Electricity cost

Water Cooled
Parameters System
Chiller / System Efficiency[Full Load] (kW/ton) 0.6
Chiller / System Efficiency [IPLV] (kW/ton) 0.4
System Capacity (Tons) 300
Condenser water requirement (m3/hr) 340.9
Condenser Water Pump (HP) 40
Cooling Tower Fan (HP) 15.00
Hours of Operation (300 DAYS, 16HRS/DAY) 4,800
System / Chiller Energy Usage (kW) 120.00
Condenser Pump Energy Usage (kW) 29.84
Fan Energy Usage (kW) 11.19
Diversity of operation 0.90
Total energy usage of pumps and Cooling towers 36.93
Annual Energy Consumption (kWh) 753,250
Peak Energy Demand (kW) 221.03
Energy Rate 6.5
Electricity cost 4896122.4

Water Cost
Water Cooled
Parameters System
Annual Water Supply (m3) 16800.00
Rate of water supply (Rs. 20/m3) 20
Annual water supply cost 336000.0
Blowdown for Sewage treatement 3000.0
Annual Sewage cost (Rs. 20/m3) 60000
Annual Chemical Treatment cost 240000
Annual Water Related Costs 636000.0

Total Annual cost (Water + Power) 5532122.4

Equipment and Installation costs

Equipment Cost
Parameters
D-X condensing units with refirgerant piping accessories 9000000
Air Cooled Chiller, 300 Ton 7200000
8000000
Water Cooled screw Chiller, 300 Ton

Axial Fan, Induced Draft, 400 Ton Cooling Tower 1200000

250 RFT Cooling water Piping 342857
35 HP Condenser pumps 750000
50 HP CHW pumps 1500000
 Total (air cooled)
Total (water cooled) 12580714.29
Total (D-X)

Total Costs Summary

Particulars Water Cooled
System
Equipment and installation costs 12580714.3
Annual Operating costs 5532122.4
Expected payback with water cooled chiller (years) 0

Expected Payback for savings of water cooled chiller is 1.2 years against air cooled chi
against D - X system
 Air Cooled D-X system
System
1.255 1.3
0.9 1
300 300
0 0
0 0
0 0
4,800 4,800
270.00 300.00
0.00 0.00
0.00 0.00
0.90 0.90
0.00 0.00
1,296,000 1,440,000
376.50 390.00
6.5 6.5
8424000 9360000

Air Cooled D-X system

System
0.00 0.00
20 20
0 0
0 0
0 0
0 0
0.0 0.0

8424000.0 9360000.0

Installation Cost

450000
360000
400000

60000
102857
75000
150000
 9210000.00

9450000

Air Cooled D-X System

System
9210000.0 9450000.0
8424000.0 9360000.0
1.2 0.8

ainst air cooled chiller and 0.8 years

 0.8
0.2
0.2

Difference in CAPEX (WC & AC) Difference in CAPEX (WC & DX)
Year 1 0 0
Year 2 0 0
Year 3 0 0
Year 4 0 0
Year 5 0 0
Water Cooled System Operating Air Cooled System operating D-X operating
5532122.40 8424000 9360000.0
11064244.80 16848000 18720000
16596367.20 25272000 28080000
22128489.60 33696000 37440000
27660612.00 42120000 46800000

`
Difference in operating cost (WC Difference in operating cost (WC
& AC) & DX)
2891878 3827878 Year 1
5783755 7655755 Year 2
8675633 11483633 Year 3
11567510 15311510 Year 4
14459388 19139388 Year 5