s

Date: 6/25/2018
Payback Estimation Program (PEP)

Estimate of ROI for the New Purchase of Siemens IE range of motor

Customer : Chettinad Cement Corporation Ltd
Project : Ariyalur
Enabling a sustainable future through Siemens IE2 & IE3 motors
Equipment Name / Tag number : Machine
Type of Motor 1LA2…N
Motor Rating 11kW / 4P
Rated output of the motor kW 11 11
Motor Type Make X 1LA2 163-4NA..
Efficiency compared to the value stipulated in IS:12615-2004 IE1 IE3
How much is the motor loaded as a % of the rated? 90.0% 90.0%

Rated speed of the motor rpm 1,440 1,476

Efficiency 87.6% 91.4%
Power Tariff Rs./kWH 5 5
Operation of the motor per annum hours 7,500 7,500
Energy consumption per annum kWH 84,760 81,236
Energy Saved per annum over standard motor kWH ---- 3,759
Annual Energy Bill Rs. 423,802 406,182
Savings towards energy bill per annum Rs. ---- 17,620
Savings towards energy bill per month Rs. ---- 1,468

Purchase price of a new motor [exclusive of taxes and duties] Rs. 12,873 33,523
"Incremental" investment over a standard motor Rs. 20,650

Payback of incremental investment (Premium) 14-M, 2-D

Payback of total investment (Purchase Price) 1-Y, 11-M
Annual Energy Bills Cumulative Annual Energy Bill (12 years)
430,000 100%

90%
425,000
80%

420,000 70%
% annual bill

60%
406,182

1,218,545

1,624,726

2,030,908

2,437,089

2,843,271

3,249,452

3,655,634

4,061,815

4,467,997

4,874,178
812,363
Rupees

415,000
50%

410,000 40%

30%
405,000
20%
400,000
10%

395,000 0%
Y1 Y2 Y3 Y4 Y5 Y6 Y7 Y8 Y9 Y10 Y11 Y12
1LA2…N
Years
Type of Motor
Purchase price is less than 1% of total operating cost over the lifetime

Premium Payback through Monthly savings Total investment recovery through annual savings
40,000
250,000
35,000

200,000
30,000

25,000 150,000
Rupees

20,000
100,000
15,000

10,000
50,000

5,000
0
Eff1 Y1 Y2 Y3 Y4 Y5 Y6 Y7 Y8 Y9 Y10 Y11 Y12
0 Price
Eff1 M1 M2 M3 M4 M5 M6 M7 M8 M9 M10 M11 M12 Years
Price
Months Premium payback through annual savings

This program is strickly for internal use only.

Savings shown is estimated in ideal condition & may vary depending upon the various site conditions & nature of loads
Sheet Prepared By (Name & Signature) SP Vatkar,Motor Works,Kalwa

Page 1
s
Date: 6/25/2018
Payback Estimation Program (PEP)

Estimate of ROI for the New Purchase of Siemens IE range of motor

Customer : Chettinad Cement Corporation Ltd
Project : Ariyalur
Enabling a sustainable future through Siemens IE2 & IE3 motors
Equipment Name / Tag number : Machine
Type of Motor 1LA2…N
Motor Rating 15kW / 4P
Rated output of the motor kW 15 15
Motor Type Make X 1LA2 166-4NA..
Efficiency compared to the value stipulated in IS:12615-2004 IE1 IE3
How much is the motor loaded as a % of the rated? 90.0% 90.0%

Rated speed of the motor rpm 1,440 1,475

Efficiency 88.7% 92.1%
Power Tariff Rs./kWH 5 5
Operation of the motor per annum hours 7,500 7,500
Energy consumption per annum kWH 114,149 109,935
Energy Saved per annum over standard motor kWH ---- 4,495
Annual Energy Bill Rs. 570,744 549,675
Savings towards energy bill per annum Rs. ---- 21,070
Savings towards energy bill per month Rs. ---- 1,756

Purchase price of a new motor [exclusive of taxes and duties] Rs. 16,000 41,666
"Incremental" investment over a standard motor Rs. 25,666

Payback of incremental investment (Premium) 14-M, 18-D

Payback of total investment (Purchase Price) 2-Y
Annual Energy Bills Cumulative Annual Energy Bill (12 years)
575,000 100%

90%
570,000
80%
565,000
70%
% annual bill

560,000 60%
1,099,349
549,675

1,649,024

2,198,698

2,748,373

3,298,047

3,847,722

4,397,396

4,947,071

5,496,745

6,046,420

6,596,094
Rupees

555,000 50%

40%
550,000
30%
545,000
20%

540,000 10%

535,000 0%
Y1 Y2 Y3 Y4 Y5 Y6 Y7 Y8 Y9 Y10 Y11 Y12
1LA2…N
Years
Type of Motor
Purchase price is less than 1% of total operating cost over the lifetime

Premium Payback through Monthly savings Total investment recovery through annual savings
45,000
300,000
40,000

250,000
35,000

30,000 200,000
Rupees

25,000
150,000
20,000
100,000
15,000

10,000
50,000

5,000 0
Eff1 Y1 Y2 Y3 Y4 Y5 Y6 Y7 Y8 Y9 Y10 Y11 Y12
0 Price
Eff1 M1 M2 M3 M4 M5 M6 M7 M8 M9 M10 M11 M12 Years
Price
Months Premium payback through annual savings

This program is strickly for internal use only.

Savings shown is estimated in ideal condition & may vary depending upon the various site conditions & nature of loads
Sheet Prepared By (Name & Signature) SP Vatkar,Motor Works,Kalwa

Page 1
s
Date: 6/25/2018
Payback Estimation Program (PEP)

Estimate of ROI for the New Purchase of Siemens IE range of motor

Customer : Chettinad Cement Corporation Ltd
Project : Ariyalur
Enabling a sustainable future through Siemens IE2 & IE3 motors
Equipment Name / Tag number : Machine
Type of Motor 1LA2…N
Motor Rating 18.5kW / 4P
Rated output of the motor kW 18.5 18.5
Motor Type Make X 1LA2 183-4NA..
Efficiency compared to the value stipulated in IS:12615-2004 IE1 IE3
How much is the motor loaded as a % of the rated? 90.0% 90.0%

Rated speed of the motor rpm 1,440 1,473

Efficiency 89.3% 92.6%
Power Tariff Rs./kWH 5 5
Operation of the motor per annum hours 7,500 7,500
Energy consumption per annum kWH 139,838 134,854
Energy Saved per annum over standard motor kWH ---- 5,316
Annual Energy Bill Rs. 699,188 674,271
Savings towards energy bill per annum Rs. ---- 24,917
Savings towards energy bill per month Rs. ---- 2,076

Purchase price of a new motor [exclusive of taxes and duties] Rs. 21,410 54,044
"Incremental" investment over a standard motor Rs. 32,634

Payback of incremental investment (Premium) 15-M, 22-D

Payback of total investment (Purchase Price) 2-Y, 2-M
Annual Energy Bills Cumulative Annual Energy Bill (12 years)
705,000 100%

90%
700,000
80%
695,000
70%
% annual bill

690,000
60%
674,271

1,348,542

2,022,813

2,697,084

3,371,355

4,045,626

4,719,897

5,394,168

6,068,439

6,742,710

7,416,981

8,091,252
Rupees

685,000
50%
680,000
40%

675,000 30%

670,000 20%

665,000 10%

660,000 0%
Y1 Y2 Y3 Y4 Y5 Y6 Y7 Y8 Y9 Y10 Y11 Y12
1LA2…N
Years
Type of Motor
Purchase price is less than 1% of total operating cost over the lifetime

Premium Payback through Monthly savings Total investment recovery through annual savings
60,000
350,000

50,000 300,000

250,000
40,000

200,000
Rupees

30,000
150,000

20,000 100,000

50,000
10,000
0
Eff1 Y1 Y2 Y3 Y4 Y5 Y6 Y7 Y8 Y9 Y10 Y11 Y12
0 Price
Eff1 M1 M2 M3 M4 M5 M6 M7 M8 M9 M10 M11 M12 Years
Price
Months Premium payback through annual savings

This program is strickly for internal use only.

Savings shown is estimated in ideal condition & may vary depending upon the various site conditions & nature of loads
Sheet Prepared By (Name & Signature) SP Vatkar,Motor Works,Kalwa

Page 1