Sunteți pe pagina 1din 90

Project Cost Summary

Project Cost Summary Reference Cost Estimated Cost


Power Plant:
I Specialized Equipment 2,466,087,000 2,589,391,000 INR
II Other Equipment 170,279,000 119,195,000 INR
III Civil 284,028,000 160,027,000 INR
IV Mechanical 334,194,000 180,967,000 INR
V Electrical Assembly & Wiring 75,301,000 40,426,000 INR
VI Buildings & Structures 134,779,000 75,644,000 INR
VII Engineering & Plant Startup 286,172,000 282,534,000 INR
Gasification Plant NA NA
Desalination Plant NA NA
CO2 Capture Plant NA NA
Subtotal - Contractor's Internal Cost 3,750,839,000 3,448,186,000 INR
VIII Contractor's Soft & Miscellaneous Costs 777,986,000 638,902,000 INR
Contractor's Price 4,528,825,000 4,087,088,000 INR
IX Owner's Soft & Miscellaneous Costs 407,594,000 367,838,000 INR
Total - Owner's Cost (45 INR per US Dollar) 4,936,419,000 4,454,926,000 INR

Nameplate Net Plant Output 97.77 97.77 MW


Cost per kW - Contractor's 46324 41805 INR per kW
Cost per kW - Owner's 50493 45568 INR per kW
* Cost estimates as of December 2009.

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 1
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:36
Specialized Equipment

Item Cost Unit Cost Quantity Ref. Cost Est. Cost


I Specialized Equipment 2,466,087,000 2,589,391,000
1. Gas Turbine Package 1,199,250,000 1 1,199,250,000 1,259,212,000
Combustion Turbine Genset 1,199,250,000
Inlet Filter/Silencer System (w/ elements) included
Evaporative Cooling System
Inlet Fogging System
Exhaust Stack/Silencer System
Electrical/Control/Instrumentation Package included
Gas Fuel Package included
Liquid Fuel Package
Fuel Heating Package
Steam Injection Package
Water Injection Package
Starting Package included
Lube Oil Package w/ main, auxiliary & emergency pump included
Compressor Water Wash System included
High Voltage Generator
Transportation to Site included
2. Steam Turbine Package 552,511,000 1 552,511,000 580,137,000
Turbine included
Generator included
Exhaust System included
Electrical/Control/Instrumentation Package included
Lube Oil Package w/ main, auxiliary & emergency pump included
High Voltage Generator
Transportation to Site included
3. Heat Recovery Boiler 336,828,000 1 336,828,000 353,669,000
Duct Burner & Burner Management System
Gas Turbine Exhaust Transition included
Bypass Stack
Main Stack 66,503,000
Instrumentation included
SCR & Aqueous Ammonia System
CO catalytic reactor for CO reduction
Deaerator included
Steam Vents & Water Drains included
Non-Return Valves included
Blowdown Recovery System
Forced Circulation Pumps

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 2
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:36
Specialized Equipment

Item Cost Unit Cost Quantity Ref. Cost Est. Cost


Transportation to Site included
4. Water-cooled Condenser 40,097,000 1 40,097,000 42,102,000
Vacuum Pump
Steam Jet Air Ejector 1,497,000
Transportation to Site included
5. Air-cooled Condenser
Tube Bundles
Fans, Gears, and Motors
Steam Duct & Condenser Piping
Turbine Exhaust Transition
Steam Jet Air Ejector
Condensate Receiver Tank
Support Structures
Transportation to Site
6. Inlet Air Chilling / Heating System
Main Chiller Unit
Chilling / Heating Water Coil
Chiller Cooling System
Transportation to Site
7. Fuel Gas Compressor 47,419,000 2 94,838,000 99,580,000
Fin Fan Cooling System
Transportation to Site included
8. Continuous Emissions Monitoring System 16,309,000 1 16,309,000 17,125,000
Enclosures included
Electronics, Display Units, Printers & Sensors included
Transportation to Site included
9. Distributed Control System 32,863,000 1 32,863,000 34,506,000
Enclosures included
Electronics, Display Units, Printers & Sensors included
Transportation to Site included
10. Transmission Voltage Equipment 131,002,000 1 131,002,000 137,552,000
Transformers 114,782,000
Circuit Breakers 9,982,000
Miscellaneous Equipment 6,238,000
Transportation to Site included
11. Generating Voltage Equipment 62,390,000 1 62,390,000 65,509,000
Generator Buswork 37,421,000
Circuit Breakers 21,998,000
Current Limiting Reactors
Miscellaneous Equipment 2,971,000

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 3
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:36
Specialized Equipment

Item Cost Unit Cost Quantity Ref. Cost Est. Cost


Transportation to Site included
12. User-defined 0 0

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 4
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:36
Other Equipment

Unit Cost Quantity Ref. Cost Est. Cost


II Other Equipment 170,279,000 119,195,000
1. Pumps 52,218,000 36,553,000
Integral Feedwater Pump
HP Feedwater Pump 11,500,000 3 34,501,000 24,151,000
IP Feedwater Pump
LP Feedwater Pump
Condensate Forwarding Pump 379,950 2 759,900 532,000
Condenser C.W. Pump 5,387,000 2 10,774,000 7,542,000
Condenser Vacuum Pump
Treated Water Pump 216,650 1 216,650 151,650
Demin Water Pump 222,300 2 444,550 311,200
Raw Water Pump 1 206,600 1 206,600 144,600
Raw Water Pump 2 206,600 1 206,600 144,600
Raw Water Pump 3
GT Water Injection Pump
GT Evap Cooler Water Pump
Auxiliary Boiler Feedwater Pump
Fuel Oil Unloading Pump
Fuel Oil Forwarding Pump
Aux Cooling Water Pump (closed loop) 458,650 2 917,300 642,100
Diesel Fire Pump 3,090,000 1 3,090,000 2,163,000
Electric Fire Pump
Jockey Fire Pump 184,550 1 184,550 129,150
GT Inlet Air Chiller/Heater Water Pump
GT+Gen+Gear Lube Oil Coolant Pump
GT Gen+Gear Lube Oil Coolant Pump
GT Generator Cooling Pump
GT Chiller Coolant Pump
Fuel Compressor Coolant Pump
ST+Generator Lube Oil Coolant Pump
ST Generator Cooling Pump
Aux Cooling Water Pump (open loop) 458,650 2 917,300 642,100
2. Tanks 6 11,777,000 8,244,000
Fuel Oil
Hydrous Ammonia
Demineralized Water 1,863,000 1 1,863,000 1,304,000
Raw Water 1,863,000 1 1,863,000 1,304,000
Neutralized Water 1,399,000 1 1,399,000 979,400
Acid Storage 575,400 1 575,400 402,750

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 5
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:36
Other Equipment

Unit Cost Quantity Ref. Cost Est. Cost


Caustic Storage 575,400 1 575,400 402,750
Waste Water
Dedicated Fire Protection Water Storage 5,502,000 1 5,502,000 3,852,000
3. Cooling Tower 35,572,000 1 35,572,000 24,900,000
4. Auxiliary Heat Exchangers 1,829,000 1,280,000
Auxiliary Cooling Water Heat Exchanger 1,829,000 1 1,829,000 1,280,000
Auxiliary Cooling Tower
GT+Gen+Gear Lube Oil Fin Fan Cooler
GT Gen+Gear Lube Oil Fin Fan Cooler
GT Generator Fin Fan Cooler
GT Chiller Fin Fan Cooler
Fuel Compressor Fin Fan Cooler
ST+Generator Lube Oil Fin Fan Cooler
ST Generator Fin Fan Cooler
Miscellaneous Heat Exchangers
5. Feedwater Heater(s)
6. Auxiliary Boiler
7. Makeup Water Treatment System
8. Waste Water Treatment System
9. Bridge Crane(s) 2 14,668,000 10,268,000
Gas Turbine Crane 7,495,000 1 7,495,000 5,247,000
Steam Turbine Crane 7,173,000 1 7,173,000 5,021,000
10. Station/Instrument Air Compressors 1,063,000 2 2,126,000 1,488,000
11. Recip Engine Genset(s)
Emergency Generator
Black Start Generator
12. General Plant Instrumentation 8,478,000 1 8,478,000 5,935,000
13. Medium Voltage Equipment 25,998,000 1 25,998,000 18,198,000
Transformers 5,708,000
Circuit Breakers 396,550
Switchgear 9,316,000
Motor Control Centers 9,339,000
Miscellaneous 1,238,000
14. Low Voltage Equipment 9,505,000 1 9,505,000 6,653,000
Transformers 4,571,000
Circuit Breakers 2,218,000
Switchgear
Motor Control Centers 2,264,000
Miscellaneous 452,600
15. Miscellaneous Equipment 8,109,000 8,109,000 5,676,000

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 6
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:36
Other Equipment

Unit Cost Quantity Ref. Cost Est. Cost


16. User-defined 0 0

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 7
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:36
Civil

Material Labor Hours Labor Rate Unit Cost Quantity Ref. Cost Est. Cost
III Civil 284,028,000 160,027,000
1. Site Work 40,856,000 16,460 1,580 66,775,000 38,803,000
Site Clearing included included
Demolition included included
Culverts & Drainage included included
Erosion Control included included
Fencing, Controlled Access Gates included included
Finish Grading included included
Finish Landscaping included included
Material (Dirt, Sand, Stone) included included
Waste Material Removal included included
Obstacles R&R included included
Miscellaneous included included
2. Excavation & Backfill 13,393,000 7,510 1,580 3,330 7,580 m^3 25,225,000 14,296,000
Gas Turbine (1) 1,100,000 635 1,580 2,750 763 m^3 2,100,000 1,187,000
Steam Turbine (1) 511,500 292 1,580 3,160 308 m^3 972,000 550,100
Heat Recovery Boiler (1) 2,463,000 1,400 1,580 2,600 1,800 m^3 4,674,000 2,646,000
Water Cooled Condenser (1) 508,900 290 1,580 2,600 371 m^3 965,300 546,400
Cooling Tower 613,300 352 1,580 3,280 356 m^3 1,168,000 660,700
Air Cooled Condenser
Underground Piping 3,056,000 1,710 1,580 2,450 2,350 m^3 5,756,000 3,262,000
Switchyard 219,100 126 1,580 12,880 32.4 m^3 417,400 236,100
Other & Miscellaneous 4,921,000 2,700 1,570 5,740 1,600 m^3 9,173,000 5,208,000
3. Concrete 82,002,000 63,150 1,580 79,400 2,290 m^3 181,468,000 100,299,000
Gas Turbine (1) 15,819,000 11,370 1,580 75,550 446 m^3 33,727,000 18,744,000
Turbine + Generator Package 437 m^3
Inlet Filter 8.016 m^3
Steam Turbine (1) 9,262,000 7,350 1,580 104,000 200 m^3 20,836,000 11,489,000
Laydown pads: 1,317,000 1,010 1,580 22.54 m^3 2,904,000 1,606,000
Gas Turbine 818,400 621 1,580 111,400 16.13 m^3 1,796,000 994,000
Steam Turbine 498,900 386 1,580 172,800 6.41 m^3 1,108,000 611,800
Heat Recovery Boiler (1) 15,270,000 11,860 1,580 59,700 569 m^3 33,955,000 18,754,000
Water Cooled Condenser (1) 3,422,000 2,860 1,580 68,800 115 m^3 7,931,000 4,355,000
Cooling Tower 3,487,000 3,100 1,580 80,200 104 m^3 8,364,000 4,571,000
Air Cooled Condenser
Underground Piping: 632,400 553 1,580 10.41 m^3 1,503,000 822,400
Circulating Water 632,400 553 1,580 144,400 10.41 m^3 1,503,000 822,400
Miscellaneous
Makeup Water Treatment System

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 8
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Civil

Material Labor Hours Labor Rate Unit Cost Quantity Ref. Cost Est. Cost
Auxiliary Boiler (0)
Electrical Power Equipment 12,679,000 10,160 1,580 85,750 335 m^3 28,683,000 15,803,000
Inlet Chilling System (0)
Fuel Gas Compressor (2) 4,303,000 3,190 1,580 65,350 143 m^3 9,335,000 5,175,000
Pumps (7) 2,424,000 1,880 1,580 229,800 23.42 m^3 5,381,000 2,973,000
Auxiliary Heat Exchangers
Feedwater Heater(s) (0)
Station/Instrument Air Compressors (2) 760,600 574 1,580 275,400 6.047 m^3 1,665,000 921,800
Bridge Crane(s) elsewhere
Recip Engine Genset(s) (0)
Tanks: 3,212,000 2,760 1,580 78.7 m^3 7,554,000 4,139,000
Fuel Oil
Hydrous Ammonia
Demineralized Water 474,300 413 1,580 166,150 6.768 m^3 1,124,000 615,500
Raw Water 474,300 413 1,580 166,150 6.768 m^3 1,124,000 615,500
Neutralized Water 374,000 331 1,580 209,950 4.261 m^3 894,600 489,100
Acid Storage 162,650 149 1,580 329,650 1.205 m^3 397,050 216,500
Caustic Storage 162,650 149 1,580 329,650 1.205 m^3 397,050 216,500
Waste Water
Dedicated Fire Protection Water Storage 1,564,000 1,300 1,580 61,800 58.5 m^3 3,616,000 1,986,000
Switchyard 956,000 745 1,580 86,850 24.51 m^3 2,129,000 1,175,000
Miscellaneous 8,458,000 5,740 1,580 84,200 208 m^3 17,500,000 9,770,000
4. Roads, Parking, Walkways 9,237,000 787 1,680 10,560,000 6,629,000
Pavement, Curbing, Striping 6,679,000 475 1,580 1,850 4,010 m^2 7,428,000 4,695,000
Lighting 2,557,000 312 1,840 223,750 14 3,132,000 1,934,000
5. User-defined 0 0

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 9
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Mechanical

Material Labor Hours Labor Rate Unit Cost Quantity Ref. Cost Est. Cost
IV Mechanical 334,194,000 180,967,000
1. On-Site Transportation & Rigging 36,637,000 36,637,000 21,478,000
2. Equipment Erection & Assembly 21,299,000 72,950 1,800 152,642,000 75,904,000
Gas Turbine Package 5,371,000 19,780 1,800 40,969,000 1 40,969,000 20,311,000
Steam Turbine Package 2,897,000 10,670 1,800 22,101,000 1 22,101,000 10,957,000
HRSG 4,892,000 18,020 1,800 37,320,000 1 37,320,000 18,502,000
Condenser 621,400 2,290 1,800 4,740,000 1 4,740,000 2,350,000
Cooling Tower elsewhere elsewhere
Makeup Water Treatment System
Auxiliary Boiler
Electrical Power Equipment 2,324,000 8,560 1,800 17,725,000 8,787,000
Inlet Chilling System
Fuel Gas Compressor 185,300 546 1,800 1,168,000 2 2,336,000 1,170,000
Pumps 326,200 1,200 1,800 2,488,000 1,234,000
Tanks + Auxiliary Heat Exchangers 1,522,000 5,610 1,800 11,611,000 5,756,000
Feedwater Heater(s)
Station/Instrument Air Compressors 48,660 179 1,800 371,200 184,050
Bridge Crane(s) 134,450 495 1,800 1,026,000 508,400
Recip Engine Genset(s)
Miscellaneous 2,792,000 5,090 1,800 11,956,000 6,145,000
3. Piping 66,595,000 35,610 1,800 8,160 4,880 130,694,000 75,238,000
High Pressure Steam 7,208,000 2,740 1,800 138,300 87.78 m 12,140,000 7,196,000
Cold Reheat Steam
Hot Reheat Steam
Intermediate Pressure Steam
Low Pressure Steam
Other Steam
Circulating Water 8,252,000 1,880 1,800 70,350 166 m 11,641,000 7,171,000
Auxiliary Cooling Water 7,951,000 6,030 1,800 23,600 797 m 18,811,000 10,498,000
Feedwater 4,974,000 4,070 1,800 42,420 290 m 12,296,000 6,817,000
Other Water
GT Inlet Chilling/Heating System
Raw Water 1,804,000 2,030 1,800 12,570 434 m 5,456,000 2,943,000
Service Water 1,099,000 2,490 1,800 7,200 775 m 5,585,000 2,861,000
Waste Water elsewhere

Steam/Water Sampling elsewhere


Sanitary Water elsewhere
Vents

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 10
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Mechanical

Material Labor Hours Labor Rate Unit Cost Quantity Ref. Cost Est. Cost
Fuel Gas 9,099,000 5,030 1,800 48,570 374 m 18,149,000 10,418,000
Fuel Oil
Lube Oil 8,288,000 3,240 1,800 190,700 74.07 m 14,124,000 8,352,000
Compressed Air
GT Air Bleed
Service Air 736,900 1,870 1,800 7,060 582 m 4,107,000 2,090,000

Vacuum Air 598,700 488 1,800 41,410 35.66 m 1,477,000 819,000


Trim elsewhere
Chemical Feed
Nitrogen
Oxygen
Carbon Dioxide
Ammonia
Caustic elsewhere
Acid elsewhere
Boiler & Equipment Drain 612,900 139 1,800 8,910 96.93 m 863,200 532,000
Boiler Blowdown 742,500 588 1,800 18,580 96.93 m 1,801,000 1,001,000
Air Blowoff
Steam Blowoff 5,460,000 1,440 1,800 150,250 53.65 m 8,060,000 4,914,000
Chemical Cleaning
Heat Tracing
Fire Protection 5,123,000 1,080 1,800 10,420 678 m 7,067,000 4,376,000
Miscellaneous 4,646,000 2,480 1,800 26,770 341 m 9,118,000 5,249,000
4. Steel 9,166,000 2,810 1,800 217,700 65.33 tonne 14,221,000 8,347,000
Racks, Supports, Ladders, Walkways, Platforms 9,166,000 2,810 1,800 217,700 65.33 tonne 14,221,000 8,347,000
5. User-defined 0 0

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 11
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Electrical Assembly & Wiring

Material Labor Hours Labor Rate Unit Cost Quantity Ref. Cost Est. Cost
V Electrical 75,301,000 40,426,000
1. Controls 2,722,000 6,820 1,840 15,309,000 7,717,000
Gas Turbine Package 764,600 2,200 1,840 4,819,000 1 4,819,000 2,413,000
Steam Turbine Package 412,450 1,190 1,840 2,600,000 1 2,600,000 1,301,000
HRSG 696,500 2,000 1,840 4,390,000 1 4,390,000 2,198,000
Condenser 88,450 254 1,840 557,600 1 557,600 279,150
Cooling Tower elsewhere elsewhere
Makeup Water Treatment System
Auxiliary Boiler
Electrical Power Equipment
Inlet Chilling System
Fuel Gas Compressor 203,500 234 1,840 635,200 2 1,270,000 672,500
Pumps 179,100 515 1,840 1,129,000 565,200
Auxiliary Heat Exchangers
Feedwater Heater(s)
Station/Instrument Air Compressor 66,800 76.8 1,840 208,500 110,350
Bridge Crane(s) 107,650 124 1,840 336,000 177,850
Recip Engine Genset(s)
2. Assembly & Wiring 24,581,000 19,190 1,840 59,992,000 32,709,000
Switchgear 217,100 348 1,840 859,200 1 859,200 444,500
Motor Control Centers 270,400 922 1,840 131,400 15 1,971,000 979,300
Feeders 6,899,000 7,390 1,840 293,250 70 20,527,000 10,924,000
Medium/Low Voltage Cable Bus 3,360,000 1,970 1,840 388,100 18 6,986,000 3,897,000
Cable Tray 2,651,000 1,110 1,840 4,699,000 1 4,699,000 2,691,000
General Plant Instrumentation 3,902,000 1,300 1,840 27,720 227 6,292,000 3,665,000
Generator to Step-up Transformer Bus 1,299,000 622 1,840 1,224,000 2 2,447,000 1,387,000
Transformers 2,064,000 2,970 1,840 1,884,000 4 7,536,000 3,927,000
Circuit Breakers 1,658,000 1,590 1,840 917,500 5 4,587,000 2,462,000
Miscellaneous 2,261,000 990 1,840 4,087,000 1 4,087,000 2,332,000
3. User-defined 0 0

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 12
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Buildings

Area Cost/Unit Area Ref. Cost Est. Cost


VI Buildings 134,779,000 75,644,000
1. Turbine Hall 1176.5 m^2 76804.82 90,363,000 50,716,000
2. Administration, Control Room, Machine Shop / Warehouse 845.4 m^2 51437.44 43,487,000 24,407,000
3. Water Treatment System
4. Guard House 18.58 m^2 49950.81 928,100 520,900
5. User-defined 0 0

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 13
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Engineering & Plant Startup

Material Labor Hours Labor Rate Unit Cost Quantity Ref. Cost Est. Cost
VII Engineering & Startup 286,172,000 282,534,000
1. Engineering 245,029,000 245,029,000
2. Start-Up 10,392,000 7,690 4,000 41,143,000 41,143,000 37,506,000
3. User-defined 0 0

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 14
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Soft & Miscellaneous Costs

Ref. Cost Est. Cost


VIII Soft & Miscellaneous Costs
1. Contractor's Soft Costs 777,986,000 638,902,000
Contingency: 204,253,000 144,159,000
Labor 104,447,000 49,351,000
Specialized Equipment 73,983,000 77,682,000
Other Equipment 6,811,000 4,768,000
Commodity 19,013,000 12,358,000
Profit: 311,174,000 253,370,000
Labor 104,447,000 49,351,000
Specialized Equipment 172,626,000 181,257,000
Other Equipment 11,920,000 8,344,000
Commodity 22,182,000 14,418,000
Permits, Licenses, Fees, Miscellaneous 0 0
Bonds and Insurance 75,017,000 68,964,000
Spare Parts & Materials 0 0
Contractor's Fee 187,542,000 172,409,000
2. Owner's Soft Costs 407,594,000 367,838,000
Permits, Licenses, Fees, Miscellaneous 90,577,000 81,742,000
Land Cost 0 0
Utility Connection Cost 0 0
Legal & Financial Costs 90,577,000 81,742,000
Escalation and Interest During Construction 181,153,000 163,484,000
Spare Parts & Materials 0 0
Project Administration & Developer's Fee 45,288,000 40,871,000
3. Total of all user-defined costs displayed on each account 0 0

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 15
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Gasification Plant

Item Cost Unit Cost Quantity Ref. Cost Est. Cost


Gasification Plant 0 0
1. Gasification
Gasifier
Radiant Syngas Cooler
Convective Syngas Cooler
Slag & Process Water Handling
Feedstock Preparation
Receiving & storage
Grinding
Slurry preparation
Transportation to Site
2. Air Separation Unit
3. Gas Cleanup System
Syngas Scrubbers
COS Hydrolysis System
Low Temperature Gas Cooling
Acid Gas Removal
Sulphur Recovery
Clean Syngas Moisturization
Clean Syngas Preheater
Syngas energy recovery turbine
Transportation to Site
4. Gasification Plant Water Systems
5. Gasification Plant General Facilities
In-Plant Electrical Distribution
Switchyard
Buildings
Miscellaneous Common Utilities
6. User-defined 0 0

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 16
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Desalination Plant

Item Cost Unit Cost Quantity Ref. Cost Est. Cost


Desalination Plant 0 0
1. Desalination
Evaporators
Brine Heater
Deaerator
Pumps
Piping
Electrical & Controls
Intake System & Distillate Delivery
Engineering & Design
Platform/ladder/walkway
Miscellaneous
Transportation to Site
2. User-defined 0 0

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 17
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
CO2 Capture Plant

Item Cost Unit Cost Quantity Ref. Cost Est. Cost


CO2 Capture Plant 0 0
1. CO2 Capture (Physical Type)
Absorbers
CO2 Compressors
CO2 Flash Tanks
Heat Exchangers & Compressors
Water & Solvent Pumps
Piping
Electrical & Controls
Engineering & Design
Miscellaneous
Transportation to Site
2. User-defined 0 0

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 18
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Gas Turbine Data

Estimated Gas Turbine Data


Number of units 1

1. Nominal Gas Turbine Description & Performance Data (per unit)


Model GE 6111FA
Dry Low NOx Combustion System is Available Yes
Engine Specification is Currently Offered New from Manufacturer No
Generator Output 77200 kW
LHV Heat Rate @ Generator Terminals 10181 kJ/kWh
LHV Efficiency @ Generator Terminals 35.36 %
Compressor Inlet Airflow 748.5 t/h
Exhaust Temperature 600 C
Firing Temperature 1326.7 C
Compressor Pressure Ratio 15.5
Number of Shafts 1
Engine Output Shaft Speed 5,100 RPM
Engine Output Shaft Drives Through a Gear Box Yes
Gear Box Efficiency 98.5 %
Generator Efficiency 98.5 %
Gas Turbine Package Price, Reference basis 1,199,250,000 INR

2. Site Specific Gas Turbine Performance Data (per unit)


Generator Output 66390 kW
LHV Heat Rate @ Generator Terminals 10760 kJ/kWh
LHV Efficiency @ Generator Terminals 33.46 %
Compressor Inlet Airflow 685.7 t/h
Exhaust Temperature 621.9 C
Estimated Firing Temperature 1321.1 C
Compressor Pressure Ratio 14.49
Site Performance Data Computed Burning Gas Fuel
Site Performance Data Computed with Inlet Loss 10 millibar
Site Performance Data Computed with Exhaust Loss 25 millibar

3. Estimated Gas Turbine System Weights & Dimensions (per unit)


Engine Weight 60,350 kg
Gear Box Weight 39,860 kg
Generator Weight 149,700 kg
Inlet Filter Housing & Ductwork Weight 27,700 kg
Genset Foundation Length 30.48 m
Genset Foundation Width 4.572 m

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 19


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Gas Turbine Data

Estimated Gas Turbine Data

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 20


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated HRSG Data

Estimated HRSG Data


Number of Units 1

1. HRSG System Summary


Overall Length 27.4 m
Overall Width 4.3 m
Overall Height 14.2 m
Overall Weight:
- Round to Square 10,790 kg
- Inlet Transition Duct 37,000 kg
- Main HRSG Section 417,800 kg
Total Weight (dry) 465,600 kg
Total Weight (wet) 491,200 kg
Overall heat transfer surface area 26013 m^2
- Economiser 14018 m^2
- Evaporator 8515 m^2
- Superheater 3479 m^2
Total number of tubes 2,110

Total HRSG Cost, Reference Basis 336,828,000 INR


Includes:
- Main Stack 66,503,000 INR
- Deaerator

2. GT-to-Ductwork Transition
Length 5.8 m
Weight 10,790 kg
Height 3.1 m

3. Bypass Duct, Stack, and Damper


None

4. Ductwork-to-HRSG Transition
Length 8.2 m
Inlet Width 3.1 m
Inlet Height 3.1 m
Outlet Width 4.3 m
Outlet Height 14.2 m
Weight 37,000 kg

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 21


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated HRSG Data

Estimated HRSG Data


5. Main HRSG Section
Length 13.4 m
Width 4.3 m
Height 14.2 m
Weight:
- Heat Transfer Tubing 131,300 kg
- Headers, Tube sheets 19,700 kg
- Drums 53,250 kg
- Interconnecting Piping & Support 17,320 kg
- Skin & Structure 54,400 kg
- Liner & Insulation 18,730 kg
- Main Stack 97,350 kg
- Platforms, Walkways, and Ladders 11,350 kg
- Miscellaneous 14,440 kg
Total 417,800 kg

Main Stack:
- Diameter 3.7 m
- Height 60 m
- Thickness 12.7 mm
- Weight 97,350 kg

6. HP Drum
Length 7.4 m
Outer Diameter 2.032 m
Drum Thickness 148 mm
Weight (dry) 44,840 kg
Weight (wet) 51,600 kg

7. IP Drum
None

8. LP Drum
Length 7.5 m
Outer Diameter 2.177 m
Drum Thickness 21.35 mm
Weight (dry) 8,390 kg
Weight (wet) 19,050 kg

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 22


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Steam Turbine Data

Estimated Steam Turbine Data


Number of Units 1

1. Steam Turbine Description


Nameplate Capacity 40.47 MVA
Power Factor 0.9
Steam Turbine Type Condensing, Non-Reheat
Nameplate Throttle Pressure 115.5 bar
Nameplate Throttle Temperature 540 C
Nameplate Throttle Massflow 110.6 t/h
Exhaust End Type Down Draft
Number of LPT Exhaust Annuli 1
Last Stage Bucket Length 534.6 mm
Last Stage Pitch Diameter 1843.3 mm
Number of Ports 0
Number of Auto-Extraction Ports 0

2. Estimated Weights, Dimensions & Cost


Steam Turbine Length 5.5 m
Steam Turbine Width 3.8 m
Steam Turbine Weight 62,950 kg

Generator Length (Including Exciter) 7.7 m


Generator Width 2.9 m
Generator Weight 74,950 kg

Overall ST and Generator Length 13.2 m


Overall ST and Generator Width 3.8 m
Overall ST and Generator Weight 137,900 kg

Equipment Cost per Unit, Reference Basis 552,511,000 INR

Foundation Length 15 m
Foundation Width 4.9 m
Foundation Concrete per Unit 200.4 m^3

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 23


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Condenser Data

Estimated Condenser Data


Number of Units 1
Condenser Type Shell & Tube
Condenser Cost (per unit), Reference Basis 40,097,000 INR

1. Condenser Tube Description (per unit)


Effective Surface Area 2,750 m^2
Number of Condenser Passes 2
Tube Material Stainless Steel (304)
Number of Tubes 3833
Tube Length 9.0 m
Tube Outside Diameter (O.D.) 25.4 mm
Tube Inside Diameter (I.D.) 23.98 mm
Tube Wall Thickness 0.7112 mm
Tube Weight, dry 15,260 kg
Tube Pitch 40.64 mm

2. Condenser Shell Description (per unit)


Shell Material Carbon Steel
Nominal Shell Thickness 12.7 mm
Number Tube Support Plates 13
Tube Support Plate Spacing 0.64 m
Hotwell Depth 0.35 m
Total Dry Weight 54,650 kg
Overall Footprint Area 32.7 m^2
Overall Length 11.2 m
Overall Width 2.9 m
Overall Height 4.7 m

3. Condenser Operating Parameters (per unit)


Non-Condensible Removal System SJAE
Water Depth in Hotwell 0.35 m
Volume Water Stored in Hotwell 9,300 l
Total Operating (Wet) Weight (Excluding Vacuum Forces) 79,500 kg

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 24


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Cooling Tower Data

Estimated Cooling Tower Data


Type: Crossflow, Film Fill
Structure: Wood (Douglas Fir)
Total Number of Cells 4
Number of Banks 1
Total Cost, Reference Basis 35,572,000 INR

1. Estimated Major Dimensions


Length per Bank 27.66 m
Length per Cell 6.915 m
Width at Top of Cell 6.971 m
Width at Bottom of Cell 4.969 m
Height 7.664 m
- Cell Height 6.004 m
- Fan Stack Height 1.66 m
Basin Area 188 m^2
Fan Diameter 4.61 m

2. Weight & Miscellaneous


Operating Water Level in Collection Basin 1219.2 mm
Wet Operating Weight (excluding basin water) 63,550 kg
Basin Water Weight 229,150 kg
Total Operating Weight 292,650 kg

3. Fan Design
Single-Speed, Fixed-Pitch
Flow Coefficient 0.18
Static Pressure Rise Coefficient 0.075
Tip Diameter 4.61 m
Hub Diameter 1.33 m
RPM 241.2 RPM
Tip Speed 58.53 m/s
Air Velocity (at throat) 10.54 m/s
Static Pressure Rise 1.39 millibar
Dynamic Pressure 0.6007 millibar
Total Pressure Rise 1.991 millibar
Fan Power Consumed (per fan) 44.55 kW

4. Wet Section Fill (per cell)


Height 6.087 m

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 25


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Cooling Tower Data

Estimated Cooling Tower Data


Width 6.915 m
Depth 1.844 m
Volume 155.2 m^3
Surface Area 25467 m^2

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 26


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Pump Data

Estimated Pump Data


1. Integral Feedwater Pump (P29)
Number of Pumps per HRSG None

2. HP Feedwater Pump (P1)


Number of Pumps per HRSG 3 - 50%
Nameplate Flow (each) (nominal) 1135.6 lpm
Nameplate Head (nominal) 1524.018 m
Nameplate Speed 3,000 RPM
Baseplate Length (each) 2.7 m
Baseplate Width (each) 0.97 m
Pump Weight (each) 1,320 kg
Motor Weight (each) 1,410 kg
Motor Nameplate Shaft Power (each) (nominal) 372.9 kW
Mechanical Installation Labor (each) 206 Labor Hours
Pump Cost, Reference Basis (each) 9,884,000 INR
Motor Cost, Reference Basis (each) 1,616,000 INR

3. IP Feedwater Pump (P2)


Number of Pumps per HRSG None

4. LP Feedwater Pump (P3)


Number of Pumps per HRSG None

5. Condensate Forwarding Pump (P6)


Number of Pumps per Condenser 2 - 100%
Nameplate Flow (each) (nominal) 2649.8 lpm
Nameplate Head (nominal) 45.72055 m
Nameplate Speed 1,500 RPM
Baseplate Length (each) 0.84 m
Baseplate Width (each) 0.84 m
Pump Weight (each) 259 kg
Motor Weight (each) 144 kg
Motor Nameplate Shaft Power (each) (nominal) 19.39 kW
Mechanical Installation Labor (each) 76 Labor Hours
Pump Cost, Reference Basis (each) 269,450 INR
Motor Cost, Reference Basis (each) 110,550 INR

6. Condenser C.W. Pump (P4)


Number of Pumps per Condenser 2 - 50%

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 27


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Pump Data

Estimated Pump Data


Nameplate Flow (each) (nominal) 60567 lpm
Nameplate Head (nominal) 18.28822 m
Nameplate Speed 600 RPM
Baseplate Length (each) 1.4 m
Baseplate Width (each) 1.4 m
Pump Weight (each) 929 kg
Motor Weight (each) 848 kg
Motor Nameplate Shaft Power (each) (nominal) 186.4 kW
Mechanical Installation Labor (each) 157 Labor Hours
Pump Cost, Reference Basis (each) 4,194,000 INR
Motor Cost, Reference Basis (each) 1,193,000 INR

7. Condenser Vacuum Pump (P7)


Number of Pumps per Condenser None

8. Treated Water Pump (P11)


Number of Pumps per Plant 1 - 100%
Nameplate Flow (each) (nominal) 208.2 lpm
Nameplate Head (nominal) 60.96074 m
Nameplate Speed 3,000 RPM
Baseplate Length (each) 0.89 m
Baseplate Width (each) 0.31 m
Pump Weight (each) 80.57 kg
Motor Weight (each) 24.54 kg
Motor Nameplate Shaft Power (each) (nominal) 2.051 kW
Mechanical Installation Labor (each) 49 Labor Hours
Pump Cost (Incl. Motor), Reference Basis (each) 198,200 INR

9. Demin Water Pump (P23)


Number of Pumps per Plant 2 - 100%
Nameplate Flow (each) (nominal) 170.3 lpm
Nameplate Head (nominal) 83.82101 m
Nameplate Speed 3,000 RPM
Baseplate Length (each) 0.92 m
Baseplate Width (each) 0.32 m
Pump Weight (each) 88 kg
Motor Weight (each) 28.96 kg
Motor Nameplate Shaft Power (each) (nominal) 2.424 kW
Mechanical Installation Labor (each) 50 Labor Hours
Pump Cost (Incl. Motor), Reference Basis (each) 200,550 INR

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 28


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Pump Data

Estimated Pump Data

10. Raw Water Pump 1 (P26)


Number of Pumps per Plant 1 - 100%
Nameplate Flow (each) (nominal) 208.2 lpm
Nameplate Head (nominal) 53.34065 m
Nameplate Speed 3,000 RPM
Baseplate Length (each) 0.85 m
Baseplate Width (each) 0.29 m
Pump Weight (each) 71.21 kg
Motor Weight (each) 20.65 kg
Motor Nameplate Shaft Power (each) (nominal) 1.678 kW
Mechanical Installation Labor (each) 47 Labor Hours
Pump Cost (Incl. Motor), Reference Basis (each) 191,000 INR

11. Raw Water Pump 2 (P27)


Number of Pumps per Plant 1 - 100%
Nameplate Flow (each) (nominal) 208.2 lpm
Nameplate Head (nominal) 53.34065 m
Nameplate Speed 3,000 RPM
Baseplate Length (each) 0.85 m
Baseplate Width (each) 0.29 m
Pump Weight (each) 71.21 kg
Motor Weight (each) 20.65 kg
Motor Nameplate Shaft Power (each) (nominal) 1.678 kW
Mechanical Installation Labor (each) 47 Labor Hours
Pump Cost (Incl. Motor), Reference Basis (each) 191,000 INR

12. Raw Water Pump 3 (P28)


Number of Pumps per Plant None

13. Auxiliary Boiler Feedwater Pump (P5)


Number of Pumps per Auxiliary Boiler None

14. Fuel Oil Unloading Pump (P8)


Number of Pumps per Plant None

15. Fuel Oil Forwarding Pump (P9)


Number of Pumps per Plant None

16. Aux Cooling Water Pump (closed loop) (P10)

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 29


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Pump Data

Estimated Pump Data


Number of Pumps per Plant 2 - 100%
Nameplate Flow (each) (nominal) 4164 lpm
Nameplate Head (nominal) 27.43233 m
Nameplate Speed 1,500 RPM
Baseplate Length (each) 1.4 m
Baseplate Width (each) 0.50 m
Pump Weight (each) 262 kg
Motor Weight (each) 143 kg
Motor Nameplate Shaft Power (each) (nominal) 19.39 kW
Mechanical Installation Labor (each) 76 Labor Hours
Pump Cost, Reference Basis (each) 349,300 INR
Motor Cost, Reference Basis (each) 109,350 INR

17. Diesel Fire Pump (P12)


Number of Pumps per Plant 1 - 100%
Nameplate Flow (each) (nominal) 5678 lpm
Nameplate Head (nominal) 76.20093 m
Baseplate Length (each) 1.9 m
Baseplate Width (each) 0.69 m
Pump Unit Weight (each) 1,440 kg
Engine Nameplate Shaft Power (each) 82.03 kW
Mechanical Installation Labor (each) 43 Labor Hours
Pump Cost (Incl. Engine), Reference Basis (each) 3,090,000 INR

18. Electric Fire Pump (P13)


Number of Pumps per Plant None

19. Jockey Fire Pump (P14)


Number of Pumps per Plant 1 - 100%
Nameplate Flow (each) (nominal) 170.3 lpm
Nameplate Head (nominal) 38.10046 m
Nameplate Speed 3,000 RPM
Baseplate Length (each) 0.75 m
Baseplate Width (each) 0.26 m
Pump Weight (each) 52.71 kg
Motor Weight (each) 15.19 kg
Motor Nameplate Shaft Power (each) (nominal) 1.119 kW
Mechanical Installation Labor (each) 42 Labor Hours
Pump Cost (Incl. Motor), Reference Basis (each) 173,000 INR

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 30


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Pump Data

Estimated Pump Data


20. GT Inlet Air Chiller/Heater Water Pump (P15)
Number of Pumps per GT None

21. GT+Gen+Gear Lube Oil Coolant Pump (P16)


Number of Pumps per GT+Gen+Gear Lube Oil None

22. GT Gen+Gear Lube Oil Coolant Pump (P17)


Number of Pumps per GT Gen+Gear Lube Oil None

23. GT Generator Cooling Pump (P18)


Number of Pumps per GT Generator None

24. GT Chiller Coolant Pump (P19)


Number of Pumps per GT Chiller None

25. Fuel Compressor Coolant Pump (P20)


Number of Pumps per Fuel Compressor None

26. ST+Generator Lube Oil Coolant Pump (P21)


Number of Pumps per ST+Generator Lube Oil None

27. ST Generator Cooling Pump (P22)


Number of Pumps per ST Generator None

28. Aux Cooling Water Pump (open loop) (P30)


Number of Pumps per Plant 2 - 100%
Nameplate Flow (each) (nominal) 4164 lpm
Nameplate Head (nominal) 27.43233 m
Nameplate Speed 1,500 RPM
Baseplate Length (each) 1.4 m
Baseplate Width (each) 0.50 m
Pump Weight (each) 262 kg
Motor Weight (each) 143 kg
Motor Nameplate Shaft Power (each) (nominal) 19.39 kW
Mechanical Installation Labor (each) 76 Labor Hours
Pump Cost, Reference Basis (each) 349,300 INR
Motor Cost, Reference Basis (each) 109,350 INR

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 31


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Tank Data

Estimated Tank Data Number Volume [l] Diameter [m] Height [m]
Demineralized Water 1 52,550 3.3 6.3
Raw Water 1 52,550 3.3 6.3
Neutralized Water 1 26,270 2.5 5.3
Acid 1 3,150 1.2 2.7
Caustic 1 3,150 1.2 2.7
Fire Protection 1 681,400 9.9 8.8

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 32


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Piping Data

Estimated Piping Data ID & No. Nom. D [mm] Length [m] Schedule Material Fittings M [t/h] Nom. Flow Nom. Vel. [m/s]
1. High Pressure Steam Piping
HPB to HPT HP0 x 1 158.1 87.78 custom P-22 8 110.6 47.88

2. Circulating Water Piping


Main Circulating Water CW0 x 1 914.4 165.5 150psi Ductile iron 12 6249 105032 lpm 2.451

3. Auxiliary Cooling Water Piping


Main Auxiliary CW CW1 x 1 152.4 193.9 40 A-106 20 232.6 3883 lpm 4.572
CW for GT+Gen+Gear Lube Oil Cooler CW2 x 1 203.2 189.3 40 A-106 20 197.3 3294 lpm 2.286
CW for Fuel Compressor CW6 x 2 38.1 189.3 80 A-106 20 7.758 129.5 lpm 2.286
CW for ST+Generator Lube Oil Cooler CW7 x 1 63.5 35.36 40 A-106 20 19.74 329.6 lpm 2.286

4. Feedwater Piping
Condensate FW1 x 1 152.4 114 40 A-106 14 110.6 1860.2 lpm 2.286
Makeup from Water Treatment System FW2 x 1 50.8 110.6 40 TP316 14 11.72 195.6 lpm 2.286
Feedwater to Boiler FW3 x 1 152.4 65.23 40 TP316 14 111.7 1935.4 lpm 2.286

5. Raw Water Piping


Raw Water RW0 x 1 50.8 434 40 A-106 73 11.72 195.6 lpm 2.286

6. Service Water Piping


Service Water SW0 x 1 25.4 775.4 80 A-106 193 NA NA NA

7. Fuel Gas Piping


Gas Pipe from Metering Station to Compressor GF0 x 1 203.2 283.8 40 A-106 18 15.43 23538 std.m³/hr 24.38
Gas Pipe from Compressor to GT1 GFGT1 x 1 152.4 89.92 40 TP316 10 15.43 23538 std.m³/hr 24.38

8. Lube Oil Piping


GT+Gen+Gear Lube Oil OIL1 x 1 254 17.37 40 TP316 16 142.1 2697.7 lpm 1.219
ST+Generator Lube Oil OIL3 x 1 76.2 56.69 40 TP316 16 14.22 269.9 lpm 1.219

9. Service Air Piping


Service Air SERVA x 1 25.4 581.6 80 A-106 145 0.1509 2.124 std.m³/min 45.72

10. Vacuum Air Piping


Condenser Air Removal CAR0 x 1 76.2 35.66 80 A-106 16 NA NA NA

11. Boiler & Equipment Drain Piping


Boiler & Equipment Drain Piping BEDR x 1 101.6 96.93 350psi Ductile iron 8 NA NA NA

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 33


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Piping Data

Estimated Piping Data ID & No. Nom. D [mm] Length [m] Schedule Material Fittings M [t/h] Nom. Flow Nom. Vel. [m/s]

12. Boiler Blowdown Piping


Boiler Blowdown Piping BLDN x 1 88.9 96.93 40 A-106 8 NA NA NA

13. Steam Blowoff Piping


Steam Blow Piping from HRSG & ST STBL x 2 203.2 26.82 40 A-106 12 NA NA

14. Fire Protection Piping


Main Fire Protection FP0 x 1 152.4 339.2 350psi Ductile iron 30 340.5 5678 lpm 9.144
Miscellaneous Fire Protection FP1 x 1 76.2 339.2 350psi Ductile iron 30 170.3 2839.1 lpm 9.144

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 34


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Miscellaneous Equipment Data

Estimated Miscellaneous Equipment Data


1. Fuel Gas Compressor
Number of Fuel Compressors 2 - 100%
Compressor type Reciprocating
Capacity (each) 21243 m³/h
Motor Power (each) (nominal) 820 kW
Weight 34,340 kg
Installation Labor (each) 546 Labor Hours
Equipment Cost, Reference Basis, (each) 47,419,000 INR
Foundation Concrete (each) 71.4 m^3
Foundation Labor (each) 1,600 Labor Hours

2. Air Compressor
Number of Air Compressors 2 - 100%
Capacity (each) 127 m³/h
Motor Power (each) 17.15 kW
Weight 1,440 kg
Installation Labor (each) 128 Labor Hours
Equipment Cost, Reference Basis, (each) 1,063,000 INR
Foundation Concrete (each) 3.023 m^3
Foundation Labor (each) 287 Labor Hours

3. Auxiliary Boiler & Stack None

4. Emergency Generator None

5. Black Start Generator None

6. Feedwater Heater None

7. Inlet Chilling System None

8. Auxiliary Heat Exchanger


Number of Cells 1
Capacity (each) 2,430 kW
Installation Labor (each) 44.2 Labor Hours
Equipment Cost, Reference Basis, (each) 1,829,000 INR

9. Bridge Crane (for GT)


Number of Cranes 1

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 35


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Miscellaneous Equipment Data

Estimated Miscellaneous Equipment Data


Span 9.1 m
Capacity 14.29 Ton
Crane Weight 10,890 kg
Hoist Motor Power 26.1 kW
Bridge Motors 2 - 1.864 kW
Trolley Motor Power 1.678 kW
Installation Labor 338 Labor Hours
Crane & Support Cost, Reference Basis, (each) 7,495,000 INR

10. Bridge Crane (for ST)


Number of Cranes 1
Span 6.1 m
Capacity 15.18 Ton
Crane Weight 8,730 kg
Hoist Motor Power 26.1 kW
Bridge Motors 2 - 1.864 kW
Trolley Motor Power 1.678 kW
Installation Labor 281 Labor Hours
Crane & Support Cost, Reference Basis, (each) 7,173,000 INR

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 36


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Site Plan Data

Estimated Site Plan Data


1. Site Plot Plan
Length 158 m
Width 109 m
Area 1.727 hectare

2. Turbine Hall
Area 1,180 m^2

3. Switchyard
Length 64.6 m
Width 41.3 m
Area 2,670 m^2

4. Administration, Shop & Warehouse Building


Length 32.5 m
Width 13 m
Area 845 m^2
Number of Floors 2

5. Road
Length 413 m
Width 7.6 m
Area 3,150 m^2

6. Parking Lot
Number of Parking Spaces 16
Total Width 48.8 m
Depth of Parking Space 6.1 m
Total Area 297 m^2

7. Walkways
Area 863 m^2

8. Guard House
Area 18.58 m^2

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 37


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Electric Load Data

Estimated Electric Load Data Number Nameplate kW Nominal kW Nominal kW Nominal kWe Nominal kWe Voltage Heat Balance
in plant (each) Operating Standby Operating Standby Aux. kWe
1. Pump Motors
HP Feedwater Pump 3 373 746 373 800 400 6600 V 702.4
Condensate Forwarding Pump 2 19.39 19.39 19.39 20 20 430 V 18.72
Condenser C.W. Pump 2 186 372 0 400 0 6600 V 378
Treated Water Pump 1 2.051 2.051 0 2.75 0 430 V 2.75
Demin Water Pump 2 2.424 2.424 2.424 3 3 430 V 3
Raw Water Pump 1 1 1.678 1.678 0 2.25 0 430 V 2.25
Raw Water Pump 2 1 1.678 1.678 0 2.25 0 430 V 2.25
Aux Cooling Water Pump (closed loop) 2 19.39 19.39 19.39 21 21 430 V 21
Jockey Fire Pump 1 1.119 1.119 0 1.25 0 430 V 1.25
Aux Cooling Water Pump (open loop) 2 19.39 19.39 19.39 21 21 430 V 21

2. Auxiliary Cooling Fan Motors

3. Cooling Tower Fan Motors


Main Cooling Tower Fan 4 48.47 193.88 0 200 0 430 V 178.2

4. Fuel Gas Compressor Motors


Fuel Compressor 2 820 820 820 900 900 6600 V 838

5. Air Compressor Motors


Station Air Compressor 2 17.15 17.15 17.15 19 19 430 V 19

6. Water Treatment System Motors


Misc. Makeup Water Auxiliary Loads 18 2.051 12.306 24.612 15 30 430 V 15

7. Bridge Crane Motors


GT bridge crane hoist motor 1 26.1 0 26.1 0 28 430 V 0
GT bridge crane bridge motor 2 1.864 0 3.728 0 5 430 V 0
GT bridge crane trolley motor 2 1.678 0 3.356 0 4.5 430 V 0
ST bridge crane hoist motor 1 26.1 0 26.1 0 28 430 V 0
ST bridge crane bridge motor 2 1.864 0 3.728 0 5 430 V 0
ST bridge crane trolley motor 2 1.678 0 3.356 0 4.5 430 V 0

8. GT Auxiliary Loads
GT Frame Blower Motor 2 48.47 96.94 0 100 0 430 V 100
GT Lube Oil Pumps 2 52.2 52.2 52.2 55 55 430 V 55
GT HVAC 6 9.694 38.776 19.388 44 22 430 V 44

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 38


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Electric Load Data

Estimated Electric Load Data Number Nameplate kW Nominal kW Nominal kW Nominal kWe Nominal kWe Voltage Heat Balance
in plant (each) Operating Standby Operating Standby Aux. kWe
Misc. GT Aux Loads 18 8.203 147.654 0 154.404 0 430 V 154.4

9. ST Auxiliary Loads
ST Lube Oil Pumps 2 52.2 52.2 52.2 55 55 430 V 55
Misc. SC Aux Loads 18 3.729 67.122 0 74.124 0 430 V 74.13

10. Miscellaneous Plant Loads


HVAC Loads 1 26.1 26.1 0 26 0 430 V 26
Lighting Loads 1 44.74 44.74 0 45 0 430 V 45
Misc. Plant Aux Loads 15 3.356 50.34 0 56.805 0 430 V 50.54

Total Plant Motors & Loads 118 3,760 1,990 3,020 1,620 2806.9
Total 6600V Motors & Loads 2,100 1,300
Total 430V Motors & Loads 918 321

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 39


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Water Treatment System Data

Estimated Water Treatment System Data


1. Clarifier-Reactivator None

2. Pressure Filter None

3. Softener None

4. Reverse Osmosis System None

5. Two-Bed Demineralizer None

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 40


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Main Electrical Data

Estimated Main Electrical Data


1. Gas Turbine Step-up Transformer
Count 1
Nominal Rating 92.64 MVA
Cooling OA/FA/FA
Configuration Circuit Breaker Connected
High-side Voltage 110 kV
Low-side Voltage 11.5 kV
Length 7.425 m
Width 5.237 m
Weight 109,900 kg
Unit Mechanical Installation hours 1,730 hours
Unit Electrical Installation hours 1,730 hours
Unit Reference Cost 65,754,000 INR

2. Steam Turbine Step-up Transformer


Count 1
Nominal Rating 40.47 MVA
Cooling OA/FA/FA
Configuration Circuit Breaker Connected
High-side Voltage 110 kV
Low-side Voltage 11.5 kV
Length 4.978 m
Width 3.946 m
Weight 60,550 kg
Unit Mechanical Installation hours 924 hours
Unit Electrical Installation hours 924 hours
Unit Reference Cost 49,028,000 INR

3. Medium Voltage Step-down Transformer


Count 1
Nominal Rating 3.778 MVA
High-side Voltage 11.5 kV
Low-side Voltage 6.6 kV
Length 2.266 m
Width 1.813 m
Weight 7,330 kg
Unit Mechanical Installation hours 184 hours
Unit Electrical Installation hours 184 hours
Unit Reference Cost 5,708,000 INR

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 41


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Main Electrical Data

Estimated Main Electrical Data

4. Low Voltage Step-down Transformer


Count 1
Nominal Rating 1.376 MVA
High-side Voltage 11.5 kV
Low-side Voltage 0.43 kV
Length 2.173 m
Width 1.739 m
Weight 5,220 kg
Unit Mechanical Installation hours 131 hours
Unit Electrical Installation hours 131 hours
Unit Reference Cost 4,571,000 INR

5. Gas Turbine Generator Circuit Breaker


Count 1
Voltage 11.5 kV
Amperage 4,650 Amps
Unit Mechanical Installation hours 214 hours
Unit Electrical Installation hours 429 hours
Unit Reference Cost 19,333,000 INR

6. Steam Turbine Generator Circuit Breaker


Count 1
Voltage 11.5 kV
Amperage 2,030 Amps
Unit Mechanical Installation hours 174 hours
Unit Electrical Installation hours 348 hours
Unit Reference Cost 2,665,000 INR

7. Utility Interconnect Circuit Breaker


Count 1
Voltage 110 kV
Amperage 672 Amps
Unit Mechanical Installation hours 125 hours
Unit Electrical Installation hours 249 hours
Unit Reference Cost 9,982,000 INR

8. Auxiliary Bus Feeder Circuit Breaker


Count 0

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 42


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Main Electrical Data

Estimated Main Electrical Data


9. Medium Voltage Circuit Breaker
Count 1
Voltage 6.6 kV
Amperage 330 Amps
Unit Mechanical Installation hours 111 hours
Unit Electrical Installation hours 221 hours
Unit Reference Cost 396,550 INR

10. Low Voltage Circuit Breaker


Count 1
Voltage 0.43 kV
Amperage 1,850 Amps
Unit Mechanical Installation hours 170 hours
Unit Electrical Installation hours 340 hours
Unit Reference Cost 2,218,000 INR

11. Generator to Step-up Transformer Bus


Gas Turbine Bus Type Segregated phase bus
Number generators 1
Length (per generator) 56.05 m
Mechanical installation hours (per generator) 689 hours
Electrical installation hours (per generator) 344 hours
Reference Cost (per generator) 25,304,000 INR
Steam Turbine Bus Type Non-segregated phase bus
Number generators 1
Length (per generator) 66.9 m
Mechanical installation hours (per generator) 556 hours
Electrical installation hours (per generator) 278 hours
Reference Cost (per generator) 12,118,000 INR

12. Plant Buswork


Low Voltage
Total length (all runs) 1,730 m
Total Electrical Installation hours 1,630 hours
Total Reference Equipment Cost 2,852,000 INR
Medium Voltage
Total length (all runs) 494 m
Total Electrical Installation hours 331 hours
Total Reference Equipment Cost 751,700 INR

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 43


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Main Electrical Data

Estimated Main Electrical Data


13. Switch Gear
Low Voltage
Number sections in plant 0
Medium Voltage
Number sections in plant 1
Total weight 1,350 kg
Total Mechanical Installation hours 104 hours
Total Electrical Installation hours 348 hours
Total Reference Equipment Cost 9,316,000 INR

14. Motor Control Centers


Low Voltage
Number sections in plant 12
Total number of starters 63
Total load on all starters 580 kW
Total weight 5,440 kg
Total Mechanical Installation hours 195 hours
Total Electrical Installation hours 650 hours
Total Reference Equipment cost 2,264,000 INR
Medium Voltage
Number sections in plant 3
Total number of starters 7
Total load on all starters 3,130 kW
Total weight 4,210 kg
Total Mechanical Installation hours 81.39 hours
Total Electrical Installation hours 271 hours
Total Reference Equipment cost 9,339,000 INR

15. Motor & Load Feeders


Low Voltage
Number runs in plant 63
Total length (all runs) 7,720 m
Total Electrical Installation hours 6,120 hours
Total Reference Equipment Cost 5,462,000 INR
Medium Voltage
Number runs in plant 7
Total length (all runs) 904 m
Total Electrical Installation hours 1,270 hours
Total Reference Equipment Cost 1,939,000 INR

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 44


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Main Electrical Data

Estimated Main Electrical Data

16. Cable Tray


Total length (all runs) 905 m
Total Mechanical Installation hours 3,170 hours
Total Electrical Installation hours 1,110 hours
Total Reference Equipment Cost 2,651,000 INR

17. General Plant Instrumentation


Instrument Count 69.19
Total Electrical Installation hours 1,300 hours
Total Reference Equipment Cost 8,478,000 INR

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 45


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Chiller System Data

Estimated Chiller System Data


1. GT Inlet Chilling System None

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 46


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Gasifier Data

Estimated Gasifier Data


1. Gasifier None

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 47


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Desalination Plant Data

Estimated Desalination Plant Data


1. Desalination Plant None

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 48


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Air Separation Unit Data

Estimated Air Separation Unit Data


1. Air Separation System None

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 49


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated Gas Cleanup System Data

Estimated Gas Cleanup System Data


1. Gas Cleanup System None

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 50


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Estimated CO2 Capture Data

Estimated CO2 Capture Data


1. CO2 Capture Plant None

PEACE/GT PRO 20.0 Thermoflow, Inc. Page: 51


C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Financial Summary

Financial Summary
Caution! These results are based on a single set of nameplate plant
performance data applied for user-input number of operating hours per year.
Annual Electricity Exported 792 10^6 kWh
Annual Steam Exported 0 TJ
Annual Fuel Imported 5,790 TJ LHV
Annual Water Imported 882.7 10^6 l
Annual CO2 Emission 323.9 ktonne
Annual Desal Water Exported 0 MM imperial gal.
Annual Hydrogen Exported 0 TJ LHV
Annual Syngas Exported 0 TJ LHV
Annual CO2 Captured 0 ktonne
Annual CO2 Capture Solvent Consumed 0 ktonne
Total Investment 4,454,926,000 INR
Specific Investment 45568 INR per kW
Initial Equity 1,336,478,000 INR
Cumulative Net Cash Flow 7,881,522,000 INR
Internal Rate of Return on Investment (ROI) 11.351 %
Internal Rate of Return on Equity (ROE) 18.161 %
Years for Payback of Equity 6.54 years
Net Present Value 333,689,000 INR
Break-even Electricity Price @ Input Fuel Price (i.e. Levelised Cost of Electricity) 2.395 INR/kWhr
Break-even Fuel LHV Price @ Input Electricity Price 224.2 INR/GJ

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 52
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Cash Flow INR

Cash Flow INR 2011 (1) 2012 (2) 2013 (3) 2014 (4) 2015 (5) 2016 (6) 2017 (7) 2018 (8) 2019 (9) 2020 (10)
Escalators
Inflation 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045
Fuel 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045
Steam 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045
Electricity 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045
Imported Water 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045
CO2 Emission Penalty 0 0 0 0 0 0 0 0 0 0
Desal Water 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045
H2 from Syngas 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045
Prices
Electricity, INR per kWh 2.475 2.586 2.703 2.824 2.951 3.084 3.223 3.368 3.52 3.678
Fuel - Gas Turbine, INR/GJ 213.3 222.9 232.9 243.4 254.3 265.8 277.7 290.2 303.3 316.9
Fuel - Duct Burner, INR/GJ 213.3 222.9 232.9 243.4 254.3 265.8 277.7 290.2 303.3 316.9
Fuel - Gasifier, INR/GJ 53.32 55.72 58.22 60.84 63.58 66.44 69.43 72.56 75.82 79.23
Steam, INR/GJ 213.3 222.9 232.9 243.4 254.3 265.8 277.7 290.2 303.3 316.9
Imported Water, INR/m^3 11.89 12.42 12.98 13.57 14.18 14.81 15.48 16.18 16.91 17.67
CO2 Emission Penalty, INR/tonne 0 0 0 0 0 0 0 0 0 0
Desal Water, INR/kIG 180 188.1 196.6 205.4 214.7 224.3 234.4 245 256 267.5
H2 from Syngas, INR/GJ 341.2 356.6 372.6 389.4 406.9 425.2 444.4 464.4 485.3 507.1
Syngas, INR/GJ 128 133.7 139.7 146 152.6 159.5 166.6 174.1 182 190.2
Captured CO2, INR/tonne 0 0 0 0 0 0 0 0 0 0
CO2 Capture Solvent, INR/tonne 99208 103673 108338 113213 118308 123632 129195 135009 141084 147433
Revenues
Electricity 1,959,963,000 2,048,161,000 2,140,328,000 2,236,643,000 2,337,292,000 2,442,470,000 2,552,382,000 2,667,239,000 2,787,264,000 2,912,691,000
Capacity 0 0 0 0 0 0 0 0 0 0
Steam 0 0 0 0 0 0 0 0 0 0
Desal Water 0 0 0 0 0 0 0 0 0 0
Hydrogen 0 0 0 0 0 0 0 0 0 0
Syngas 0 0 0 0 0 0 0 0 0 0
Captured CO2 0 0 0 0 0 0 0 0 0 0
TOTAL 1,959,963,000 2,048,161,000 2,140,328,000 2,236,643,000 2,337,292,000 2,442,470,000 2,552,382,000 2,667,239,000 2,787,264,000 2,912,691,000
Operating Expenses
Fuel - Gas Turbine 1,234,011,000 1,289,542,000 1,347,571,000 1,408,212,000 1,471,581,000 1,537,802,000 1,607,003,000 1,679,319,000 1,754,888,000 1,833,858,000
Fuel - Duct Burner 0 0 0 0 0 0 0 0 0 0
Fuel - Gasifier 0 0 0 0 0 0 0 0 0 0
Imported Water 10,493,000 10,965,000 11,459,000 11,974,000 12,513,000 13,076,000 13,665,000 14,280,000 14,922,000 15,594,000
CO2 Emission Penalty 0 0 0 0 0 0 0 0 0 0
CO2 Capture Solvent 0 0 0 0 0 0 0 0 0 0
Inflating O&M 159,261,000 166,427,000 173,917,000 181,743,000 189,921,000 198,468,000 207,399,000 216,732,000 226,485,000 236,677,000

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 53
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Cash Flow INR

Cash Flow INR 2021 (11) 2022 (12) 2023 (13) 2024 (14) 2025 (15) 2026 (16) 2027 (17) 2028 (18) 2029 (19) 2030 (20)
Escalators
Inflation 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045
Fuel 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045
Steam 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045
Electricity 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045
Imported Water 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045
CO2 Emission Penalty 0 0 0 0 0 0 0 0 0 0
Desal Water 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045
H2 from Syngas 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045 0.045
Prices
Electricity, INR per kWh 3.844 4.017 4.197 4.386 4.584 4.79 5.005 5.231 5.466 5.712
Fuel - Gas Turbine, INR/GJ 331.2 346.1 361.7 378 395 412.7 431.3 450.7 471 492.2
Fuel - Duct Burner, INR/GJ 331.2 346.1 361.7 378 395 412.7 431.3 450.7 471 492.2
Fuel - Gasifier, INR/GJ 82.8 86.53 90.42 94.49 98.74 103.2 107.8 112.7 117.7 123
Steam, INR/GJ 331.2 346.1 361.7 378 395 412.7 431.3 450.7 471 492.2
Imported Water, INR/m^3 18.46 19.29 20.16 21.07 22.02 23.01 24.04 25.12 26.25 27.44
CO2 Emission Penalty, INR/tonne 0 0 0 0 0 0 0 0 0 0
Desal Water, INR/kIG 279.5 292.1 305.3 319 333.4 348.4 364 380.4 397.5 415.4
H2 from Syngas, INR/GJ 529.9 553.8 578.7 604.7 631.9 660.4 690.1 721.1 753.6 787.5
Syngas, INR/GJ 198.7 207.7 217 226.8 237 247.6 258.8 270.4 282.6 295.3
Captured CO2, INR/tonne 0 0 0 0 0 0 0 0 0 0
CO2 Capture Solvent, INR/tonne 154067 161000 168245 175816 183728 191996 200636 209664 219099 228958
Revenues
Electricity 3,043,763,000 3,180,732,000 3,323,865,000 3,473,439,000 3,629,744,000 3,793,082,000 3,963,771,000 4,142,141,000 4,328,537,000 4,523,322,000
Capacity 0 0 0 0 0 0 0 0 0 0
Steam 0 0 0 0 0 0 0 0 0 0
Desal Water 0 0 0 0 0 0 0 0 0 0
Hydrogen 0 0 0 0 0 0 0 0 0 0
Syngas 0 0 0 0 0 0 0 0 0 0
Captured CO2 0 0 0 0 0 0 0 0 0 0
TOTAL 3,043,763,000 3,180,732,000 3,323,865,000 3,473,439,000 3,629,744,000 3,793,082,000 3,963,771,000 4,142,141,000 4,328,537,000 4,523,322,000
Operating Expenses
Fuel - Gas Turbine 1,916,382,000 2,002,619,000 2,092,737,000 2,186,910,000 2,285,321,000 2,388,160,000 2,495,627,000 2,607,931,000 2,725,288,000 2,847,926,000
Fuel - Duct Burner 0 0 0 0 0 0 0 0 0 0
Fuel - Gasifier 0 0 0 0 0 0 0 0 0 0
Imported Water 16,296,000 17,029,000 17,795,000 18,596,000 19,433,000 20,307,000 21,221,000 22,176,000 23,174,000 24,217,000
CO2 Emission Penalty 0 0 0 0 0 0 0 0 0 0
CO2 Capture Solvent 0 0 0 0 0 0 0 0 0 0
Inflating O&M 247,327,000 258,457,000 270,087,000 282,241,000 294,942,000 308,214,000 322,084,000 336,578,000 351,724,000 367,552,000

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 54
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Cash Flow INR

Cash Flow INR 2011 (1) 2012 (2) 2013 (3) 2014 (4) 2015 (5) 2016 (6) 2017 (7) 2018 (8) 2019 (9) 2020 (10)
Book Value O&M 0 0 0 0 0 0 0 0 0 0
Constant O&M 0 0 0 0 0 0 0 0 0 0
TOTAL 1,403,765,000 1,466,935,000 1,532,947,000 1,601,929,000 1,674,016,000 1,749,347,000 1,828,067,000 1,910,330,000 1,996,295,000 2,086,128,000
Operating Income 556,198,000 581,227,000 607,382,000 634,714,000 663,276,000 693,124,000 724,314,000 756,909,000 790,969,000 826,563,000
-Depreciation 267,296,000 267,296,000 267,296,000 267,296,000 267,296,000 267,296,000 267,296,000 267,296,000 267,296,000 267,296,000
-Deductible Interest Exp 280,660,000 271,101,000 260,682,000 249,325,000 236,946,000 223,453,000 208,745,000 192,714,000 175,239,000 156,192,000
Pre-Tax Income 8,242,000 42,830,000 79,404,000 118,094,000 159,035,000 202,376,000 248,274,000 296,900,000 348,434,000 403,075,000
-Tax 2,885,000 14,990,000 27,791,000 41,333,000 55,662,000 70,832,000 86,896,000 103,915,000 121,952,000 141,076,000
-Non-Deductible Interest Exp 0 0 0 0 0 0 0 0 0 0
Net Income 5,357,000 27,839,000 51,613,000 76,761,000 103,373,000 131,544,000 161,378,000 192,985,000 226,482,000 261,999,000
Debt Principal Payment 106,211,000 115,770,000 126,189,000 137,546,000 149,925,000 163,419,000 178,126,000 194,158,000 211,632,000 230,679,000
Debt Coverage 1.44 1.5 1.57 1.64 1.71 1.79 1.87 1.96 2.04 2.14
Net Cash Flow 166,442,000 179,365,000 192,719,000 206,510,000 220,743,000 235,421,000 250,547,000 266,123,000 282,146,000 298,616,000
Cumulative Net Cash Flow 166,442,000 345,807,000 538,526,000 745,036,000 965,779,000 1,201,200,000 1,451,748,000 1,717,870,000 2,000,016,000 2,298,632,000

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 55
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Cash Flow INR

Cash Flow INR 2021 (11) 2022 (12) 2023 (13) 2024 (14) 2025 (15) 2026 (16) 2027 (17) 2028 (18) 2029 (19) 2030 (20)
Book Value O&M 0 0 0 0 0 0 0 0 0 0
Constant O&M 0 0 0 0 0 0 0 0 0 0
TOTAL 2,180,004,000 2,278,104,000 2,380,619,000 2,487,747,000 2,599,696,000 2,716,682,000 2,838,933,000 2,966,684,000 3,100,185,000 3,239,694,000
Operating Income 863,758,000 902,628,000 943,246,000 985,692,000 1,030,048,000 1,076,401,000 1,124,839,000 1,175,457,000 1,228,352,000 1,283,628,000
-Depreciation 267,296,000 267,296,000 267,296,000 267,296,000 267,296,000 0 0 0 0 0
-Deductible Interest Exp 135,431,000 112,802,000 88,136,000 61,249,000 31,943,000 0 0 0 0 0
Pre-Tax Income 461,032,000 522,530,000 587,815,000 657,147,000 730,809,000 1,076,401,000 1,124,839,000 1,175,457,000 1,228,352,000 1,283,628,000
-Tax 161,361,000 182,886,000 205,735,000 230,002,000 255,783,000 376,740,000 393,694,000 411,410,000 429,923,000 449,270,000
-Non-Deductible Interest Exp 0 0 0 0 0 0 0 0 0 0
Net Income 299,671,000 339,645,000 382,080,000 427,146,000 475,026,000 699,660,000 731,145,000 764,047,000 798,429,000 834,358,000
Debt Principal Payment 251,440,000 274,069,000 298,736,000 325,622,000 354,928,000 0 0 0 0 0
Debt Coverage 2.23 2.33 2.44 2.55 2.66 0.0 0.0 0.0 0.0 0.0
Net Cash Flow 315,526,000 332,871,000 350,640,000 368,820,000 387,394,000 699,660,000 731,145,000 764,047,000 798,429,000 834,358,000
Cumulative Net Cash Flow 2,614,158,000 2,947,029,000 3,297,669,000 3,666,489,000 4,053,883,000 4,753,543,000 5,484,688,000 6,248,735,000 7,047,164,000 7,881,522,000

PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 56
C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY

Area 1.7 hectare


Lx 158 m
Ly 109 m
A 16 A
1 - Gas Turbine Package
2 - Heat Recovery Steam Generator
3 - Steam Turbine Package
5 - Cooling Tower
16 6 - Switchyard
7 - Administration, Shop & Warehouse
10 - Demineralized Water Tank
7 11 - Raw Water Tank
12 - Neutralized Water Tank
B 15 - Road B
16 - Parking
18 - Feed Pumps
25 21 - Fire Protection Tank
25 - GT Transformer
26 - ST Transformer

2 1 Ly
10
6
11
C C
12 18

3 26
21

15

D D
5

Lx

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.


User: admin
SITE PLAN

Date: 04/29/10
F Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
Fichtner Consulting Engineers (India) Pvt. Ltd.

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY

A A

B B

A D C
C C

D B D

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.


User: admin
SHAPE, DIMENSIONS & SCALE ARE APPROXIMATE GAS TURBINE PACKAGE
PLAN
A B C D E F G H I J Date: 04/29/10 GE 6111FA 258
F Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
Fichtner Consulting Engineers (India) Pvt. Ltd.
4.572 m 30.48 m 2.722 m 3.312 m - - - - - -

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY

A A

B B
E

C C

D D

D C

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.


User: admin
SHAPE, DIMENSIONS & SCALE ARE APPROXIMATE GAS TURBINE PACKAGE
PLAN
A B C D E F G H I J Date: 04/29/10 GE 6111FA 258
F Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
Fichtner Consulting Engineers (India) Pvt. Ltd.
12.8 m 4.139 m 8.582 m 5.693 m 12.37 m - - - - -

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY

A A

A B

B B

F D E

C C

D D

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.

STEAM TURBINE - CONDENSING, NON-REHEAT, ONE LPT PATH User: admin


SHAPE, DIMENSIONS & SCALE ARE APPROXIMATE STEAM TURBINE PACKAGE
PLAN
A B C D E F G H I J Date: 04/29/10
F Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
Fichtner Consulting Engineers (India) Pvt. Ltd.
5.459 m 7.734 m 15.04 m 3.805 m 2.946 m 4.566 m - - - -

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY

A A

A B

B B

D
E

C C

C
MSI

D D

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.

STEAM TURBINE - CONDENSING, NON-REHEAT, ONE LPT PATH User: admin


SHAPE, DIMENSIONS & SCALE ARE APPROXIMATE STEAM TURBINE PACKAGE
ELEVATION
A B C D E F G H I J Date: 04/29/10
F Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
Fichtner Consulting Engineers (India) Pvt. Ltd.
5.459 m 7.734 m 15.04 m 2.683 m 2.254 m - - - - -

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY

A A

B B

F
C C

A C D E
D D

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.


User: admin
HEAT RECOVERY STEAM GENERATOR
PLAN
A B C D E F G H I J Date: 04/29/10
F Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
Fichtner Consulting Engineers (India) Pvt. Ltd.
5.846 m - 8.184 m 9.068 m 2.462 m 4.273 m 3.705 m - - -

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY

A A

B B

F
C C

D D

E E
A C D E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.


User: admin
HEAT RECOVERY STEAM GENERATOR
ELEVATION
A B C D E F G H I J Date: 04/29/10
F Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
Fichtner Consulting Engineers (India) Pvt. Ltd.
5.846 m - 8.184 m 9.068 m 2.462 m 60 m 14.22 m 3.118 m - -

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY

A A

B B B

A
C C

D D

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.

Number of cells = 4 User: admin


COOLING TOWER
PLAN
A B C D E F G H I J Date: 04/29/10
F Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
Fichtner Consulting Engineers (India) Pvt. Ltd.
6.971 m 6.915 m 4.61 m 27.66 m - - - - - -

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY

A A

B B

C C

D D

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.

Number of cells = 4 User: admin


COOLING TOWER
ELEVATION
A B C D E F G H I J Date: 04/29/10
F Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
Fichtner Consulting Engineers (India) Pvt. Ltd.
4.61 m 6.971 m 6.004 m 4.969 m 1.66 m - - - - -

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY

A A

B B

E A F
C C

C D

D D

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.


User: admin
WATER-COOLED CONDENSER
PLAN
A B C D E F G H I J Date: 04/29/10
F Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
Fichtner Consulting Engineers (India) Pvt. Ltd.
1.462 m 4.496 m 8.992 m 0.9728 m 2.925 m 2.341 m - - - -

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY

A A

B STEAM INLET B

E TRANSITION PIECE

CIRC. WATER INLET


C C
G
F

HOTWELL H

CONDENSATE OUTLET CIRC. WATER OUTLET


D D C B D

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.


User: admin
WATER-COOLED CONDENSER
SIDE ELEVATION
A B C D E F G H I J Date: 04/29/10
F Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
Fichtner Consulting Engineers (India) Pvt. Ltd.
11.18 m 1.459 m 8.992 m 0.7296 m 1.452 m 3.278 m 2.341 m 0.3538 m - -

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY

A A

B B

HP0 STEAM
HRSG1
TURBINE
C C

D D

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.


User: admin
HP PIPING
DIAGRAM
Date: 04/29/10
F Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
ID & # OFF DIAMETER LENGTH SCHEDULE MATERIAL DESIGN P DESIGN T DESIGN M
Fichtner Consulting Engineers (India) Pvt. Ltd.
HP0 x 1 158.1 87.78 custom P-22 113.8 543 110.6
mm m bar C t/h

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY

A A

COOLING TOWER

B B
CONDENSER

AUX ST LUBE GAS COMP GT LUBE


C.W. HX O.C. COOLER O.C.

C C

P30
CW7 CW6 CW2
P10

CW0 CW1
D D

P4

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.


User: admin
COOLING WATER PIPING
ID & # OFF DIAMETER LENGTH SCHEDULE MATERIAL DESIGN P DESIGN T DESIGN M DESIGN Q
CW0 x 1 914.4 165.5 150psi Ductile iron 3.516 42 6249 105032 DIAGRAM
CW1 x 1 152.4 193.9 40 A-106 6.895 21 232.6 3883 Date: 04/29/10
F CW2 x 1 203.2 189.3 40 A-106 6.895 21 197.3 3294 Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
CW6 x 2 38.1 189.3 80 A-106 6.895 21 7.758 129.5
Fichtner Consulting Engineers (India) Pvt. Ltd.
CW7 x 1 63.5 35.36 40 A-106 6.895 21 19.74 329.6
mm m bar C t/h lpm

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY

A A
RW0
RAW WATER RAW WATER WATER
SOURCE TANK TREATMENT
SYSTEM
RWP 2 (P27) RWP 1 (P26)

B B

TREATED WATER
PUMP (P11)
C C
FW2
DEMIN WATER
WATER-COOLED TANK
CONDENSER

DEAERATOR

D DEMIN WATER D
PUMP (P23)
CONDENSATE LTE
FORWARDING PUMP (P6)

FW1 FW3

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.


User: admin
FEEDWATER PIPING

ID & # OFF DIAMETER LENGTH SCHEDULE MATERIAL DESIGN P DESIGN T DESIGN M DESIGN Q DIAGRAM
RW0 x 1 50.8 434 40 A-106 12.07 21 11.72 195.6 Date: 04/29/10
F FW1 x 1 152.4 114 40 A-106 7.273 45 110.6 1860.2 Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
FW2 x 1 50.8 110.6 40 TP316 7.273 21 11.72 195.6
Fichtner Consulting Engineers (India) Pvt. Ltd.
FW3 x 1 152.4 65.23 40 TP316 6.895 95 111.7 1935.4
mm m bar C t/h lpm

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY

A A

B B

GAS METER
FUEL
GF0 GFGT1
COMPRESSOR GT1 HRSG1

PIPELINE STATION
C C

D D

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.


User: admin
GAS FUEL PIPING
DIAGRAM
Date: 04/29/10
F ID & # OFF DIAMETER LENGTH SCHEDULE MATERIAL DESIGN P DESIGN T DESIGN M DESIGN Q Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
GF0 x 1 203.2 283.8 40 A-106 10 25 15.43 23538
Fichtner Consulting Engineers (India) Pvt. Ltd.
GFGT1 x 1 152.4 89.92 40 TP316 25.13 85 15.43 23538
mm m bar C t/h m³/hr

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY
TO PLANT

A A

B B

FP1

1 DIESEL
PUMP (P12)

C C

1 JOCKEY
PUMP (P14)

D D

FROM DEDICATED FP0

STORAGE TANK

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.


User: admin
FIRE PROTECTION PIPING
DIAGRAM
Date: 04/29/10
F ID & # OFF DIAMETER LENGTH SCHEDULE MATERIAL DESIGN P DESIGN T DESIGN M DESIGN Q Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
FP0 x 1 152.4 339.2 350psi Ductile iron 6.895 15 340.5 5678
Fichtner Consulting Engineers (India) Pvt. Ltd.
FP1 x 1 76.2 339.2 350psi Ductile iron 6.895 15 170.3 2839.1
mm m bar C t/h lpm

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY
110 kV Transmission Line (1/1 shown)

A A

Metering

B B

40.5 MVA 92.6 MVA


C C

D ST GEN. GT GEN. D
11.5kV 11.5kV

E (1/1 shown) (1/1 shown) E


6600V 430V
Loads Loads

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.


User: admin
ELECTRICAL ONE-LINE DIAGRAM

Date: 04/29/10
F Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
Fichtner Consulting Engineers (India) Pvt. Ltd.

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
HP Feedwater Pump (P1)

A
2000 Head (m) Efficiency (%) No. per HRSG 3 A

100
No. operating per HRSG 2
Nameplate flow 62.05 t/h
Nameplate head 1510.3 m
Nameplate flow (nominal) 1135.6 lpm
Nameplate head (nominal) 1524 m
B Nameplate RPM 3000 B
Design flow 55.85 t/h
1500

Design head 1283.7 m


Design RPM 3000
Minimum continuous flow 20.48 t/h
Maximum continuous flow 80.67 t/h

C
Design C
1000

50
D D
500

Nameplate

Max flow
Min flow

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.


User: admin
HP Feedwater Pump (P1)

0 20 40 60 80 Date: 04/29/10
F Flow (t/h) Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
Fichtner Consulting Engineers (India) Pvt. Ltd.

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
Condenser C.W. Pump (P4)

A Head (m) Efficiency (%) No. per Condenser 2 A

100
No. operating per Condenser 2
Nameplate flow 3472 t/h
Nameplate head 16.52 m
Nameplate flow (nominal) 60567 lpm
Nameplate head (nominal) 18.29 m
Nameplate RPM 600
20

B B
Design flow 3125 t/h
Design head 17.56 m
Design RPM 600
Design Minimum continuous flow 1388.7 t/h
Maximum continuous flow 4860 t/h

C C

50
10

D D

Nameplate

Max flow
Min flow

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.


User: admin
Condenser C.W. Pump (P4)

0 1000 2000 3000 4000 5000 Date: 04/29/10


F Flow (t/h) Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
Fichtner Consulting Engineers (India) Pvt. Ltd.

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
Condensate Forwarding Pump (P6)

A Head (m) Efficiency (%) No. per Condenser 2 A

100
No. operating per Condenser 1
Nameplate flow 138.2 t/h
60

Nameplate head 40.26 m


Nameplate flow (nominal) 2649.8 lpm
Nameplate head (nominal) 45.72 m
B Nameplate RPM 1500 B
Design flow 110.6 t/h
Design head 8.053 m
Design RPM 1500
Minimum continuous flow 34.55 t/h
Maximum continuous flow 186.6 t/h
40

C C

50
D D
20

Nameplate

Max flow
Min flow

E E

Design
Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
Condensate Forwarding Pump (P6)

0 50 100 150 200 Date: 04/29/10


F Flow (t/h) Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
Fichtner Consulting Engineers (India) Pvt. Ltd.

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
Aux Cooling Water Pump (closed loop) (P10)

A Head (m) Efficiency (%) No. per Plant 2 A

100
No. operating per Plant 1
Nameplate flow 232.6 t/h
Nameplate head 24.43 m
Nameplate flow (nominal) 4164 lpm
30

Nameplate head (nominal) 27.43 m


B Nameplate RPM 1500 B
Design flow 232.6 t/h
Design head 18.32 m
Design RPM 1500
Minimum continuous flow 81.4 t/h
Maximum continuous flow 279.1 t/h

C C
20

50
Design

D D
10

Nameplate

Max flow
Min flow

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.


User: admin
Aux Cooling Water Pump (closed loop) (P10)

0 100 200 300 Date: 04/29/10


F Flow (t/h) Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
Fichtner Consulting Engineers (India) Pvt. Ltd.

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
Treated Water Pump (P11)

A Head (m) Efficiency (%) No. per Plant 1 A

100
80 No. operating per Plant 1
Nameplate flow 11.72 t/h
Nameplate head 57.55 m
Nameplate flow (nominal) 208.2 lpm
Nameplate head (nominal) 60.96 m
B Nameplate RPM 3000 B
Design flow 8.203 t/h
60

Design head 43.16 m


Design RPM 3000
Minimum continuous flow 4.102 t/h
Maximum continuous flow 14.06 t/h

C C

Design
40

50
D D
20

Nameplate

Max flow
Min flow

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.


User: admin
Treated Water Pump (P11)

0 5 10 15 20 Date: 04/29/10
F Flow (t/h) Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
Fichtner Consulting Engineers (India) Pvt. Ltd.

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
Jockey Fire Pump (P14)

A Head (m) Efficiency (%) No. per Plant 1 A

100
No. operating per Plant 1
Nameplate flow 10.25 t/h
Nameplate head 30.54 m
40

Nameplate flow (nominal) 170.3 lpm


Nameplate head (nominal) 38.1 m
B Nameplate RPM 3000 B
Design flow 10.25 t/h
Design head 30.54 m
Design RPM 3000
Minimum continuous flow 3.589 t/h
30

Design Maximum continuous flow 12.31 t/h

C C

50
20

D D
10

Nameplate

Max flow
Min flow

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.


User: admin
Jockey Fire Pump (P14)

0 5 10 15 Date: 04/29/10
F Flow (t/h) Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
Fichtner Consulting Engineers (India) Pvt. Ltd.

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
Demin Water Pump (P23)

A
150 Head (m) Efficiency (%) No. per Plant 2 A

100
No. operating per Plant 1
Nameplate flow 10.25 t/h
Nameplate head 77.13 m
Nameplate flow (nominal) 170.3 lpm
Nameplate head (nominal) 83.82 m
B Nameplate RPM 3000 B
Design flow 8.203 t/h
Design head 61.71 m
Design RPM 3000
100

Minimum continuous flow 3.589 t/h


Maximum continuous flow 12.3 t/h

C C

50
D Design D
50

Nameplate

Max flow
Min flow

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.


User: admin
Demin Water Pump (P23)

0 5 10 15 Date: 04/29/10
F Flow (t/h) Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
Fichtner Consulting Engineers (India) Pvt. Ltd.

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
Raw Water Pump 1 (P26)

A Head (m) Efficiency (%) No. per Plant 1 A

100
No. operating per Plant 1
Nameplate flow 11.72 t/h
60

Nameplate head 46.04 m


Nameplate flow (nominal) 208.2 lpm
Nameplate head (nominal) 53.34 m
B Nameplate RPM 3000 B
Design flow 8.203 t/h
Design head 34.53 m
Design RPM 3000
Minimum continuous flow 4.102 t/h
Maximum continuous flow 14.06 t/h
40

C C

Design

50
D D
20

Nameplate

Max flow
Min flow

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.


User: admin
Raw Water Pump 1 (P26)

0 5 10 15 20 Date: 04/29/10
F Flow (t/h) Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
Fichtner Consulting Engineers (India) Pvt. Ltd.

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
Raw Water Pump 2 (P27)

A Head (m) Efficiency (%) No. per Plant 1 A

100
No. operating per Plant 1
Nameplate flow 11.72 t/h
60

Nameplate head 46.04 m


Nameplate flow (nominal) 208.2 lpm
Nameplate head (nominal) 53.34 m
B Nameplate RPM 3000 B
Design flow 8.203 t/h
Design head 36.83 m
Design RPM 3000
Minimum continuous flow 4.102 t/h
Maximum continuous flow 14.06 t/h
40

C C

Design

50
D D
20

Nameplate

Max flow
Min flow

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.


User: admin
Raw Water Pump 2 (P27)

0 5 10 15 20 Date: 04/29/10
F Flow (t/h) Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
Fichtner Consulting Engineers (India) Pvt. Ltd.

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
Aux Cooling Water Pump (open loop) (P30)

A Head (m) Efficiency (%) No. per Plant 2 A

100
No. operating per Plant 1
Nameplate flow 232.6 t/h
Nameplate head 24.43 m
Nameplate flow (nominal) 4164 lpm
30

Nameplate head (nominal) 27.43 m


B Nameplate RPM 1500 B
Design flow 232.6 t/h
Design head 18.32 m
Design RPM 1500
Minimum continuous flow 81.4 t/h
Maximum continuous flow 279.1 t/h

C C
20

50
Design

D D
10

Nameplate

Max flow
Min flow

E E

Thermoflow, Inc. Company: Fichtner Consulting Engineers India Pvt. Ltd.


User: admin
Aux Cooling Water Pump (open loop) (P30)

0 100 200 300 Date: 04/29/10


F Flow (t/h) Drawing No: 100 MW Combined Cycle Power Plant, Configuration : F
Fichtner Consulting Engineers (India) Pvt. Ltd.

1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 admin
File = C:\TFLOW20\MYFILES\GTPRO.GTP
Revenues
Millions, INR
5000

4523
4329
4142
4000 3964
3793
3630
3473
3324
3181
3044
3000 2912.7
2787.3
Millions, INR

2667.2
2552.4
2442.5
2337.3
2236.6
2140.3
2048.2
2000 1960

1000

0
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030
Year

Internal Rate of Return on Investment (ROI) = 11.351% Internal Rate of Return on Equity (ROE) = 18.161%

PEACE/GT PRO 20.0 admin


File = C:\TFLOW20\MYFILES\GTPRO.GTP
Operating Expenses
Millions, INR
4000

3240
3100
3000 2966.7
2838.9
2716.7
2599.7
2487.7
2380.6
2278.1
Millions, INR

2180
2086.1
1996.3
2000 1910.3
1828.1
1749.3
1674
1601.9
1532.9
1466.9
1403.8

1000

0
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030
Year

Internal Rate of Return on Investment (ROI) = 11.351% Internal Rate of Return on Equity (ROE) = 18.161%

PEACE/GT PRO 20.0 admin


File = C:\TFLOW20\MYFILES\GTPRO.GTP
Operating Income
Millions, INR
1500

1283.6
1228.4
1200 1175.5
1124.8
1076.4
1030
985.7
943.2
902.6
900 863.8
826.6
Millions, INR

791
756.9
724.3
693.1
663.3
634.7
607.4
600 581.2
556.2

300

0
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030
Year

Internal Rate of Return on Investment (ROI) = 11.351% Internal Rate of Return on Equity (ROE) = 18.161%

PEACE/GT PRO 20.0 admin


File = C:\TFLOW20\MYFILES\GTPRO.GTP
Pre-Tax Income
Millions, INR
1500

1283.6
1228.4
1200 1175.5
1124.8
1076.4

900
Millions, INR

730.8

657.1

600 587.8
522.5
461
403.1
348.4
300 296.9
248.3
202.4
159
118.1
79.4
42.83
8.242
0
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030
Year

Internal Rate of Return on Investment (ROI) = 11.351% Internal Rate of Return on Equity (ROE) = 18.161%

PEACE/GT PRO 20.0 admin


File = C:\TFLOW20\MYFILES\GTPRO.GTP
Net Income
Millions, INR
1000

834.4

800 798.4
764
731.1
699.7

600
Millions, INR

475

427.1
400 382.1
339.6
299.7
262
226.5
200 193
161.4
131.5
103.4
76.76
51.61
27.84
5.357
0
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030
Year

Internal Rate of Return on Investment (ROI) = 11.351% Internal Rate of Return on Equity (ROE) = 18.161%

PEACE/GT PRO 20.0 admin


File = C:\TFLOW20\MYFILES\GTPRO.GTP
Net Cash Flow
Millions, INR
1000

834.4

800 798.4
764
731.1
699.7

600
Millions, INR

400 387.4
368.8
350.6
332.9
315.5
298.6
282.1
266.1
250.5
235.4
220.7
206.5
200 192.7
179.4
166.4

0
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030
Year

Internal Rate of Return on Investment (ROI) = 11.351% Internal Rate of Return on Equity (ROE) = 18.161%

PEACE/GT PRO 20.0 admin


File = C:\TFLOW20\MYFILES\GTPRO.GTP
Cumulative Net Cash Flow
Millions, INR
10000

7882
8000 100 %

7047
89.41 %

6249
79.28 %
6000 5485
69.59 %
Millions, INR

4754
60.31 %
4054
51.44 %
4000 3666
3298 46.52 %
2947 41.84 %
2614.237.39 %
2298.633.17 %
2000 29.16 %
2000 1717.925.38 %
1451.7 21.8 %
1201.218.42 %
965.8 15.24 %
745 12.25 %
538.5 9.45 %
345.8 6.83 %
166.4 4.39 %
2.11 %
0
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030
Year

Internal Rate of Return on Investment (ROI) = 11.351% Internal Rate of Return on Equity (ROE) = 18.161%

PEACE/GT PRO 20.0 admin


File = C:\TFLOW20\MYFILES\GTPRO.GTP