Payback period calculations for CRGO, Vs AMT distribution T/fs

(500 kVA)

Extra investment on
No of
AMT core T/F as
Years
compared to the
CRGO

Interest on extra Investment @

9% p.a

( Rs.)
125000
108656
90841
71423
50257
27186
2039
-25372
-55249
-87816
-123313
-162005
-204180
-250150
-300258
-354875
-414408
-479298
-550029
-627126
-711161
-802759
-902602
-1011430
-1130053

( Rs.)
11250
9779
8176
6428
4523
2447
183
-2283
-4972
-7903
-11098
-14580
-18376
-22514
-27023
-31939
-37297
-43137
-49503
-56441
-64004
-72248
-81234
-91029
-101705
Net present Value

Cost of
Energy
Saved in
Rs.

5.00

9%

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

Cost of
Energy per
kWH

( Rs.)
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
NPV :

Extra
Investment (
Principal)
carried forward

5519
KWH
27594
27594
27594
27594
27594
27594
27594
27594
27594
27594
27594
27594
27594
27594
27594
27594
27594
27594
27594
27594
27594
27594
27594
27594
27594
689850
271044

( Rs.)
108656
90841
71423
50257
27186
2039
-25372
-55249
-87816
-123313
-162005
-204180
-250150
-300258
-354875
-414408
-479298
-550029
-627126
-711161
-802759
-902602
-1011430
-1130053
-1259351

Loss Load Factor =(0.2 X LOAD FACTOR)+(0.8 X LOAD FACTOR ^2)

Loss Load Factor = 0.300

NLL (Watts)
LL (Watts)

CRGO
930
7050

AMT
300
7050

Total watt consumed

16109

15656

Power Bill
Per Ann Power Bill

80546
966546
2268

78278
939330
2268

Load Factor

50%

No of Days

365

No of Hours

12

Annual savings in kWH

(Watts x LLF x8760 Hrs)/1000

NLL Saved
(Watts)

LL Saved

(Watts)

Due to NLL with Due to LL with

LLF of load
LLF of load
factor

630

5518.80

Ex-Works Price ( Rs.)

Rating

CRGO

500 kVA

AMT
450000

A-Factor
B-Factor

5519

Extra Investment on
amrophous Core Dist.T/fs
(In Rs.)
125000.00
Inputs

575000

430
129

r
n
Ec

CRGO

9%
25
5.00

AMT
Toc Calculations

Toc Calculations
Toc =IC+A x NLL+B X LL
Toc
operational cost

0.00

Total

1760047
1310047

Operational cost diff Rs.

RS. Lakhs

Toc =IC+A x NLL+B X LL

Toc
1614003
operational cost
1039003

271044

2.71