100 MW CCPP - 6FA- Peace--Costing and Layouts

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


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


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



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



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



Page: 4

Transportation to Site 12. User-defined

Item Cost Unit Cost Quantity Ref. Cost Est. Cost included

0

0

Other Equipment


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


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


Page: 7

16. User-defined

Unit Cost Quantity Ref. Cost Est. Cost

0

0

Civil


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


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


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


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


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


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


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


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


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


Page: 14

VII Engineering & Startup 1. Engineering 2. Start-Up 3. User-defined


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


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


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


0

0

0

0

Desalination Plant


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


0

0

0

0

CO2 Capture Plant


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


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



Page: 20


Estimated HRSG Data


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


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


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


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


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


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


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


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


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


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


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


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


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


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


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


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


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


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


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


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


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



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



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



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



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


Page: 46

Estimated Chiller System Data 1. GT Inlet Chilling System

None

Estimated Gasifier Data


Page: 47

Estimated Gasifier Data 1. Gasifier

None

Estimated Desalination Plant Data


Page: 48

Estimated Desalination Plant Data 1. Desalination Plant

None

Estimated Air Separation Unit Data


Page: 49

Estimated Air Separation Unit Data 1. Air Separation System

None

Estimated Gas Cleanup System Data


Page: 50

Estimated Gas Cleanup System Data 1. Gas Cleanup System

None

Estimated CO2 Capture Data


Page: 51

Estimated CO2 Capture Data 1. CO2 Capture Plant

None

Financial Summary


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


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


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


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


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


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


User: admin



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



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


User: admin



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



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


User: admin



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 - - - -



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


User: admin



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 - - - - -



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


User: admin



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



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


User: admin



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 - -



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


User: admin



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



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


User: admin



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 - - - - -



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


User: admin



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 - - - -



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


User: admin



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



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


User: admin



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



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


User: admin



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


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



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


User: admin



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


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



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


User: admin



Drawing No:

GAS FUEL PIPING

DIAGRAM

PIPELINE

GAS METER

GF0FUEL

COMPRESSOR

STATION

GT1 HRSG1GFGT1

ID & # OFF DIAMETER

mm

LENGTH

m


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



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


User: admin



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


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



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


User: admin



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)


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


User: admin



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


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


User: admin



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


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


User: admin



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


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


User: admin



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


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


User: admin



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


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


User: admin



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)



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


User: admin



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)



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


User: admin



Drawing No:


5010

0Efficiency (%) 20

4060

Head (m)

Nam

epla

te

Min

flow

Max

flow

Design

0 5 10 15 20Flow (t/h)




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


User: admin



Drawing No:


5010

0Efficiency (%) 20

4060

Head (m)

Nam

epla

te

Min

flow

Max

flow

Design

0 5 10 15 20Flow (t/h)



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


User: admin



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


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


Millions, INROperating Expenses

0

1000

2000

3000

4000 M

illio

ns, I

NR

Year


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


Millions, INROperating Income

0

300

600

900

1200

1500 M

illio

ns, I

NR

Year


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


Millions, INRPre-Tax Income

0

300

600

900

1200

1500 M

illio

ns, I

NR

Year


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


Millions, INRNet Income

0

200

400

600

800

1000 M

illio

ns, I

NR

Year


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


Millions, INRNet Cash Flow

0

200

400

600

800

1000 M

illio

ns, I

NR

Year


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


Millions, INRCumulative Net Cash Flow

0

2000

4000

6000

8000

10000 M

illio

ns, I

NR

Year


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


100 MW CCPP - 6FA- Peace--Costing and Layouts

Documents

Transcript of 100 MW CCPP - 6FA- Peace--Costing and Layouts