100 mw ccpp - 6fa- peace--costing and layouts
Post on 08-Apr-2015
574 Views
Preview:
TRANSCRIPT
Project Cost Summary
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:36
Page: 1
Project Cost Summary Power Plant: I Specialized Equipment II Other Equipment III Civil IV Mechanical V Electrical Assembly & Wiring VI Buildings & Structures VII Engineering & Plant Startup Gasification Plant Desalination Plant CO2 Capture Plant Subtotal - Contractor's Internal Cost VIII Contractor's Soft & Miscellaneous Costs Contractor's Price IX Owner's Soft & Miscellaneous Costs Total - Owner's Cost (45 INR per US Dollar) Nameplate Net Plant Output Cost per kW - Contractor's Cost per kW - Owner's * Cost estimates as of December 2009.
Reference Cost Estimated Cost
2,466,087,000 170,279,000 284,028,000 334,194,000 75,301,000
134,779,000 286,172,000
NA NA NA
3,750,839,000 777,986,000
4,528,825,000 407,594,000
4,936,419,000
97.77 46324 50493
2,589,391,000
119,195,000 160,027,000 180,967,000 40,426,000 75,644,000
282,534,000 NA NA NA
3,448,186,000 638,902,000
4,087,088,000 367,838,000
4,454,926,000
97.77 41805 45568
INR INR INR INR INR INR INR INR INR INR INR INR MW INR per kW INR per kW
Specialized Equipment
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:36
Page: 2
I Specialized Equipment 1. Gas Turbine Package Combustion Turbine Genset Inlet Filter/Silencer System (w/ elements) Evaporative Cooling System Inlet Fogging System Exhaust Stack/Silencer System Electrical/Control/Instrumentation Package Gas Fuel Package Liquid Fuel Package Fuel Heating Package Steam Injection Package Water Injection Package Starting Package Lube Oil Package w/ main, auxiliary & emergency pump Compressor Water Wash System High Voltage Generator Transportation to Site 2. Steam Turbine Package Turbine Generator Exhaust System Electrical/Control/Instrumentation Package Lube Oil Package w/ main, auxiliary & emergency pump High Voltage Generator Transportation to Site 3. Heat Recovery Boiler Duct Burner & Burner Management System Gas Turbine Exhaust Transition Bypass Stack Main Stack Instrumentation SCR & Aqueous Ammonia System CO catalytic reactor for CO reduction Deaerator Steam Vents & Water Drains Non-Return Valves Blowdown Recovery System Forced Circulation Pumps
Item Cost Unit Cost Quantity Ref. Cost Est. Cost
1,199,250,000 included
included included
included included included
included
included included included included included
included
included
66,503,000 included
included included included
1,199,250,000
552,511,000
336,828,000
1
1
1
2,466,087,000 1,199,250,000
552,511,000
336,828,000
2,589,391,000 1,259,212,000
580,137,000
353,669,000
Specialized Equipment
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:36
Page: 3
Transportation to Site 4. Water-cooled Condenser Vacuum Pump Steam Jet Air Ejector Transportation to Site 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 Fin Fan Cooling System Transportation to Site 8. Continuous Emissions Monitoring System Enclosures Electronics, Display Units, Printers & Sensors Transportation to Site 9. Distributed Control System Enclosures Electronics, Display Units, Printers & Sensors Transportation to Site 10. Transmission Voltage Equipment Transformers Circuit Breakers Miscellaneous Equipment Transportation to Site 11. Generating Voltage Equipment Generator Buswork Circuit Breakers Current Limiting Reactors Miscellaneous Equipment
Item Cost Unit Cost Quantity Ref. Cost Est. Cost included
1,497,000 included
included
included included included
included included included
114,782,000
9,982,000 6,238,000
included
37,421,000 21,998,000
2,971,000
40,097,000
47,419,000
16,309,000
32,863,000
131,002,000
62,390,000
1
2
1
1
1
1
40,097,000
94,838,000
16,309,000
32,863,000
131,002,000
62,390,000
42,102,000
99,580,000
17,125,000
34,506,000
137,552,000
65,509,000
Specialized Equipment
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:36
Page: 4
Transportation to Site 12. User-defined
Item Cost Unit Cost Quantity Ref. Cost Est. Cost included
0
0
Other Equipment
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:36
Page: 5
II Other Equipment 1. Pumps Integral Feedwater Pump HP Feedwater Pump IP Feedwater Pump LP Feedwater Pump Condensate Forwarding Pump Condenser C.W. Pump Condenser Vacuum Pump Treated Water Pump Demin Water Pump Raw Water Pump 1 Raw Water Pump 2 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) Diesel Fire Pump Electric Fire Pump Jockey Fire Pump 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) 2. Tanks Fuel Oil Hydrous Ammonia Demineralized Water Raw Water Neutralized Water Acid Storage
Unit Cost Quantity Ref. Cost Est. Cost
11,500,000
379,950 5,387,000
216,650 222,300 206,600 206,600
458,650 3,090,000
184,550
458,650
1,863,000 1,863,000 1,399,000
575,400
3
2 2
1 2 1 1
2 1
1
2 6
1 1 1 1
170,279,000 52,218,000
34,501,000
759,900 10,774,000
216,650 444,550 206,600 206,600
917,300 3,090,000
184,550
917,300 11,777,000
1,863,000 1,863,000 1,399,000
575,400
119,195,000 36,553,000
24,151,000
532,000 7,542,000
151,650 311,200 144,600 144,600
642,100 2,163,000
129,150
642,100 8,244,000
1,304,000 1,304,000
979,400 402,750
Other Equipment
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:36
Page: 6
Caustic Storage Waste Water Dedicated Fire Protection Water Storage 3. Cooling Tower 4. Auxiliary Heat Exchangers Auxiliary Cooling Water Heat Exchanger 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) Gas Turbine Crane Steam Turbine Crane 10. Station/Instrument Air Compressors 11. Recip Engine Genset(s) Emergency Generator Black Start Generator 12. General Plant Instrumentation 13. Medium Voltage Equipment Transformers Circuit Breakers Switchgear Motor Control Centers Miscellaneous 14. Low Voltage Equipment Transformers Circuit Breakers Switchgear Motor Control Centers Miscellaneous 15. Miscellaneous Equipment
Unit Cost Quantity Ref. Cost Est. Cost 575,400
5,502,000
35,572,000
1,829,000
7,495,000 7,173,000 1,063,000
8,478,000 25,998,000 5,708,000
396,550 9,316,000 9,339,000 1,238,000 9,505,000 4,571,000 2,218,000
2,264,000
452,600 8,109,000
1
1 1
1
2 1 1 2
1 1
1
575,400
5,502,000 35,572,000 1,829,000 1,829,000
14,668,000 7,495,000 7,173,000 2,126,000
8,478,000 25,998,000
9,505,000
8,109,000
402,750
3,852,000 24,900,000 1,280,000 1,280,000
10,268,000 5,247,000 5,021,000 1,488,000
5,935,000 18,198,000
6,653,000
5,676,000
Other Equipment
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:36
Page: 7
16. User-defined
Unit Cost Quantity Ref. Cost Est. Cost
0
0
Civil
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 8
III Civil 1. Site Work Site Clearing Demolition Culverts & Drainage Erosion Control Fencing, Controlled Access Gates Finish Grading Finish Landscaping Material (Dirt, Sand, Stone) Waste Material Removal Obstacles R&R Miscellaneous 2. Excavation & Backfill Gas Turbine (1) Steam Turbine (1) Heat Recovery Boiler (1) Water Cooled Condenser (1) Cooling Tower Air Cooled Condenser Underground Piping Switchyard Other & Miscellaneous 3. Concrete Gas Turbine (1) Turbine + Generator Package Inlet Filter Steam Turbine (1) Laydown pads: Gas Turbine Steam Turbine Heat Recovery Boiler (1) Water Cooled Condenser (1) Cooling Tower Air Cooled Condenser Underground Piping: Circulating Water Miscellaneous Makeup Water Treatment System
Material Labor Hours Labor Rate Unit Cost Quantity Ref. Cost Est. Cost
40,856,000 included included included included included included included included included included included
13,393,000 1,100,000
511,500 2,463,000
508,900 613,300
3,056,000
219,100 4,921,000
82,002,000 15,819,000
9,262,000 1,317,000
818,400 498,900
15,270,000 3,422,000 3,487,000
632,400 632,400
16,460
included included included included included included included included included included included
7,510 635 292
1,400 290 352
1,710 126
2,700 63,150 11,370
7,350 1,010 621 386
11,860 2,860 3,100
553 553
1,580
1,580 1,580 1,580 1,580 1,580 1,580
1,580 1,580 1,570 1,580 1,580
1,580 1,580 1,580 1,580 1,580 1,580 1,580
1,580 1,580
3,330 2,750 3,160 2,600 2,600 3,280
2,450
12,880 5,740
79,400 75,550
104,000
111,400 172,800 59,700 68,800 80,200
144,400
7,580 m^3 763 m^3 308 m^3
1,800 m^3 371 m^3 356 m^3
2,350 m^3 32.4 m^3 1,600 m^3 2,290 m^3 446 m^3 437 m^3
8.016 m^3 200 m^3
22.54 m^3 16.13 m^3 6.41 m^3 569 m^3 115 m^3 104 m^3
10.41 m^3 10.41 m^3
284,028,000 66,775,000
25,225,000 2,100,000
972,000 4,674,000
965,300 1,168,000
5,756,000
417,400 9,173,000
181,468,000 33,727,000
20,836,000 2,904,000 1,796,000 1,108,000
33,955,000 7,931,000 8,364,000
1,503,000 1,503,000
160,027,000 38,803,000
14,296,000 1,187,000
550,100 2,646,000
546,400 660,700
3,262,000
236,100 5,208,000
100,299,000 18,744,000
11,489,000 1,606,000
994,000 611,800
18,754,000 4,355,000 4,571,000
822,400 822,400
Civil
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 9
Auxiliary Boiler (0) Electrical Power Equipment Inlet Chilling System (0) Fuel Gas Compressor (2) Pumps (7) Auxiliary Heat Exchangers Feedwater Heater(s) (0) Station/Instrument Air Compressors (2) Bridge Crane(s) Recip Engine Genset(s) (0) Tanks: Fuel Oil Hydrous Ammonia Demineralized Water Raw Water Neutralized Water Acid Storage Caustic Storage Waste Water Dedicated Fire Protection Water Storage Switchyard Miscellaneous 4. Roads, Parking, Walkways Pavement, Curbing, Striping Lighting 5. User-defined
Material Labor Hours Labor Rate Unit Cost Quantity Ref. Cost Est. Cost
12,679,000
4,303,000 2,424,000
760,600
3,212,000
474,300 474,300 374,000 162,650 162,650
1,564,000
956,000 8,458,000 9,237,000 6,679,000 2,557,000
10,160
3,190 1,880
574
2,760
413 413 331 149 149
1,300 745
5,740 787 475 312
1,580
1,580 1,580
1,580
1,580
1,580 1,580 1,580 1,580 1,580
1,580 1,580 1,580 1,680 1,580 1,840
85,750
65,350
229,800
275,400
166,150 166,150 209,950 329,650 329,650
61,800 86,850 84,200
1,850
223,750
335 m^3
143 m^3
23.42 m^3
6.047 m^3
78.7 m^3
6.768 m^3 6.768 m^3 4.261 m^3 1.205 m^3 1.205 m^3
58.5 m^3 24.51 m^3 208 m^3
4,010 m^2
14
28,683,000
9,335,000 5,381,000
1,665,000
7,554,000
1,124,000 1,124,000
894,600 397,050 397,050
3,616,000 2,129,000
17,500,000 10,560,000 7,428,000 3,132,000
0
15,803,000
5,175,000 2,973,000
921,800 elsewhere
4,139,000
615,500 615,500 489,100 216,500 216,500
1,986,000 1,175,000 9,770,000 6,629,000 4,695,000 1,934,000
0
Mechanical
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 10
IV Mechanical 1. On-Site Transportation & Rigging 2. Equipment Erection & Assembly Gas Turbine Package Steam Turbine Package HRSG Condenser Cooling Tower Makeup Water Treatment System Auxiliary Boiler Electrical Power Equipment Inlet Chilling System Fuel Gas Compressor Pumps Tanks + Auxiliary Heat Exchangers Feedwater Heater(s) Station/Instrument Air Compressors Bridge Crane(s) Recip Engine Genset(s) Miscellaneous 3. Piping High Pressure Steam Cold Reheat Steam Hot Reheat Steam Intermediate Pressure Steam Low Pressure Steam Other Steam Circulating Water Auxiliary Cooling Water Feedwater Other Water GT Inlet Chilling/Heating System Raw Water Service Water Waste Water Steam/Water Sampling Sanitary Water Vents
Material Labor Hours Labor Rate Unit Cost Quantity Ref. Cost Est. Cost
36,637,000 21,299,000 5,371,000 2,897,000 4,892,000
621,400 elsewhere
2,324,000
185,300 326,200
1,522,000
48,660 134,450
2,792,000
66,595,000 7,208,000
8,252,000 7,951,000 4,974,000
1,804,000 1,099,000
72,950 19,780 10,670 18,020 2,290
elsewhere
8,560
546 1,200 5,610
179 495
5,090
35,610 2,740
1,880 6,030 4,070
2,030 2,490
1,800 1,800 1,800 1,800 1,800
1,800
1,800 1,800 1,800
1,800 1,800
1,800 1,800 1,800
1,800 1,800 1,800
1,800 1,800
40,969,000 22,101,000 37,320,000 4,740,000
1,168,000
8,160 138,300
70,350 23,600 42,420
12,570 7,200
1 1 1 1
2
4,880 87.78 m
166 m 797 m 290 m
434 m 775 m
334,194,000 36,637,000
152,642,000 40,969,000 22,101,000 37,320,000 4,740,000
17,725,000
2,336,000 2,488,000
11,611,000
371,200 1,026,000
11,956,000
130,694,000 12,140,000
11,641,000 18,811,000 12,296,000
5,456,000 5,585,000
180,967,000 21,478,000 75,904,000 20,311,000 10,957,000 18,502,000 2,350,000
8,787,000
1,170,000 1,234,000 5,756,000
184,050 508,400
6,145,000
75,238,000 7,196,000
7,171,000 10,498,000 6,817,000
2,943,000 2,861,000 elsewhere
elsewhere elsewhere
Mechanical
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 11
Fuel Gas Fuel Oil Lube Oil Compressed Air GT Air Bleed Service Air Vacuum Air Trim Chemical Feed Nitrogen Oxygen Carbon Dioxide Ammonia Caustic Acid Boiler & Equipment Drain Boiler Blowdown Air Blowoff Steam Blowoff Chemical Cleaning Heat Tracing Fire Protection Miscellaneous 4. Steel Racks, Supports, Ladders, Walkways, Platforms 5. User-defined
Material Labor Hours Labor Rate Unit Cost Quantity Ref. Cost Est. Cost 9,099,000
8,288,000
736,900
598,700
612,900 742,500
5,460,000
5,123,000 4,646,000 9,166,000 9,166,000
5,030
3,240
1,870
488
139 588
1,440
1,080 2,480 2,810 2,810
1,800
1,800
1,800
1,800
1,800 1,800
1,800
1,800 1,800 1,800 1,800
48,570
190,700
7,060
41,410
8,910 18,580
150,250
10,420 26,770
217,700 217,700
374 m
74.07 m
582 m
35.66 m
96.93 m 96.93 m
53.65 m
678 m 341 m
65.33 tonne 65.33 tonne
18,149,000
14,124,000
4,107,000
1,477,000
863,200 1,801,000
8,060,000
7,067,000 9,118,000
14,221,000 14,221,000
0
10,418,000
8,352,000
2,090,000
819,000 elsewhere
elsewhere elsewhere
532,000 1,001,000
4,914,000
4,376,000 5,249,000 8,347,000 8,347,000
0
Electrical Assembly & Wiring
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 12
V Electrical 1. Controls Gas Turbine Package Steam Turbine Package HRSG Condenser Cooling Tower Makeup Water Treatment System Auxiliary Boiler Electrical Power Equipment Inlet Chilling System Fuel Gas Compressor Pumps Auxiliary Heat Exchangers Feedwater Heater(s) Station/Instrument Air Compressor Bridge Crane(s) Recip Engine Genset(s) 2. Assembly & Wiring Switchgear Motor Control Centers Feeders Medium/Low Voltage Cable Bus Cable Tray General Plant Instrumentation Generator to Step-up Transformer Bus Transformers Circuit Breakers Miscellaneous 3. User-defined
Material Labor Hours Labor Rate Unit Cost Quantity Ref. Cost Est. Cost
2,722,000 764,600 412,450 696,500 88,450
elsewhere
203,500 179,100
66,800 107,650
24,581,000
217,100 270,400
6,899,000 3,360,000 2,651,000 3,902,000 1,299,000 2,064,000 1,658,000 2,261,000
6,820 2,200 1,190 2,000 254
elsewhere
234 515
76.8 124
19,190
348 922
7,390 1,970 1,110 1,300 622
2,970 1,590 990
1,840 1,840 1,840 1,840 1,840
1,840 1,840
1,840 1,840
1,840 1,840 1,840 1,840 1,840 1,840 1,840 1,840 1,840 1,840 1,840
4,819,000 2,600,000 4,390,000
557,600
635,200
859,200 131,400 293,250 388,100
4,699,000 27,720
1,224,000 1,884,000
917,500 4,087,000
1 1 1 1
2
1 15 70 18 1
227 2 4 5 1
75,301,000 15,309,000 4,819,000 2,600,000 4,390,000
557,600
1,270,000 1,129,000
208,500 336,000
59,992,000
859,200 1,971,000
20,527,000 6,986,000 4,699,000 6,292,000 2,447,000 7,536,000 4,587,000 4,087,000
0
40,426,000 7,717,000 2,413,000 1,301,000 2,198,000
279,150
672,500 565,200
110,350 177,850
32,709,000
444,500 979,300
10,924,000 3,897,000 2,691,000 3,665,000 1,387,000 3,927,000 2,462,000 2,332,000
0
Buildings
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 13
VI Buildings 1. Turbine Hall 2. Administration, Control Room, Machine Shop / Warehouse 3. Water Treatment System 4. Guard House 5. User-defined
Area Cost/Unit Area Ref. Cost Est. Cost
1176.5 m^2 845.4 m^2
18.58 m^2
76804.82 51437.44
49950.81
134,779,000 90,363,000 43,487,000
928,100
0
75,644,000 50,716,000 24,407,000
520,900
0
Engineering & Plant Startup
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 14
VII Engineering & Startup 1. Engineering 2. Start-Up 3. User-defined
Material Labor Hours Labor Rate Unit Cost Quantity Ref. Cost Est. Cost
10,392,000
7,690
4,000
41,143,000
286,172,000 245,029,000 41,143,000
0
282,534,000 245,029,000 37,506,000
0
Soft & Miscellaneous Costs
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 15
VIII Soft & Miscellaneous Costs 1. Contractor's Soft Costs Contingency: Labor Specialized Equipment Other Equipment Commodity Profit: Labor Specialized Equipment Other Equipment Commodity Permits, Licenses, Fees, Miscellaneous Bonds and Insurance Spare Parts & Materials Contractor's Fee 2. Owner's Soft Costs Permits, Licenses, Fees, Miscellaneous Land Cost Utility Connection Cost Legal & Financial Costs Escalation and Interest During Construction Spare Parts & Materials Project Administration & Developer's Fee 3. Total of all user-defined costs displayed on each account
Ref. Cost Est. Cost
777,986,000 204,253,000 104,447,000 73,983,000 6,811,000
19,013,000 311,174,000 104,447,000 172,626,000 11,920,000 22,182,000
0 75,017,000
0 187,542,000 407,594,000 90,577,000
0 0
90,577,000 181,153,000
0 45,288,000
0
638,902,000 144,159,000 49,351,000 77,682,000 4,768,000
12,358,000 253,370,000 49,351,000
181,257,000 8,344,000
14,418,000 0
68,964,000 0
172,409,000 367,838,000 81,742,000
0 0
81,742,000 163,484,000
0 40,871,000
0
Gasification Plant
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 16
Gasification Plant 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
Item Cost Unit Cost Quantity Ref. Cost Est. Cost
0
0
0
0
Desalination Plant
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 17
Desalination Plant 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
Item Cost Unit Cost Quantity Ref. Cost Est. Cost
0
0
0
0
CO2 Capture Plant
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 18
CO2 Capture Plant 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
Item Cost Unit Cost Quantity Ref. Cost Est. Cost
0
0
0
0
Estimated Gas Turbine Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 19
Estimated Gas Turbine Data Number of units 1. Nominal Gas Turbine Description & Performance Data (per unit) Model Dry Low NOx Combustion System is Available Engine Specification is Currently Offered New from Manufacturer Generator Output LHV Heat Rate @ Generator Terminals LHV Efficiency @ Generator Terminals Compressor Inlet Airflow Exhaust Temperature Firing Temperature Compressor Pressure Ratio Number of Shafts Engine Output Shaft Speed Engine Output Shaft Drives Through a Gear Box Gear Box Efficiency Generator Efficiency Gas Turbine Package Price, Reference basis 2. Site Specific Gas Turbine Performance Data (per unit) Generator Output LHV Heat Rate @ Generator Terminals LHV Efficiency @ Generator Terminals Compressor Inlet Airflow Exhaust Temperature Estimated Firing Temperature Compressor Pressure Ratio Site Performance Data Computed Burning Site Performance Data Computed with Inlet Loss Site Performance Data Computed with Exhaust Loss 3. Estimated Gas Turbine System Weights & Dimensions (per unit) Engine Weight Gear Box Weight Generator Weight Inlet Filter Housing & Ductwork Weight Genset Foundation Length Genset Foundation Width
1
GE 6111FA Yes No
77200 10181 35.36 748.5
600 1326.7
15.5 1
5,100 Yes 98.5 98.5
1,199,250,000
66390 10760 33.46 685.7 621.9
1321.1 14.49
Gas Fuel 10 25
60,350 39,860
149,700 27,700 30.48 4.572
kW kJ/kWh % t/h C C RPM % % INR kW kJ/kWh % t/h C C millibar millibar kg kg kg kg m m
Estimated Gas Turbine Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 20
Estimated Gas Turbine Data
Estimated HRSG Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 21
Estimated HRSG Data Number of Units 1. HRSG System Summary Overall Length Overall Width Overall Height Overall Weight: - Round to Square - Inlet Transition Duct - Main HRSG Section Total Weight (dry) Total Weight (wet) Overall heat transfer surface area - Economiser - Evaporator - Superheater Total number of tubes Total HRSG Cost, Reference Basis Includes: - Main Stack - Deaerator 2. GT-to-Ductwork Transition Length Weight Height 3. Bypass Duct, Stack, and Damper None 4. Ductwork-to-HRSG Transition Length Inlet Width Inlet Height Outlet Width Outlet Height Weight
1
27.4 4.3
14.2
10,790 37,000
417,800 465,600 491,200
26013 14018 8515 3479 2,110
336,828,000
66,503,000
5.8 10,790
3.1
8.2 3.1 3.1 4.3
14.2 37,000
m m m kg kg kg kg kg m^2 m^2 m^2 m^2 INR INR m kg m m m m m m kg
Estimated HRSG Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 22
Estimated HRSG Data 5. Main HRSG Section Length Width Height Weight: - Heat Transfer Tubing - Headers, Tube sheets - Drums - Interconnecting Piping & Support - Skin & Structure - Liner & Insulation - Main Stack - Platforms, Walkways, and Ladders - Miscellaneous Total Main Stack: - Diameter - Height - Thickness - Weight 6. HP Drum Length Outer Diameter Drum Thickness Weight (dry) Weight (wet) 7. IP Drum None 8. LP Drum Length Outer Diameter Drum Thickness Weight (dry) Weight (wet)
13.4 4.3
14.2
131,300 19,700 53,250 17,320 54,400 18,730 97,350 11,350 14,440
417,800
3.7 60
12.7 97,350
7.4 2.032
148 44,840 51,600
7.5 2.177 21.35 8,390
19,050
m m m kg kg kg kg kg kg kg kg kg kg m m mm kg m m mm kg kg m m mm kg kg
Estimated Steam Turbine Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 23
Estimated Steam Turbine Data Number of Units 1. Steam Turbine Description Nameplate Capacity Power Factor Steam Turbine Type Nameplate Throttle Pressure Nameplate Throttle Temperature Nameplate Throttle Massflow Exhaust End Type Number of LPT Exhaust Annuli Last Stage Bucket Length Last Stage Pitch Diameter Number of Ports Number of Auto-Extraction Ports 2. Estimated Weights, Dimensions & Cost Steam Turbine Length Steam Turbine Width Steam Turbine Weight Generator Length (Including Exciter) Generator Width Generator Weight Overall ST and Generator Length Overall ST and Generator Width Overall ST and Generator Weight Equipment Cost per Unit, Reference Basis Foundation Length Foundation Width Foundation Concrete per Unit
1
40.47 0.9
Condensing, Non-Reheat 115.5
540 110.6
Down Draft 1
534.6 1843.3
0 0
5.5 3.8
62,950
7.7 2.9
74,950
13.2 3.8
137,900
552,511,000
15 4.9
200.4
MVA bar C t/h mm mm m m kg m m kg m m kg INR m m m^3
Estimated Condenser Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 24
Estimated Condenser Data Number of Units Condenser Type Condenser Cost (per unit), Reference Basis 1. Condenser Tube Description (per unit) Effective Surface Area Number of Condenser Passes Tube Material Number of Tubes Tube Length Tube Outside Diameter (O.D.) Tube Inside Diameter (I.D.) Tube Wall Thickness Tube Weight, dry Tube Pitch 2. Condenser Shell Description (per unit) Shell Material Nominal Shell Thickness Number Tube Support Plates Tube Support Plate Spacing Hotwell Depth Total Dry Weight Overall Footprint Area Overall Length Overall Width Overall Height 3. Condenser Operating Parameters (per unit) Non-Condensible Removal System Water Depth in Hotwell Volume Water Stored in Hotwell Total Operating (Wet) Weight (Excluding Vacuum Forces)
1
Shell & Tube 40,097,000
2,750 2
Stainless Steel (304) 3833
9.0 25.4
23.98 0.7112 15,260 40.64
Carbon Steel 12.7
13 0.64 0.35
54,650 32.7 11.2 2.9 4.7
SJAE 0.35
9,300 79,500
INR m^2 m mm mm mm kg mm mm m m kg m^2 m m m m l kg
Estimated Cooling Tower Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 25
Estimated Cooling Tower Data Type: Crossflow, Film Fill Structure: Wood (Douglas Fir) Total Number of Cells Number of Banks Total Cost, Reference Basis 1. Estimated Major Dimensions Length per Bank Length per Cell Width at Top of Cell Width at Bottom of Cell Height - Cell Height - Fan Stack Height Basin Area Fan Diameter 2. Weight & Miscellaneous Operating Water Level in Collection Basin Wet Operating Weight (excluding basin water) Basin Water Weight Total Operating Weight 3. Fan Design Single-Speed, Fixed-Pitch Flow Coefficient Static Pressure Rise Coefficient Tip Diameter Hub Diameter RPM Tip Speed Air Velocity (at throat) Static Pressure Rise Dynamic Pressure Total Pressure Rise Fan Power Consumed (per fan) 4. Wet Section Fill (per cell) Height
4 1
35,572,000
27.66 6.915 6.971 4.969 7.664 6.004 1.66 188 4.61
1219.2 63,550
229,150 292,650
0.18 0.075 4.61 1.33
241.2 58.53 10.54 1.39
0.6007 1.991 44.55
6.087
INR m m m m m m m m^2 m mm kg kg kg m m RPM m/s m/s millibar millibar millibar kW m
Estimated Cooling Tower Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 26
Estimated Cooling Tower Data Width Depth Volume Surface Area
6.915 1.844 155.2
25467
m m m^3 m^2
Estimated Pump Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 27
Estimated Pump Data 1. Integral Feedwater Pump (P29) Number of Pumps per HRSG 2. HP Feedwater Pump (P1) Number of Pumps per HRSG Nameplate Flow (each) (nominal) Nameplate Head (nominal) Nameplate Speed Baseplate Length (each) Baseplate Width (each) Pump Weight (each) Motor Weight (each) Motor Nameplate Shaft Power (each) (nominal) Mechanical Installation Labor (each) Pump Cost, Reference Basis (each) Motor Cost, Reference Basis (each) 3. IP Feedwater Pump (P2) Number of Pumps per HRSG 4. LP Feedwater Pump (P3) Number of Pumps per HRSG 5. Condensate Forwarding Pump (P6) Number of Pumps per Condenser Nameplate Flow (each) (nominal) Nameplate Head (nominal) Nameplate Speed Baseplate Length (each) Baseplate Width (each) Pump Weight (each) Motor Weight (each) Motor Nameplate Shaft Power (each) (nominal) Mechanical Installation Labor (each) Pump Cost, Reference Basis (each) Motor Cost, Reference Basis (each) 6. Condenser C.W. Pump (P4) Number of Pumps per Condenser
None
3 - 50% 1135.6
1524.018 3,000
2.7 0.97
1,320 1,410 372.9
206 9,884,000 1,616,000
None
None
2 - 100% 2649.8
45.72055 1,500 0.84 0.84 259 144
19.39 76
269,450 110,550
2 - 50%
lpm m RPM m m kg kg kW Labor Hours INR INR lpm m RPM m m kg kg kW Labor Hours INR INR
Estimated Pump Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 28
Estimated Pump Data Nameplate Flow (each) (nominal) Nameplate Head (nominal) Nameplate Speed Baseplate Length (each) Baseplate Width (each) Pump Weight (each) Motor Weight (each) Motor Nameplate Shaft Power (each) (nominal) Mechanical Installation Labor (each) Pump Cost, Reference Basis (each) Motor Cost, Reference Basis (each) 7. Condenser Vacuum Pump (P7) Number of Pumps per Condenser 8. Treated Water Pump (P11) Number of Pumps per Plant Nameplate Flow (each) (nominal) Nameplate Head (nominal) Nameplate Speed Baseplate Length (each) Baseplate Width (each) Pump Weight (each) Motor Weight (each) Motor Nameplate Shaft Power (each) (nominal) Mechanical Installation Labor (each) Pump Cost (Incl. Motor), Reference Basis (each) 9. Demin Water Pump (P23) Number of Pumps per Plant Nameplate Flow (each) (nominal) Nameplate Head (nominal) Nameplate Speed Baseplate Length (each) Baseplate Width (each) Pump Weight (each) Motor Weight (each) Motor Nameplate Shaft Power (each) (nominal) Mechanical Installation Labor (each) Pump Cost (Incl. Motor), Reference Basis (each)
60567
18.28822 600 1.4 1.4
929 848
186.4 157
4,194,000 1,193,000
None
1 - 100% 208.2
60.96074 3,000 0.89 0.31
80.57 24.54 2.051
49 198,200
2 - 100% 170.3
83.82101 3,000 0.92 0.32
88 28.96 2.424
50 200,550
lpm m RPM m m kg kg kW Labor Hours INR INR lpm m RPM m m kg kg kW Labor Hours INR lpm m RPM m m kg kg kW Labor Hours INR
Estimated Pump Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 29
Estimated Pump Data 10. Raw Water Pump 1 (P26) Number of Pumps per Plant Nameplate Flow (each) (nominal) Nameplate Head (nominal) Nameplate Speed Baseplate Length (each) Baseplate Width (each) Pump Weight (each) Motor Weight (each) Motor Nameplate Shaft Power (each) (nominal) Mechanical Installation Labor (each) Pump Cost (Incl. Motor), Reference Basis (each) 11. Raw Water Pump 2 (P27) Number of Pumps per Plant Nameplate Flow (each) (nominal) Nameplate Head (nominal) Nameplate Speed Baseplate Length (each) Baseplate Width (each) Pump Weight (each) Motor Weight (each) Motor Nameplate Shaft Power (each) (nominal) Mechanical Installation Labor (each) Pump Cost (Incl. Motor), Reference Basis (each) 12. Raw Water Pump 3 (P28) Number of Pumps per Plant 13. Auxiliary Boiler Feedwater Pump (P5) Number of Pumps per Auxiliary Boiler 14. Fuel Oil Unloading Pump (P8) Number of Pumps per Plant 15. Fuel Oil Forwarding Pump (P9) Number of Pumps per Plant 16. Aux Cooling Water Pump (closed loop) (P10)
1 - 100% 208.2
53.34065 3,000 0.85 0.29
71.21 20.65 1.678
47 191,000
1 - 100% 208.2
53.34065 3,000 0.85 0.29
71.21 20.65 1.678
47 191,000
None
None
None
None
lpm m RPM m m kg kg kW Labor Hours INR lpm m RPM m m kg kg kW Labor Hours INR
Estimated Pump Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 30
Estimated Pump Data Number of Pumps per Plant Nameplate Flow (each) (nominal) Nameplate Head (nominal) Nameplate Speed Baseplate Length (each) Baseplate Width (each) Pump Weight (each) Motor Weight (each) Motor Nameplate Shaft Power (each) (nominal) Mechanical Installation Labor (each) Pump Cost, Reference Basis (each) Motor Cost, Reference Basis (each) 17. Diesel Fire Pump (P12) Number of Pumps per Plant Nameplate Flow (each) (nominal) Nameplate Head (nominal) Baseplate Length (each) Baseplate Width (each) Pump Unit Weight (each) Engine Nameplate Shaft Power (each) Mechanical Installation Labor (each) Pump Cost (Incl. Engine), Reference Basis (each) 18. Electric Fire Pump (P13) Number of Pumps per Plant 19. Jockey Fire Pump (P14) Number of Pumps per Plant Nameplate Flow (each) (nominal) Nameplate Head (nominal) Nameplate Speed Baseplate Length (each) Baseplate Width (each) Pump Weight (each) Motor Weight (each) Motor Nameplate Shaft Power (each) (nominal) Mechanical Installation Labor (each) Pump Cost (Incl. Motor), Reference Basis (each)
2 - 100%
4164 27.43233
1,500 1.4
0.50 262 143
19.39 76
349,300 109,350
1 - 100% 5678
76.20093 1.9
0.69 1,440 82.03
43 3,090,000
None
1 - 100% 170.3
38.10046 3,000 0.75 0.26
52.71 15.19 1.119
42 173,000
lpm m RPM m m kg kg kW Labor Hours INR INR lpm m m m kg kW Labor Hours INR lpm m RPM m m kg kg kW Labor Hours INR
Estimated Pump Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 31
Estimated Pump Data 20. GT Inlet Air Chiller/Heater Water Pump (P15) Number of Pumps per GT 21. GT+Gen+Gear Lube Oil Coolant Pump (P16) Number of Pumps per GT+Gen+Gear Lube Oil 22. GT Gen+Gear Lube Oil Coolant Pump (P17) Number of Pumps per GT Gen+Gear Lube Oil 23. GT Generator Cooling Pump (P18) Number of Pumps per GT Generator 24. GT Chiller Coolant Pump (P19) Number of Pumps per GT Chiller 25. Fuel Compressor Coolant Pump (P20) Number of Pumps per Fuel Compressor 26. ST+Generator Lube Oil Coolant Pump (P21) Number of Pumps per ST+Generator Lube Oil 27. ST Generator Cooling Pump (P22) Number of Pumps per ST Generator 28. Aux Cooling Water Pump (open loop) (P30) Number of Pumps per Plant Nameplate Flow (each) (nominal) Nameplate Head (nominal) Nameplate Speed Baseplate Length (each) Baseplate Width (each) Pump Weight (each) Motor Weight (each) Motor Nameplate Shaft Power (each) (nominal) Mechanical Installation Labor (each) Pump Cost, Reference Basis (each) Motor Cost, Reference Basis (each)
None
None
None
None
None
None
None
None
2 - 100% 4164
27.43233 1,500
1.4 0.50 262 143
19.39 76
349,300 109,350
lpm m RPM m m kg kg kW Labor Hours INR INR
Estimated Tank Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 32
Estimated Tank Data Demineralized Water Raw Water Neutralized Water Acid Caustic Fire Protection
Number Volume [l] Diameter [m] Height [m] 1 1 1 1 1 1
52,550 52,550 26,270 3,150 3,150
681,400
3.3 3.3 2.5 1.2 1.2 9.9
6.3 6.3 5.3 2.7 2.7 8.8
Estimated Piping Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 33
Estimated Piping Data 1. High Pressure Steam Piping HPB to HPT 2. Circulating Water Piping Main Circulating Water 3. Auxiliary Cooling Water Piping Main Auxiliary CW CW for GT+Gen+Gear Lube Oil Cooler CW for Fuel Compressor CW for ST+Generator Lube Oil Cooler 4. Feedwater Piping Condensate Makeup from Water Treatment System Feedwater to Boiler 5. Raw Water Piping Raw Water 6. Service Water Piping Service Water 7. Fuel Gas Piping Gas Pipe from Metering Station to Compressor Gas Pipe from Compressor to GT1 8. Lube Oil Piping GT+Gen+Gear Lube Oil ST+Generator Lube Oil 9. Service Air Piping Service Air 10. Vacuum Air Piping Condenser Air Removal 11. Boiler & Equipment Drain Piping Boiler & Equipment Drain Piping
ID & No. Nom. D [mm] Length [m] Schedule Material Fittings M [t/h] Nom. Flow Nom. Vel. [m/s]
HP0 x 1
CW0 x 1
CW1 x 1 CW2 x 1 CW6 x 2 CW7 x 1
FW1 x 1 FW2 x 1 FW3 x 1
RW0 x 1
SW0 x 1
GF0 x 1 GFGT1 x 1
OIL1 x 1 OIL3 x 1
SERVA x 1
CAR0 x 1
BEDR x 1
158.1
914.4
152.4 203.2 38.1 63.5
152.4 50.8
152.4
50.8
25.4
203.2 152.4
254 76.2
25.4
76.2
101.6
87.78
165.5
193.9 189.3 189.3 35.36
114 110.6 65.23
434
775.4
283.8 89.92
17.37 56.69
581.6
35.66
96.93
custom
150psi
40 40 80 40
40 40 40
40
80
40 40
40 40
80
80
350psi
P-22
Ductile iron
A-106 A-106 A-106 A-106
A-106 TP316 TP316
A-106
A-106
A-106 TP316
TP316 TP316
A-106
A-106
Ductile iron
8
12
20 20 20 20
14 14 14
73
193
18 10
16 16
145
16
8
110.6
6249
232.6 197.3 7.758 19.74
110.6 11.72 111.7
11.72
NA
15.43 15.43
142.1 14.22
0.1509
NA
NA
105032 lpm
3883 lpm 3294 lpm 129.5 lpm 329.6 lpm
1860.2 lpm 195.6 lpm
1935.4 lpm
195.6 lpm
NA
23538 std.m³/hr 23538 std.m³/hr
2697.7 lpm 269.9 lpm
2.124 std.m³/min
NA
NA
47.88
2.451
4.572 2.286 2.286 2.286
2.286 2.286 2.286
2.286
NA
24.38 24.38
1.219 1.219
45.72
NA
NA
Estimated Piping Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 34
Estimated Piping Data 12. Boiler Blowdown Piping Boiler Blowdown Piping 13. Steam Blowoff Piping Steam Blow Piping from HRSG & ST 14. Fire Protection Piping Main Fire Protection Miscellaneous Fire Protection
ID & No. Nom. D [mm] Length [m] Schedule Material Fittings M [t/h] Nom. Flow Nom. Vel. [m/s]
BLDN x 1
STBL x 2
FP0 x 1 FP1 x 1
88.9
203.2
152.4 76.2
96.93
26.82
339.2 339.2
40
40
350psi 350psi
A-106
A-106
Ductile iron Ductile iron
8
12
30 30
NA
NA
340.5 170.3
NA
5678 lpm 2839.1 lpm
NA
NA
9.144 9.144
Estimated Miscellaneous Equipment Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 35
Estimated Miscellaneous Equipment Data 1. Fuel Gas Compressor Number of Fuel Compressors Compressor type Capacity (each) Motor Power (each) (nominal) Weight Installation Labor (each) Equipment Cost, Reference Basis, (each) Foundation Concrete (each) Foundation Labor (each) 2. Air Compressor Number of Air Compressors Capacity (each) Motor Power (each) Weight Installation Labor (each) Equipment Cost, Reference Basis, (each) Foundation Concrete (each) Foundation Labor (each) 3. Auxiliary Boiler & Stack 4. Emergency Generator 5. Black Start Generator 6. Feedwater Heater 7. Inlet Chilling System 8. Auxiliary Heat Exchanger Number of Cells Capacity (each) Installation Labor (each) Equipment Cost, Reference Basis, (each) 9. Bridge Crane (for GT) Number of Cranes
2 - 100% Reciprocating
21243 820
34,340 546
47,419,000 71.4
1,600
2 - 100% 127
17.15 1,440
128 1,063,000
3.023 287
None
None
None
None
None
1 2,430 44.2
1,829,000
1
m³/h kW kg Labor Hours INR m^3 Labor Hours m³/h kW kg Labor Hours INR m^3 Labor Hours kW Labor Hours INR
Estimated Miscellaneous Equipment Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 36
Estimated Miscellaneous Equipment Data Span Capacity Crane Weight Hoist Motor Power Bridge Motors Trolley Motor Power Installation Labor Crane & Support Cost, Reference Basis, (each) 10. Bridge Crane (for ST) Number of Cranes Span Capacity Crane Weight Hoist Motor Power Bridge Motors Trolley Motor Power Installation Labor Crane & Support Cost, Reference Basis, (each)
9.1
14.29 10,890
26.1 2 - 1.864
1.678 338
7,495,000
1 6.1
15.18 8,730 26.1
2 - 1.864 1.678
281 7,173,000
m Ton kg kW kW kW Labor Hours INR m Ton kg kW kW kW Labor Hours INR
Estimated Site Plan Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 37
Estimated Site Plan Data 1. Site Plot Plan Length Width Area 2. Turbine Hall Area 3. Switchyard Length Width Area 4. Administration, Shop & Warehouse Building Length Width Area Number of Floors 5. Road Length Width Area 6. Parking Lot Number of Parking Spaces Total Width Depth of Parking Space Total Area 7. Walkways Area 8. Guard House Area
158 109
1.727
1,180
64.6 41.3
2,670
32.5 13
845 2
413 7.6
3,150
16 48.8 6.1
297
863
18.58
m m hectare m^2 m m m^2 m m m^2 m m m^2 m m m^2 m^2 m^2
Estimated Electric Load Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 38
Estimated Electric Load Data 1. Pump Motors HP Feedwater Pump Condensate Forwarding Pump Condenser C.W. Pump Treated Water Pump Demin Water Pump Raw Water Pump 1 Raw Water Pump 2 Aux Cooling Water Pump (closed loop) Jockey Fire Pump Aux Cooling Water Pump (open loop) 2. Auxiliary Cooling Fan Motors 3. Cooling Tower Fan Motors Main Cooling Tower Fan 4. Fuel Gas Compressor Motors Fuel Compressor 5. Air Compressor Motors Station Air Compressor 6. Water Treatment System Motors Misc. Makeup Water Auxiliary Loads 7. Bridge Crane Motors GT bridge crane hoist motor GT bridge crane bridge motor GT bridge crane trolley motor ST bridge crane hoist motor ST bridge crane bridge motor ST bridge crane trolley motor 8. GT Auxiliary Loads GT Frame Blower Motor GT Lube Oil Pumps GT HVAC
Number in plant
Nameplate kW (each)
Nominal kW Operating
Nominal kW Standby
Nominal kWe Operating
Nominal kWe Standby
Voltage
Heat Balance Aux. kWe
3 2 2 1 2 1 1 2 1 2
4
2
2
18
1 2 2 1 2 2
2 2 6
373
19.39 186
2.051 2.424 1.678 1.678 19.39 1.119 19.39
48.47
820
17.15
2.051
26.1 1.864 1.678 26.1
1.864 1.678
48.47 52.2
9.694
746
19.39 372
2.051 2.424 1.678 1.678 19.39 1.119 19.39
193.88
820
17.15
12.306
0 0 0 0 0 0
96.94 52.2
38.776
373
19.39 0 0
2.424 0 0
19.39 0
19.39
0
820
17.15
24.612
26.1 3.728 3.356 26.1
3.728 3.356
0 52.2
19.388
800 20
400 2.75
3 2.25 2.25
21 1.25
21
200
900
19
15
0 0 0 0 0 0
100 55 44
400 20 0 0 3 0 0
21 0
21
0
900
19
30
28 5
4.5 28 5
4.5
0 55 22
6600 V 430 V
6600 V 430 V 430 V 430 V 430 V 430 V 430 V 430 V
430 V
6600 V
430 V
430 V
430 V 430 V 430 V 430 V 430 V 430 V
430 V 430 V 430 V
702.4 18.72
378 2.75
3 2.25 2.25
21 1.25
21
178.2
838
19
15
0 0 0 0 0 0
100 55 44
Estimated Electric Load Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 39
Estimated Electric Load Data Misc. GT Aux Loads 9. ST Auxiliary Loads ST Lube Oil Pumps Misc. SC Aux Loads 10. Miscellaneous Plant Loads HVAC Loads Lighting Loads Misc. Plant Aux Loads Total Plant Motors & Loads Total 6600V Motors & Loads Total 430V Motors & Loads
Number in plant
Nameplate kW (each)
Nominal kW Operating
Nominal kW Standby
Nominal kWe Operating
Nominal kWe Standby
Voltage
Heat Balance Aux. kWe
18
2 18
1 1
15
118
8.203
52.2 3.729
26.1 44.74 3.356
147.654
52.2 67.122
26.1 44.74 50.34
3,760
0
52.2 0
0 0 0
1,990
154.404
55 74.124
26 45
56.805
3,020 2,100
918
0
55 0
0 0 0
1,620 1,300
321
430 V
430 V 430 V
430 V 430 V 430 V
154.4
55 74.13
26 45
50.54
2806.9
Estimated Water Treatment System Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 40
Estimated Water Treatment System Data 1. Clarifier-Reactivator 2. Pressure Filter 3. Softener 4. Reverse Osmosis System 5. Two-Bed Demineralizer
None
None
None
None
None
Estimated Main Electrical Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 41
Estimated Main Electrical Data 1. Gas Turbine Step-up Transformer Count Nominal Rating Cooling Configuration High-side Voltage Low-side Voltage Length Width Weight Unit Mechanical Installation hours Unit Electrical Installation hours Unit Reference Cost 2. Steam Turbine Step-up Transformer Count Nominal Rating Cooling Configuration High-side Voltage Low-side Voltage Length Width Weight Unit Mechanical Installation hours Unit Electrical Installation hours Unit Reference Cost 3. Medium Voltage Step-down Transformer Count Nominal Rating High-side Voltage Low-side Voltage Length Width Weight Unit Mechanical Installation hours Unit Electrical Installation hours Unit Reference Cost
1 92.64
OA/FA/FA Circuit Breaker Connected
110 11.5
7.425 5.237
109,900 1,730 1,730
65,754,000
1 40.47
OA/FA/FA Circuit Breaker Connected
110 11.5
4.978 3.946
60,550 924 924
49,028,000
1 3.778 11.5 6.6
2.266 1.813 7,330
184 184
5,708,000
MVA kV kV m m kg hours hours INR MVA kV kV m m kg hours hours INR MVA kV kV m m kg hours hours INR
Estimated Main Electrical Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 42
Estimated Main Electrical Data 4. Low Voltage Step-down Transformer Count Nominal Rating High-side Voltage Low-side Voltage Length Width Weight Unit Mechanical Installation hours Unit Electrical Installation hours Unit Reference Cost 5. Gas Turbine Generator Circuit Breaker Count Voltage Amperage Unit Mechanical Installation hours Unit Electrical Installation hours Unit Reference Cost 6. Steam Turbine Generator Circuit Breaker Count Voltage Amperage Unit Mechanical Installation hours Unit Electrical Installation hours Unit Reference Cost 7. Utility Interconnect Circuit Breaker Count Voltage Amperage Unit Mechanical Installation hours Unit Electrical Installation hours Unit Reference Cost 8. Auxiliary Bus Feeder Circuit Breaker Count
1 1.376 11.5 0.43
2.173 1.739 5,220
131 131
4,571,000
1 11.5
4,650 214 429
19,333,000
1 11.5
2,030 174 348
2,665,000
1 110 672 125 249
9,982,000
0
MVA kV kV m m kg hours hours INR kV Amps hours hours INR kV Amps hours hours INR kV Amps hours hours INR
Estimated Main Electrical Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 43
Estimated Main Electrical Data 9. Medium Voltage Circuit Breaker Count Voltage Amperage Unit Mechanical Installation hours Unit Electrical Installation hours Unit Reference Cost 10. Low Voltage Circuit Breaker Count Voltage Amperage Unit Mechanical Installation hours Unit Electrical Installation hours Unit Reference Cost 11. Generator to Step-up Transformer Bus Gas Turbine Bus Type Number generators Length (per generator) Mechanical installation hours (per generator) Electrical installation hours (per generator) Reference Cost (per generator) Steam Turbine Bus Type Number generators Length (per generator) Mechanical installation hours (per generator) Electrical installation hours (per generator) Reference Cost (per generator) 12. Plant Buswork Low Voltage Total length (all runs) Total Electrical Installation hours Total Reference Equipment Cost Medium Voltage Total length (all runs) Total Electrical Installation hours Total Reference Equipment Cost
1 6.6
330 111 221
396,550
1 0.43
1,850 170 340
2,218,000
Segregated phase bus 1
56.05 689 344
25,304,000 Non-segregated phase bus
1 66.9 556 278
12,118,000
1,730 1,630
2,852,000
494 331
751,700
kV Amps hours hours INR kV Amps hours hours INR m hours hours INR m hours hours INR m hours INR m hours INR
Estimated Main Electrical Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 44
Estimated Main Electrical Data 13. Switch Gear Low Voltage Number sections in plant Medium Voltage Number sections in plant Total weight Total Mechanical Installation hours Total Electrical Installation hours Total Reference Equipment Cost 14. Motor Control Centers Low Voltage Number sections in plant Total number of starters Total load on all starters Total weight Total Mechanical Installation hours Total Electrical Installation hours Total Reference Equipment cost Medium Voltage Number sections in plant Total number of starters Total load on all starters Total weight Total Mechanical Installation hours Total Electrical Installation hours Total Reference Equipment cost 15. Motor & Load Feeders Low Voltage Number runs in plant Total length (all runs) Total Electrical Installation hours Total Reference Equipment Cost Medium Voltage Number runs in plant Total length (all runs) Total Electrical Installation hours Total Reference Equipment Cost
0
1 1,350
104 348
9,316,000
12 63
580 5,440
195 650
2,264,000
3 7
3,130 4,210 81.39
271 9,339,000
63 7,720 6,120
5,462,000
7 904
1,270 1,939,000
kg hours hours INR kW kg hours hours INR kW kg hours hours INR m hours INR m hours INR
Estimated Main Electrical Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 45
Estimated Main Electrical Data 16. Cable Tray Total length (all runs) Total Mechanical Installation hours Total Electrical Installation hours Total Reference Equipment Cost 17. General Plant Instrumentation Instrument Count Total Electrical Installation hours Total Reference Equipment Cost
905 3,170 1,110
2,651,000
69.19 1,300
8,478,000
m hours hours INR hours INR
Estimated Chiller System Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 46
Estimated Chiller System Data 1. GT Inlet Chilling System
None
Estimated Gasifier Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 47
Estimated Gasifier Data 1. Gasifier
None
Estimated Desalination Plant Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 48
Estimated Desalination Plant Data 1. Desalination Plant
None
Estimated Air Separation Unit Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 49
Estimated Air Separation Unit Data 1. Air Separation System
None
Estimated Gas Cleanup System Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 50
Estimated Gas Cleanup System Data 1. Gas Cleanup System
None
Estimated CO2 Capture Data
PEACE/GT PRO 20.0 Thermoflow, Inc.C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 51
Estimated CO2 Capture Data 1. CO2 Capture Plant
None
Financial Summary
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 52
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 Annual Steam Exported Annual Fuel Imported Annual Water Imported Annual CO2 Emission Annual Desal Water Exported Annual Hydrogen Exported Annual Syngas Exported Annual CO2 Captured Annual CO2 Capture Solvent Consumed Total Investment Specific Investment Initial Equity Cumulative Net Cash Flow Internal Rate of Return on Investment (ROI) Internal Rate of Return on Equity (ROE) Years for Payback of Equity Net Present Value Break-even Electricity Price @ Input Fuel Price (i.e. Levelised Cost of Electricity) Break-even Fuel LHV Price @ Input Electricity Price
792 0
5,790 882.7 323.9
0 0 0 0 0
4,454,926,000 45568
1,336,478,000 7,881,522,000
11.351 18.161
6.54 333,689,000
2.395 224.2
10^6 kWh TJ TJ LHV 10^6 l ktonne MM imperial gal. TJ LHV TJ LHV ktonne ktonne INR INR per kW INR INR % % years INR INR/kWhr INR/GJ
Cash Flow INR
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 53
Cash Flow INR Escalators Inflation Fuel Steam Electricity Imported Water CO2 Emission Penalty Desal Water H2 from Syngas Prices Electricity, INR per kWh Fuel - Gas Turbine, INR/GJ Fuel - Duct Burner, INR/GJ Fuel - Gasifier, INR/GJ Steam, INR/GJ Imported Water, INR/m^3 CO2 Emission Penalty, INR/tonne Desal Water, INR/kIG H2 from Syngas, INR/GJ Syngas, INR/GJ Captured CO2, INR/tonne CO2 Capture Solvent, INR/tonne Revenues Electricity Capacity Steam Desal Water Hydrogen Syngas Captured CO2 TOTAL Operating Expenses Fuel - Gas Turbine Fuel - Duct Burner Fuel - Gasifier Imported Water CO2 Emission Penalty CO2 Capture Solvent Inflating O&M
2011 (1) 2012 (2) 2013 (3) 2014 (4) 2015 (5) 2016 (6) 2017 (7) 2018 (8) 2019 (9) 2020 (10)
0.045 0.045 0.045 0.045 0.045
0 0.045 0.045
2.475 213.3 213.3 53.32 213.3 11.89
0 180
341.2 128
0 99208
1,959,963,000
0 0 0 0 0 0
1,959,963,000
1,234,011,000 0 0
10,493,000 0 0
159,261,000
0.045 0.045 0.045 0.045 0.045
0 0.045 0.045
2.586 222.9 222.9 55.72 222.9 12.42
0 188.1 356.6 133.7
0 103673
2,048,161,000
0 0 0 0 0 0
2,048,161,000
1,289,542,000 0 0
10,965,000 0 0
166,427,000
0.045 0.045 0.045 0.045 0.045
0 0.045 0.045
2.703 232.9 232.9 58.22 232.9 12.98
0 196.6 372.6 139.7
0 108338
2,140,328,000
0 0 0 0 0 0
2,140,328,000
1,347,571,000 0 0
11,459,000 0 0
173,917,000
0.045 0.045 0.045 0.045 0.045
0 0.045 0.045
2.824 243.4 243.4 60.84 243.4 13.57
0 205.4 389.4
146 0
113213
2,236,643,000 0 0 0 0 0 0
2,236,643,000
1,408,212,000 0 0
11,974,000 0 0
181,743,000
0.045 0.045 0.045 0.045 0.045
0 0.045 0.045
2.951 254.3 254.3 63.58 254.3 14.18
0 214.7 406.9 152.6
0 118308
2,337,292,000
0 0 0 0 0 0
2,337,292,000
1,471,581,000 0 0
12,513,000 0 0
189,921,000
0.045 0.045 0.045 0.045 0.045
0 0.045 0.045
3.084 265.8 265.8 66.44 265.8 14.81
0 224.3 425.2 159.5
0 123632
2,442,470,000
0 0 0 0 0 0
2,442,470,000
1,537,802,000 0 0
13,076,000 0 0
198,468,000
0.045 0.045 0.045 0.045 0.045
0 0.045 0.045
3.223 277.7 277.7 69.43 277.7 15.48
0 234.4 444.4 166.6
0 129195
2,552,382,000
0 0 0 0 0 0
2,552,382,000
1,607,003,000 0 0
13,665,000 0 0
207,399,000
0.045 0.045 0.045 0.045 0.045
0 0.045 0.045
3.368 290.2 290.2 72.56 290.2 16.18
0 245
464.4 174.1
0 135009
2,667,239,000
0 0 0 0 0 0
2,667,239,000
1,679,319,000 0 0
14,280,000 0 0
216,732,000
0.045 0.045 0.045 0.045 0.045
0 0.045 0.045
3.52
303.3 303.3 75.82 303.3 16.91
0 256
485.3 182
0 141084
2,787,264,000
0 0 0 0 0 0
2,787,264,000
1,754,888,000 0 0
14,922,000 0 0
226,485,000
0.045 0.045 0.045 0.045 0.045
0 0.045 0.045
3.678 316.9 316.9 79.23 316.9 17.67
0 267.5 507.1 190.2
0 147433
2,912,691,000
0 0 0 0 0 0
2,912,691,000
1,833,858,000 0 0
15,594,000 0 0
236,677,000
Cash Flow INR
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 54
Cash Flow INR Escalators Inflation Fuel Steam Electricity Imported Water CO2 Emission Penalty Desal Water H2 from Syngas Prices Electricity, INR per kWh Fuel - Gas Turbine, INR/GJ Fuel - Duct Burner, INR/GJ Fuel - Gasifier, INR/GJ Steam, INR/GJ Imported Water, INR/m^3 CO2 Emission Penalty, INR/tonne Desal Water, INR/kIG H2 from Syngas, INR/GJ Syngas, INR/GJ Captured CO2, INR/tonne CO2 Capture Solvent, INR/tonne Revenues Electricity Capacity Steam Desal Water Hydrogen Syngas Captured CO2 TOTAL Operating Expenses Fuel - Gas Turbine Fuel - Duct Burner Fuel - Gasifier Imported Water CO2 Emission Penalty CO2 Capture Solvent Inflating O&M
2021 (11) 2022 (12) 2023 (13) 2024 (14) 2025 (15) 2026 (16) 2027 (17) 2028 (18) 2029 (19) 2030 (20)
0.045 0.045 0.045 0.045 0.045
0 0.045 0.045
3.844 331.2 331.2 82.8
331.2 18.46
0 279.5 529.9 198.7
0 154067
3,043,763,000
0 0 0 0 0 0
3,043,763,000
1,916,382,000 0 0
16,296,000 0 0
247,327,000
0.045 0.045 0.045 0.045 0.045
0 0.045 0.045
4.017 346.1 346.1 86.53 346.1 19.29
0 292.1 553.8 207.7
0 161000
3,180,732,000
0 0 0 0 0 0
3,180,732,000
2,002,619,000 0 0
17,029,000 0 0
258,457,000
0.045 0.045 0.045 0.045 0.045
0 0.045 0.045
4.197 361.7 361.7 90.42 361.7 20.16
0 305.3 578.7
217 0
168245
3,323,865,000 0 0 0 0 0 0
3,323,865,000
2,092,737,000 0 0
17,795,000 0 0
270,087,000
0.045 0.045 0.045 0.045 0.045
0 0.045 0.045
4.386
378 378
94.49 378
21.07 0
319 604.7 226.8
0 175816
3,473,439,000
0 0 0 0 0 0
3,473,439,000
2,186,910,000 0 0
18,596,000 0 0
282,241,000
0.045 0.045 0.045 0.045 0.045
0 0.045 0.045
4.584
395 395
98.74 395
22.02 0
333.4 631.9
237 0
183728
3,629,744,000 0 0 0 0 0 0
3,629,744,000
2,285,321,000 0 0
19,433,000 0 0
294,942,000
0.045 0.045 0.045 0.045 0.045
0 0.045 0.045
4.79
412.7 412.7 103.2 412.7 23.01
0 348.4 660.4 247.6
0 191996
3,793,082,000
0 0 0 0 0 0
3,793,082,000
2,388,160,000 0 0
20,307,000 0 0
308,214,000
0.045 0.045 0.045 0.045 0.045
0 0.045 0.045
5.005 431.3 431.3 107.8 431.3 24.04
0 364
690.1 258.8
0 200636
3,963,771,000
0 0 0 0 0 0
3,963,771,000
2,495,627,000 0 0
21,221,000 0 0
322,084,000
0.045 0.045 0.045 0.045 0.045
0 0.045 0.045
5.231 450.7 450.7 112.7 450.7 25.12
0 380.4 721.1 270.4
0 209664
4,142,141,000
0 0 0 0 0 0
4,142,141,000
2,607,931,000 0 0
22,176,000 0 0
336,578,000
0.045 0.045 0.045 0.045 0.045
0 0.045 0.045
5.466
471 471
117.7 471
26.25 0
397.5 753.6 282.6
0 219099
4,328,537,000
0 0 0 0 0 0
4,328,537,000
2,725,288,000 0 0
23,174,000 0 0
351,724,000
0.045 0.045 0.045 0.045 0.045
0 0.045 0.045
5.712 492.2 492.2
123 492.2 27.44
0 415.4 787.5 295.3
0 228958
4,523,322,000
0 0 0 0 0 0
4,523,322,000
2,847,926,000 0 0
24,217,000 0 0
367,552,000
Cash Flow INR
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 55
Cash Flow INR Book Value O&M Constant O&M TOTAL Operating Income -Depreciation -Deductible Interest Exp Pre-Tax Income -Tax -Non-Deductible Interest Exp Net Income Debt Principal Payment Debt Coverage Net Cash Flow Cumulative Net Cash Flow
2011 (1) 2012 (2) 2013 (3) 2014 (4) 2015 (5) 2016 (6) 2017 (7) 2018 (8) 2019 (9) 2020 (10) 0 0
1,403,765,000 556,198,000 267,296,000 280,660,000
8,242,000 2,885,000
0 5,357,000
106,211,000 1.44
166,442,000 166,442,000
0 0
1,466,935,000 581,227,000 267,296,000 271,101,000 42,830,000 14,990,000
0 27,839,000
115,770,000 1.5
179,365,000 345,807,000
0 0
1,532,947,000 607,382,000 267,296,000 260,682,000 79,404,000 27,791,000
0 51,613,000
126,189,000 1.57
192,719,000 538,526,000
0 0
1,601,929,000 634,714,000 267,296,000 249,325,000 118,094,000 41,333,000
0 76,761,000
137,546,000 1.64
206,510,000 745,036,000
0 0
1,674,016,000 663,276,000 267,296,000 236,946,000 159,035,000 55,662,000
0 103,373,000 149,925,000
1.71 220,743,000 965,779,000
0 0
1,749,347,000 693,124,000 267,296,000 223,453,000 202,376,000 70,832,000
0 131,544,000 163,419,000
1.79 235,421,000
1,201,200,000
0 0
1,828,067,000 724,314,000 267,296,000 208,745,000 248,274,000 86,896,000
0 161,378,000 178,126,000
1.87 250,547,000
1,451,748,000
0 0
1,910,330,000 756,909,000 267,296,000 192,714,000 296,900,000 103,915,000
0 192,985,000 194,158,000
1.96 266,123,000
1,717,870,000
0 0
1,996,295,000 790,969,000 267,296,000 175,239,000 348,434,000 121,952,000
0 226,482,000 211,632,000
2.04 282,146,000
2,000,016,000
0 0
2,086,128,000 826,563,000 267,296,000 156,192,000 403,075,000 141,076,000
0 261,999,000 230,679,000
2.14 298,616,000
2,298,632,000
Cash Flow INR
PEACE/GT PRO 20.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37
Page: 56
Cash Flow INR Book Value O&M Constant O&M TOTAL Operating Income -Depreciation -Deductible Interest Exp Pre-Tax Income -Tax -Non-Deductible Interest Exp Net Income Debt Principal Payment Debt Coverage Net Cash Flow Cumulative Net Cash Flow
2021 (11) 2022 (12) 2023 (13) 2024 (14) 2025 (15) 2026 (16) 2027 (17) 2028 (18) 2029 (19) 2030 (20) 0 0
2,180,004,000 863,758,000 267,296,000 135,431,000 461,032,000 161,361,000
0 299,671,000 251,440,000
2.23 315,526,000
2,614,158,000
0 0
2,278,104,000 902,628,000 267,296,000 112,802,000 522,530,000 182,886,000
0 339,645,000 274,069,000
2.33 332,871,000
2,947,029,000
0 0
2,380,619,000 943,246,000 267,296,000 88,136,000
587,815,000 205,735,000
0 382,080,000 298,736,000
2.44 350,640,000
3,297,669,000
0 0
2,487,747,000 985,692,000 267,296,000 61,249,000
657,147,000 230,002,000
0 427,146,000 325,622,000
2.55 368,820,000
3,666,489,000
0 0
2,599,696,000 1,030,048,000
267,296,000 31,943,000
730,809,000 255,783,000
0 475,026,000 354,928,000
2.66 387,394,000
4,053,883,000
0 0
2,716,682,000 1,076,401,000
0 0
1,076,401,000 376,740,000
0 699,660,000
0 0.0
699,660,000 4,753,543,000
0 0
2,838,933,000 1,124,839,000
0 0
1,124,839,000 393,694,000
0 731,145,000
0 0.0
731,145,000 5,484,688,000
0 0
2,966,684,000 1,175,457,000
0 0
1,175,457,000 411,410,000
0 764,047,000
0 0.0
764,047,000 6,248,735,000
0 0
3,100,185,000 1,228,352,000
0 0
1,228,352,000 429,923,000
0 798,429,000
0 0.0
798,429,000 7,047,164,000
0 0
3,239,694,000 1,283,628,000
0 0
1,283,628,000 449,270,000
0 834,358,000
0 0.0
834,358,000 7,881,522,000
FOR QUALITATIVE INDICATION ONLY
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
SITE PLAN
Ly
Lx
15
2 1
3
18
7
10
1112
21
16
16
6
25
26
5
Area 1.7 hectareLx 158 mLy 109 m
1 - Gas Turbine Package2 - Heat Recovery Steam Generator3 - Steam Turbine Package5 - Cooling Tower6 - Switchyard7 - Administration, Shop & Warehouse10 - Demineralized Water Tank11 - Raw Water Tank12 - Neutralized Water Tank15 - Road16 - Parking18 - Feed Pumps21 - Fire Protection Tank25 - GT Transformer26 - ST Transformer
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
FOR QUALITATIVE INDICATION ONLY
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
GAS TURBINE PACKAGE
PLAN
GE 6111FA 258A B C D E F G H I J
SHAPE, DIMENSIONS & SCALE ARE APPROXIMATE
4.572 m 30.48 m 2.722 m 3.312 m - - - - - -
A
B
CD
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
FOR QUALITATIVE INDICATION ONLY
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
GAS TURBINE PACKAGE
PLAN
GE 6111FA 258A B C D E F G H I J
SHAPE, DIMENSIONS & SCALE ARE APPROXIMATE
12.8 m 4.139 m 8.582 m 5.693 m 12.37 m - - - - -
A
B
CD
E
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
FOR QUALITATIVE INDICATION ONLY
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
STEAM TURBINE PACKAGE
PLAN
A B
C
F D E
A B C D E F G H I J
SHAPE, DIMENSIONS & SCALE ARE APPROXIMATESTEAM TURBINE - CONDENSING, NON-REHEAT, ONE LPT PATH
5.459 m 7.734 m 15.04 m 3.805 m 2.946 m 4.566 m - - - -
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
FOR QUALITATIVE INDICATION ONLY
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
STEAM TURBINE PACKAGE
ELEVATION
MSI
A
D
B
C
E
A B C D E F G H I J
SHAPE, DIMENSIONS & SCALE ARE APPROXIMATESTEAM TURBINE - CONDENSING, NON-REHEAT, ONE LPT PATH
5.459 m 7.734 m 15.04 m 2.683 m 2.254 m - - - - -
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
FOR QUALITATIVE INDICATION ONLY
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
HEAT RECOVERY STEAM GENERATOR
PLAN
A C D E
F
A B C D E F G H I J
5.846 m - 8.184 m 9.068 m 2.462 m 4.273 m 3.705 m - - -
G
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
FOR QUALITATIVE INDICATION ONLY
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
HEAT RECOVERY STEAM GENERATOR
ELEVATION
A C D E
F
G
H
A B C D E F G H I J
5.846 m - 8.184 m 9.068 m 2.462 m 60 m 14.22 m 3.118 m - -
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
FOR QUALITATIVE INDICATION ONLY
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
COOLING TOWER
PLAN
D
B
A
A B C D E F G H I J
Number of cells = 4
6.971 m 6.915 m 4.61 m 27.66 m - - - - - -
C
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
FOR QUALITATIVE INDICATION ONLY
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
COOLING TOWER
ELEVATION
B
D
A
E
C
A B C D E F G H I J
Number of cells = 4
4.61 m 6.971 m 6.004 m 4.969 m 1.66 m - - - - -
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
FOR QUALITATIVE INDICATION ONLY
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
WATER-COOLED CONDENSER
PLAN
C
B
D
E A F
A B C D E F G H I J
1.462 m 4.496 m 8.992 m 0.9728 m 2.925 m 2.341 m - - - -
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
FOR QUALITATIVE INDICATION ONLY
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
WATER-COOLED CONDENSER
SIDE ELEVATION
CD B
E
FG
A
H
A B C D E F G H I J
11.18 m 1.459 m 8.992 m 0.7296 m 1.452 m 3.278 m 2.341 m 0.3538 m - -
STEAM INLET
TRANSITION PIECE
HOTWELL
CONDENSATE OUTLET CIRC. WATER OUTLET
CIRC. WATER INLET
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
FOR QUALITATIVE INDICATION ONLY
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
HP PIPING
DIAGRAM
HRSG1HP0 STEAM
TURBINE
ID & # OFF DIAMETER
mm
LENGTH
m
SCHEDULE MATERIAL DESIGN P
bar
DESIGN T
C
DESIGN M
t/hHP0 x 1 158.1 87.78 custom P-22 113.8 543 110.6
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
FOR QUALITATIVE INDICATION ONLY
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
COOLING WATER PIPING
DIAGRAM
COOLING TOWER
CW0
P4
CONDENSER
AUXC.W. HX
P30
CW1
GT LUBEO.C.
CW2
P10
GAS COMPCOOLER
CW6
ST LUBEO.C.
CW7
ID & # OFF DIAMETER
mm
LENGTH
m
SCHEDULE MATERIAL DESIGN P
bar
DESIGN T
C
DESIGN M
t/h
DESIGN Q
lpm
CW0 x 1 914.4 165.5 150psi Ductile iron 3.516 42 6249 105032CW1 x 1 152.4 193.9 40 A-106 6.895 21 232.6 3883CW2 x 1 203.2 189.3 40 A-106 6.895 21 197.3 3294CW6 x 2 38.1 189.3 80 A-106 6.895 21 7.758 129.5CW7 x 1 63.5 35.36 40 A-106 6.895 21 19.74 329.6
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
FOR QUALITATIVE INDICATION ONLY
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
FEEDWATER PIPING
DIAGRAM
RWP 2 (P27)
RW0
RWP 1 (P26)
TREATED WATERPUMP (P11)
DEMIN WATERPUMP (P23)
FW1
CONDENSATEFORWARDING PUMP (P6)
FW2
FW3
RAW WATERSOURCE
RAW WATERTANK
DEMIN WATERTANK
WATERTREATMENT
SYSTEM
DEAERATOR
WATER-COOLEDCONDENSER
LTE
ID & # OFF DIAMETER
mm
LENGTH
m
SCHEDULE MATERIAL DESIGN P
bar
DESIGN T
C
DESIGN M
t/h
DESIGN Q
lpm
RW0 x 1 50.8 434 40 A-106 12.07 21 11.72 195.6FW1 x 1 152.4 114 40 A-106 7.273 45 110.6 1860.2FW2 x 1 50.8 110.6 40 TP316 7.273 21 11.72 195.6FW3 x 1 152.4 65.23 40 TP316 6.895 95 111.7 1935.4
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
FOR QUALITATIVE INDICATION ONLY
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
GAS FUEL PIPING
DIAGRAM
PIPELINE
GAS METER
GF0FUEL
COMPRESSOR
STATION
GT1 HRSG1GFGT1
ID & # OFF DIAMETER
mm
LENGTH
m
SCHEDULE MATERIAL DESIGN P
bar
DESIGN T
C
DESIGN M
t/h
DESIGN Q
m³/hr
GF0 x 1 203.2 283.8 40 A-106 10 25 15.43 23538GFGT1 x 1 152.4 89.92 40 TP316 25.13 85 15.43 23538
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
FOR QUALITATIVE INDICATION ONLY
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
FIRE PROTECTION PIPING
DIAGRAM
FROM DEDICATED
STORAGE TANK
FP0
1 JOCKEYPUMP (P14)
1 DIESELPUMP (P12)
TO PLANT
FP1
ID & # OFF DIAMETER
mm
LENGTH
m
SCHEDULE MATERIAL DESIGN P
bar
DESIGN T
C
DESIGN M
t/h
DESIGN Q
lpm
FP0 x 1 152.4 339.2 350psi Ductile iron 6.895 15 340.5 5678FP1 x 1 76.2 339.2 350psi Ductile iron 6.895 15 170.3 2839.1
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
FOR QUALITATIVE INDICATION ONLY
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
ELECTRICAL ONE-LINE DIAGRAM
ST GEN.11.5kV
40.5 MVA
GT GEN.11.5kV
92.6 MVA
110 kV Transmission Line (1/1 shown)
Metering
6600VLoads
(1/1 shown)430VLoads
(1/1 shown)
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
HP Feedwater Pump (P1)
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
HP Feedwater Pump (P1)
5010
0Efficiency (%) 50
010
0015
0020
00 Head (m)
Nam
epla
te
Min
flow
Max
flow
Design
0 20 40 60 80Flow (t/h)
No. per HRSG 3No. operating per HRSG 2Nameplate flow 62.05 t/hNameplate head 1510.3 mNameplate flow (nominal) 1135.6 lpmNameplate head (nominal) 1524 mNameplate RPM 3000 Design flow 55.85 t/hDesign head 1283.7 mDesign RPM 3000 Minimum continuous flow 20.48 t/hMaximum continuous flow 80.67 t/h
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
Condenser C.W. Pump (P4)
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
Condenser C.W. Pump (P4)
5010
0Efficiency (%) 10
20 Head (m)
Nam
epla
te
Min
flow
Max
flow
Design
0 1000 2000 3000 4000 5000Flow (t/h)
No. per Condenser 2No. operating per Condenser 2Nameplate flow 3472 t/hNameplate head 16.52 mNameplate flow (nominal) 60567 lpmNameplate head (nominal) 18.29 mNameplate RPM 600 Design flow 3125 t/hDesign head 17.56 mDesign RPM 600 Minimum continuous flow 1388.7 t/hMaximum continuous flow 4860 t/h
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
Condensate Forwarding Pump (P6)
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
Condensate Forwarding Pump (P6)
5010
0Efficiency (%) 20
4060
Head (m)
Nam
epla
te
Min
flow
Max
flow
Design
0 50 100 150 200Flow (t/h)
No. per Condenser 2No. operating per Condenser 1Nameplate flow 138.2 t/hNameplate head 40.26 mNameplate flow (nominal) 2649.8 lpmNameplate head (nominal) 45.72 mNameplate RPM 1500 Design flow 110.6 t/hDesign head 8.053 mDesign RPM 1500 Minimum continuous flow 34.55 t/hMaximum continuous flow 186.6 t/h
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
Aux Cooling Water Pump (closed loop) (P10)
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
Aux Cooling Water Pump (closed loop) (P10)
5010
0Efficiency (%) 10
2030
Head (m)
Nam
epla
te
Min
flow
Max
flow
Design
0 100 200 300Flow (t/h)
No. per Plant 2No. operating per Plant 1Nameplate flow 232.6 t/hNameplate head 24.43 mNameplate flow (nominal) 4164 lpmNameplate head (nominal) 27.43 mNameplate RPM 1500 Design flow 232.6 t/hDesign head 18.32 mDesign RPM 1500 Minimum continuous flow 81.4 t/hMaximum continuous flow 279.1 t/h
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
Treated Water Pump (P11)
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
Treated Water Pump (P11)
5010
0Efficiency (%) 20
4060
80 Head (m)
Nam
epla
te
Min
flow
Max
flow
Design
0 5 10 15 20Flow (t/h)
No. per Plant 1No. operating per Plant 1Nameplate flow 11.72 t/hNameplate head 57.55 mNameplate flow (nominal) 208.2 lpmNameplate head (nominal) 60.96 mNameplate RPM 3000 Design flow 8.203 t/hDesign head 43.16 mDesign RPM 3000 Minimum continuous flow 4.102 t/hMaximum continuous flow 14.06 t/h
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
Jockey Fire Pump (P14)
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
Jockey Fire Pump (P14)
5010
0Efficiency (%) 10
2030
40 Head (m)
Nam
epla
te
Min
flow
Max
flow
Design
0 5 10 15Flow (t/h)
No. per Plant 1No. operating per Plant 1Nameplate flow 10.25 t/hNameplate head 30.54 mNameplate flow (nominal) 170.3 lpmNameplate head (nominal) 38.1 mNameplate RPM 3000 Design flow 10.25 t/hDesign head 30.54 mDesign RPM 3000 Minimum continuous flow 3.589 t/hMaximum continuous flow 12.31 t/h
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
Demin Water Pump (P23)
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
Demin Water Pump (P23)
5010
0Efficiency (%) 50
100
150 Head (m)
Nam
epla
te
Min
flow
Max
flow
Design
0 5 10 15Flow (t/h)
No. per Plant 2No. operating per Plant 1Nameplate flow 10.25 t/hNameplate head 77.13 mNameplate flow (nominal) 170.3 lpmNameplate head (nominal) 83.82 mNameplate RPM 3000 Design flow 8.203 t/hDesign head 61.71 mDesign RPM 3000 Minimum continuous flow 3.589 t/hMaximum continuous flow 12.3 t/h
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
Raw Water Pump 1 (P26)
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
Raw Water Pump 1 (P26)
5010
0Efficiency (%) 20
4060
Head (m)
Nam
epla
te
Min
flow
Max
flow
Design
0 5 10 15 20Flow (t/h)
No. per Plant 1No. operating per Plant 1Nameplate flow 11.72 t/hNameplate head 46.04 mNameplate flow (nominal) 208.2 lpmNameplate head (nominal) 53.34 mNameplate RPM 3000 Design flow 8.203 t/hDesign head 34.53 mDesign RPM 3000 Minimum continuous flow 4.102 t/hMaximum continuous flow 14.06 t/h
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
Raw Water Pump 2 (P27)
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
Raw Water Pump 2 (P27)
5010
0Efficiency (%) 20
4060
Head (m)
Nam
epla
te
Min
flow
Max
flow
Design
0 5 10 15 20Flow (t/h)
No. per Plant 1No. operating per Plant 1Nameplate flow 11.72 t/hNameplate head 46.04 mNameplate flow (nominal) 208.2 lpmNameplate head (nominal) 53.34 mNameplate RPM 3000 Design flow 8.203 t/hDesign head 36.83 mDesign RPM 3000 Minimum continuous flow 4.102 t/hMaximum continuous flow 14.06 t/h
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
Aux Cooling Water Pump (open loop) (P30)
A A
B B
C C
D D
E E
F F
1
1
2
2
3
3
4
4
5
5
6
6
7
7
8
8
Thermoflow, Inc.
Date: 04/29/10
Company: Fichtner Consulting Engineers India Pvt. Ltd.
User: admin
100 MW Combined Cycle Power Plant, Configuration :
Fichtner Consulting Engineers (India) Pvt. Ltd.
Drawing No:
Aux Cooling Water Pump (open loop) (P30)
5010
0Efficiency (%) 10
2030
Head (m)
Nam
epla
te
Min
flow
Max
flow
Design
0 100 200 300Flow (t/h)
No. per Plant 2No. operating per Plant 1Nameplate flow 232.6 t/hNameplate head 24.43 mNameplate flow (nominal) 4164 lpmNameplate head (nominal) 27.43 mNameplate RPM 1500 Design flow 232.6 t/hDesign head 18.32 mDesign RPM 1500 Minimum continuous flow 81.4 t/hMaximum continuous flow 279.1 t/h
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
Millions, INRRevenues
0
1000
2000
3000
4000
5000 M
illio
ns, I
NR
Year
Internal Rate of Return on Investment (ROI) = 11.351% Internal Rate of Return on Equity (ROE) = 18.161%
1960
2011
2048.2
2012
2140.3
2013
2236.6
2014
2337.3
2015
2442.5
2016
2552.4
2017
2667.2
2018
2787.3
2019
2912.7
2020
3044
2021
3181
2022
3324
2023
3473
2024
3630
2025
3793
2026
3964
2027
4142
2028
4329
2029
4523
2030
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
Millions, INROperating Expenses
0
1000
2000
3000
4000 M
illio
ns, I
NR
Year
Internal Rate of Return on Investment (ROI) = 11.351% Internal Rate of Return on Equity (ROE) = 18.161%
1403.8
2011
1466.9
2012
1532.9
2013
1601.9
2014
1674
2015
1749.3
2016
1828.1
2017
1910.3
2018
1996.3
2019
2086.1
2020
2180
2021
2278.1
2022
2380.6
2023
2487.7
2024
2599.7
2025
2716.7
2026
2838.9
2027
2966.7
2028
3100
2029
3240
2030
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
Millions, INROperating Income
0
300
600
900
1200
1500 M
illio
ns, I
NR
Year
Internal Rate of Return on Investment (ROI) = 11.351% Internal Rate of Return on Equity (ROE) = 18.161%
556.2
2011
581.2
2012
607.4
2013
634.7
2014
663.3
2015
693.1
2016
724.3
2017
756.9
2018
791
2019
826.6
2020
863.8
2021
902.6
2022
943.2
2023
985.7
2024
1030
2025
1076.4
2026
1124.8
2027
1175.5
2028
1228.4
2029
1283.6
2030
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
Millions, INRPre-Tax Income
0
300
600
900
1200
1500 M
illio
ns, I
NR
Year
Internal Rate of Return on Investment (ROI) = 11.351% Internal Rate of Return on Equity (ROE) = 18.161%
8.242
2011
42.83
2012
79.4
2013
118.1
2014
159
2015
202.4
2016
248.3
2017
296.9
2018
348.4
2019
403.1
2020
461
2021
522.5
2022
587.8
2023
657.1
2024
730.8
2025
1076.4
2026
1124.8
2027
1175.5
2028
1228.4
2029
1283.6
2030
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
Millions, INRNet Income
0
200
400
600
800
1000 M
illio
ns, I
NR
Year
Internal Rate of Return on Investment (ROI) = 11.351% Internal Rate of Return on Equity (ROE) = 18.161%
5.357
2011
27.84
2012
51.61
2013
76.76
2014
103.4
2015
131.5
2016
161.4
2017
193
2018
226.5
2019
262
2020
299.7
2021
339.6
2022
382.1
2023
427.1
2024
475
2025
699.7
2026
731.1
2027
764
2028
798.4
2029
834.4
2030
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
Millions, INRNet Cash Flow
0
200
400
600
800
1000 M
illio
ns, I
NR
Year
Internal Rate of Return on Investment (ROI) = 11.351% Internal Rate of Return on Equity (ROE) = 18.161%
166.4
2011
179.4
2012
192.7
2013
206.5
2014
220.7
2015
235.4
2016
250.5
2017
266.1
2018
282.1
2019
298.6
2020
315.5
2021
332.9
2022
350.6
2023
368.8
2024
387.4
2025
699.7
2026
731.1
2027
764
2028
798.4
2029
834.4
2030
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
Millions, INRCumulative Net Cash Flow
0
2000
4000
6000
8000
10000 M
illio
ns, I
NR
Year
Internal Rate of Return on Investment (ROI) = 11.351% Internal Rate of Return on Equity (ROE) = 18.161%
2.11 %166.4
2011
4.39 %345.8
2012
6.83 %538.5
2013
9.45 %745
2014
12.25 %965.8
2015
15.24 %1201.2
2016
18.42 %1451.7
2017
21.8 %1717.9
2018
25.38 %2000
2019
29.16 %2298.6
2020
33.17 %2614.2
2021
37.39 %2947
2022
41.84 %3298
2023
46.52 %3666
2024
51.44 %4054
2025
60.31 %4754
2026
69.59 %5485
2027
79.28 %6249
2028
89.41 %7047
2029
100 %7882
2030
PEACE/GT PRO 20.0 adminFile = C:\TFLOW20\MYFILES\GTPRO.GTP
top related