Cashflow - Constant (1,510,000.00) 615,108.17 609,853.95

    IRR Current 35%


    IRR Constant 29.0%
    Payback Current (in yrs) 3.27
    Payback Constant (in Yrs) 3.47
    NPV @ 10% - Constant 717,633

    Depreciation - P&M 7%
    Opening WDV - 1,510,000.00 1,404,300.00
    Add: Additions @ 15% 1,510,000.00 - -
    Closing WDV 1,510,000.00 1,510,000.00 1,404,300.00
    Dep (105,700.00) (98,301.00)
    Balance 1,510,000.00 1,404,300.00 1,305,999.00

    Depreciation - Buildings 10%


    Opening WDV - - -
    Add: Additions @ 10% - - -
    Closing WDV - - -
    Dep - -
    Balance - - -

    Cumulative Cashflow - Current (1,510,000.00) (864,136.42) (191,772.44)


    Payback 12.00 12.00 12.00
    Cumulative Cashflow - Constant (1,510,000.00) (894,891.83) (285,037.88)
    Payback 12.00 12.00 12.00
    1.16 1.22 1.28
    3 4 5

    1,254,289.00 1,317,003.45 1,382,853.63

    (41,619.38) (43,700.34) (45,885.36)


    (91,419.93) (85,020.53) (79,069.10)
    1,121,249.70 1,188,282.57 1,257,899.17

    (512,074.74) (542,688.65) (574,482.55)


    609,174.96 645,593.92 683,416.62
    91,419.93 85,020.53 79,069.10

    700,594.89 730,614.46 762,485.71


    605,200.21 601,078.32 597,427.51

    1,305,999.00 1,214,579.07 1,129,558.54


    - - -
    1,305,999.00 1,214,579.07 1,129,558.54
    (91,419.93) (85,020.53) (79,069.10)
    1,214,579.07 1,129,558.54 1,050,489.44

    - - -
    - - -
    - - -
    - - -
    - - -

    508,822.45 1,239,436.91 2,001,922.63


    3.28 - -
    320,162.33 921,240.65 1,518,668.16
    5.65 - -
    Current System

    No. of Dryers 3
    Capacity (cfm) 380
    Power (KW) 2.5
    Operaing hours/day (hrs) 24
    No. of Days of operation 330
    Annual Power Consumption (KWH/year) 59400

    Savings
    Savings on annual consumption (KWH/year) 34056
    Energy Rate (INR/KWH) 6.5
    Total Yearly Savings (INR/year) 221364

    Investment
    Energy Efficient Air Dryer (INR Lacs) 898000
    Pre-filters (INR Lacs) 75000
    Post-filter (INR Lacs) 75000
    Installation & pipeline (INR lacs) 50000
    Total Investment (INR Lacs) 1098000
    Proposed System

    No. of Dryers 1
    Capacity (cfm) 1624
    Power (KW) 3.2
    Operaing hours/day (hrs) 24
    No. of Days of operation 330
    Annual Power Consumption (KWH/year) 25344
    Proposal Savings (INR)
    Energy Efficient Air Dryers 221364
    Canteen Air Conditioning 253738
    Compressor Combi filters 608400
    Total 1083502
    Investment (INR)
    1098000
    165000
    247000
    1510000
    Current Air Conditioning

    Total TR load (TR)


    Power (KW)
    Running Hours(hr)/day
    Days of operation/year
    Total Energy Consumption (KWH/year)

    Proposed air conditioning

    No. of split Acs


    Total TR Load (TR)
    Power (KW)
    Running Hours (hr)/day
    Days of operation/year
    Total Energy Consumption (KWH/year)
    Additional Load of air Curtain (KW)
    Running Hours (hr)/day
    Days of operation/year
    Energy Consumption (KWH/year)

    Savings
    Yearly Energy Savings (KHW/year)
    Energy Rate (INR/KWH)
    Annual Savings (INR/year)
    Annual Maintenance Cost Reduction (INR/year)
    Total Savings (INR/year)

    Investment
    Split Air conditioners 4x2TR (INR)
    Air Curtain (INR)
    Installation (INR)
    Total Investment (INR)
    14
    16.8
    18
    200
    60480

    4
    8
    9.48
    18
    200
    34128
    0.75
    18
    200
    2700

    23652
    6.5
    153738
    100000
    253738

    140000
    10000
    15000
    165000
    Current Filters

    Pressure Drop (bar) 0.6


    Pressure Set Point (bar) 5.6
    Average Power Consumption (KW) 166
    No. of hours of operation (hr/day) 24
    No. of days of operation/year 150
    Total Energy Consumption (KWH/year) 597600

    Proposed Combi filters

    Pressure Drop (bar) 0.2


    Pressure Set Point (bar) 5.2
    Average Power Consumption (KW) 140
    No. of hours of operation (hr/day) 24
    No. of days of operation/year 150
    Total Energy Consumption (KWH/year) 504000

    Savings
    Annual Energy Reduction (KWH/year) 93600
    Rate of energy (INR/KWH) 6.5
    Total Yearly Savings (INR/year) 608400

    Investment
    Cost of combi filter (INR) 247000

    You might also like

    pFad - Phonifier reborn

    Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

    Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


    Alternative Proxies:

    Alternative Proxy

    pFad Proxy

    pFad v3 Proxy

    pFad v4 Proxy