Capex Vs Opex compariosn for Chiller

Sr No Description Unit Vendor data

1 Chilled water generation capacity TR 100
2 Running Hours Hr 24
3 no of days per year Nos 365
4 No of years Nos 10
5 Electrical power unit cost-Rs/KWH Rs 8.15
6 No of machine Nos 1
7 Type of Air compressor Air Cooled
8 Type of control With VFD
9 Chilled water generation capacity TR 107
10 Cooling water flow required M3/Hr NA
11 Weight Kgs 4476 kg
12 Foot print dimensions mmXmmXmm 4117 x 2258 x 2222 mm
13 Model number EWAD410TZ
14 Capacity as per model offered TR 107
15 Specific power consumption IKW/TR 1.4 kW/TR

16 Cooling tower fan consumption kw Included in total power

considering cooling water flowrate

Cooling water pump power consumption

17 kw NA
considering cooling water flow rate

Chiller power consumption@Full Load&

16 kw 151.1 kW
45 degree temperature

17 Cooling fan Power consumption @Full kw Included in total power

Load& 45 degree temperature
18 Driver power rating for Chiller kw DDE
19 Driver power rating for cooling fan kw DDE
Total input power for entire unit
20 considering @Full Load& 45 degree kw 151.1 kW
temperature
Power cost for 10 years running @Full
21 INR 7,31,07,855
Load& 45 degree temperature
Cost considering Consumable /
22 replacement required for 10 years INR 2,00,000
operation
 Cost considering overhauling for rotating
23 INR NA
parts considering 10 years operation

24 Capital Cost INR 45,50,000

25 DIfference between capital cost INR 17,00,000
approx 6 months when procuring water coo
26 Payback period Years against aircooled chiller
27 Location Indoor
28 Available foot print mmXmmXmm 8500Width X 4400Length X 5000Height

Feasibility for offered model considering Feasible however should

29
free space requirement around the unit be installed outdoors
Vendor data
100
24
365
10
8.15
1
Water Cooled
With VFD
105
75.5 m3/hr
3652 kg
3340 x 1741 x 2185 mm
PFS110BV
105
0.66 kW/TR

NA

To be entered by pump
vendor

69.32 kW

NA

DDE
DDE

69.32 kW

3,38,20,923

1,00,000
 NA

28,50,000
17,00,000
onths when procuring water cooled
against aircooled chiller
Indoor
dth X 4400Length X 5000Height

Feasible
 Capex Vs Opex compariosn for Chiller
Sr No Description Unit Vendor data
1 Chilled water generation capacity TR 100
2 Running Hours Hr 24
3 no of days per year Nos 365
4 No of years Nos 10
5 Electrical power unit cost-Rs/KWH Rs 8.15
6 No of machine Nos 1
7 Type of Air compressor Air Cooled
8 Type of control With VFD
9 Chilled water generation capacity TR 107
10 Cooling water flow required M3/Hr NA
11 Weight Kgs 4476 kg
12 Foot print dimensions mmXmmXmm 4117 x 2258 x 2222 mm
13 Model number EWAD410TZ
14 Capacity as per model offered TR 107
15 Specific power consumption IKW/TR 1.4 kW/TR

16 Cooling tower fan consumption kw Included in total power

considering cooling water flowrate

Cooling water pump power consumption

17 kw NA
considering cooling water flow rate

Chiller power consumption@Full Load&

16 kw 151.1 kW
45 degree temperature

17 Cooling fan Power consumption @Full kw Included in total power

Load& 45 degree temperature
18 Driver power rating for Chiller kw DDE
19 Driver power rating for cooling fan kw DDE
Total input power for entire unit
20 considering @Full Load& 45 degree kw 151.1
temperature
Power cost for 10 years running @Full
21 INR 7,31,07,855
Load& 45 degree temperature
Cost considering Consumable /
22 replacement required for 10 years INR 2,00,000
operation
 Cost considering overhauling for rotating
23 INR NA
parts considering 10 years operation

24 Capital Cost INR 45,50,000

25 DIfference between capital cost INR 17,00,000
approx 6 months when procuring water coo
26 Payback period Years against aircooled chiller
27 Location Indoor
28 Available foot print mmXmmXmm 8500Width X 4400Length X 5000Height

Feasibility for offered model considering Feasible however should

29
free space requirement around the unit be installed outdoors
Vendor data
100
24
365
10
8.15
1
Water Cooled
With VFD
105
75.5 m3/hr
3652 kg
3340 x 1741 x 2185 mm
PFS110BV
105
0.66 kW/TR

NA

To be entered by pump
vendor

69.32 kW

NA

DDE
DDE

69.32

3,38,20,923

1,00,000
 NA

28,50,000
17,00,000
onths when procuring water cooled
against aircooled chiller
Indoor
dth X 4400Length X 5000Height

Feasible