Project Cost Summary

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

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

Specialized Equipment
Item Cost 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 Unit Cost 1,199,250,000 1,199,250,000 included Quantity 1 Ref. Cost Est. Cost 2,466,087,000 2,589,391,000 1,199,250,000 1,259,212,000

included included

included included included included 552,511,000 included included included included included included 336,828,000 included 66,503,000 included 1 336,828,000 353,669,000 1 552,511,000 580,137,000

included included included

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

Specialized Equipment
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
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

Item Cost Unit Cost Quantity included 40,097,000 1 1,497,000 included

Ref. Cost 40,097,000

Est. Cost 42,102,000

47,419,000 included 16,309,000 included included included 32,863,000 included included included 131,002,000 114,782,000 9,982,000 6,238,000 included 62,390,000 37,421,000 21,998,000 2,971,000

2

94,838,000

99,580,000

1

16,309,000

17,125,000

1

32,863,000

34,506,000

1

131,002,000

137,552,000

1

62,390,000

65,509,000

Page: 3

Cost 0 Est. Note: Totals may not tally due to round-off.Specialized Equipment Transportation to Site 12. User-defined Item Cost Unit Cost included Quantity Ref. Cost 0 PEACE/GT PRO 20.GTP 04-29-2010 11:35:36 Page: 4 . C:\TFLOW20\MYFILES\GTPRO.0 Thermoflow. Inc.

150 458.863.000 3 379.000 7.000 34.777.000 216.300 11.GTP 04-29-2010 11:35:36 Page: 5 .090.501.195.387.000 1.218.0 Thermoflow.100 2.300 206.553. Cost 170.000 119.000 979.600 532.W.600 206. Tanks Fuel Oil Hydrous Ammonia Demineralized Water Raw Water Neutralized Water Acid Storage Quantity Ref.304.400 1 1 1 1 1.000 1.650 3.000 642.650 2 6 917.750 PEACE/GT PRO 20.650 311.000 216. Pumps Integral Feedwater Pump HP Feedwater Pump IP Feedwater Pump LP Feedwater Pump Condensate Forwarding Pump Condenser C.151. 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) 2.000 575.090.163.650 444.000 129.000 184.399.863.000 1.000 1.100 8.550 2 1 1 917. Cost Est.000 575.399.279.400 402.600 206. Note: Totals may not tally due to round-off.400 1.600 2 2 1 2 1 1 759.300 3. C:\TFLOW20\MYFILES\GTPRO.774.000 11.863.000 1.500.550 206.650 222.542.000 36.550 642.000 184.900 10.244.304.600 144.863.600 458. Inc.000 24.200 144.000 52.000 1.000 151.950 5.Other Equipment Unit Cost II Other Equipment 1.

Makeup Water Treatment System 8.000 7.000 7.550 9.000 1.000 18.495.676.000 10. General Plant Instrumentation 13.495.708.572.000 1. Auxiliary Boiler 7.000 5.000 8.000 25.571.000 1 1 1 Ref.829.000 1.502. Cooling Tower 4.198.126.000 1.173. Recip Engine Genset(s) Emergency Generator Black Start Generator 12.218.000 1 9.400 1 5. Note: Totals may not tally due to round-off.000 1.000 25.000 2.400 402.829.600 8.935.000 5.829.000 7.021.0 Thermoflow.502.000 1 1 8.000 1.505. Cost 575.000 452.000 5.316.247. Waste Water Treatment System 9. Station/Instrument Air Compressors 11.572. Feedwater Heater(s) 6.998. Inc.264.000 396.000 5.478.478. Miscellaneous Equipment PEACE/GT PRO 20.000 2.238.505. Cost Est.000 6.000 2 1 1 2 14.900.280.653. Low Voltage Equipment Transformers Circuit Breakers Switchgear Motor Control Centers Miscellaneous 15.000 1.000 1.668.000 2.268.750 5.852.000 8.000 7.000 5.000 Page: 6 .000 9.488.280.000 24.000 9.GTP 04-29-2010 11:35:36 Unit Cost Quantity 575.173. 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. Medium Voltage Equipment Transformers Circuit Breakers Switchgear Motor Control Centers Miscellaneous 14.109.000 35.000 4.000 3.Other Equipment Caustic Storage Waste Water Dedicated Fire Protection Water Storage 3.000 35.998.109.063. Bridge Crane(s) Gas Turbine Crane Steam Turbine Crane 10. C:\TFLOW20\MYFILES\GTPRO.339.

Cost 0 PEACE/GT PRO 20.GTP 04-29-2010 11:35:36 Page: 7 . Note: Totals may not tally due to round-off. Cost 0 Est.0 Thermoflow. User-defined Quantity Ref. Inc. C:\TFLOW20\MYFILES\GTPRO.Other Equipment Unit Cost 16.

400 290 352 1.800 115 m^3 7.580 1.000 219.400 7.000 550.000 10.503.800 6.150 11.487.500 2.796.000 994.299.208.000 82.646.503.GTP 04-29-2010 11:35:37 Page: 8 .775.000 3.000 14. Note: Totals may not tally due to round-off.370 1. Cost 284.580 1.000 3.000 15.570 1.168.744.000 111.600 371 m^3 3.580 1.580 1.000 1.700 9. Site Work Site Clearing Demolition Culverts & Drainage Erosion Control Fencing. Stone) Waste Material Removal Obstacles R&R Miscellaneous 2. C:\TFLOW20\MYFILES\GTPRO.000 200 m^3 20.836.904.000 511.880 32.400 2.056.400 PEACE/GT PRO 20.710 126 2.280 356 m^3 25.580 1.290 m^3 181.800 59.187.931.580 1.027.580 1.000 18.016 m^3 104.000 100.13 m^3 1.100.580 1.674.000 66.000 included included included included included included included included included included included 13.4 m^3 417.000 2.300 3.000 1.550 446 m^3 33.400 660.000 546.727.000 80.450 2.460 included included included included included included included included included included included 7. Sand.000 632.400 236.364.754.000 1.000 437 m^3 8.580 3.160 308 m^3 2.580 1.860 2.000 79.900 613.010 621 386 11.296.000 1.468.489.400 10.580 1.400 498.000 Labor Hours Labor Rate Unit Cost Quantity 16.900 15.41 m^3 144.330 7.921.000 1.580 1.100.54 m^3 2.000 75.000 18.262.350 1.000 160.580 2.000 4.400 632.000 822.317.028.580 Ref.41 m^3 1.000 818.750 763 m^3 3. Cost Est.100 4.000 972.100 553 553 1.262.000 22. 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 3.600 1.463.400 16.580 m^3 2.400 822.355.270.225.510 635 292 1.0 Thermoflow. 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 40.200 104 m^3 8.393.600 m^3 9.580 1.571.000 38.000 11.800 m^3 2.000 4.000 611.700 63.000 508.606.000 4.000 68.580 1.819.350 m^3 5.580 1. Inc.580 1.002.100 2.100 5.Civil Material III Civil 1.860 3.000 12. Controlled Access Gates Finish Grading Finish Landscaping Material (Dirt.173.756.422.740 1.700 569 m^3 33.856.000 965.580 1.108.000 5.41 m^3 1.000 172.000 1.803.955.000 3.300 1.580 1.

580 1.400 6.000 65.175. Parking.212.665.000 894.150 209.Civil Material 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 4.000 9.760 1.560.600 397. Cost 28.934.300 474.750 335 m^3 Ref.139.000 3.000 413 413 331 149 149 1.200 208 m^3 1.580 1.000 0 615.580 1.124.350 143 m^3 229. Curbing.500 489.557.237.303.000 162.600 574 1.554.650 1.000 474.580 1.000 5.000 0 61.GTP 04-29-2010 11:35:37 Page: 9 . Roads.695.000 2.950 329.000 9.150 166.000 921.000 4.500 615.381.680 1.010 m^2 223.650 162.000 Est.000 1.800 elsewhere 4.650 329.51 m^3 84.000 2.175.000 1.803.580 1.205 m^3 1.000 9.000 17.205 m^3 1.580 1. Inc.650 6.000 956.050 397.850 24.000 Labor Hours Labor Rate Unit Cost Quantity 10.580 1. C:\TFLOW20\MYFILES\GTPRO.580 85.770.428.000 6.047 m^3 1.050 3. Note: Totals may not tally due to round-off.850 4.580 275.986. Walkways Pavement.768 m^3 6.000 1.679.160 3.973.300 374.000 6.424.564.300 745 5.683.840 166.0 Thermoflow.190 1.750 14 PEACE/GT PRO 20.458.000 5.768 m^3 4.616.000 2.100 216.500 216.000 4.000 8.000 2.000 7.580 1.580 1.129.580 78.000 2.5 m^3 86. User-defined 12.800 58. Cost 15.580 1.000 3.500.880 1.42 m^3 760.335.000 10.629. Striping Lighting 5.800 23.679.261 m^3 1.124.132.580 1.500 1.740 787 475 312 1.7 m^3 7.

200 1.817.000 72.800 1.196.000 2 17.800 1.000 1.660 134.101.000 5. 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 36.969.560 546 1.800 1.0 Thermoflow. On-Site Transportation & Rigging 2.000 1.787.000 2.000 4.694.740 1.478.000 2.000 11.610 2.637.490 1.000 7.740.400 6.792.000 371.400 elsewhere Labor Hours Labor Rate Unit Cost Quantity Ref.78 m 8.000 12.800 1.171.811.000 5.800 1.000 5.099.611.000 4.904.000 8.140.880 87.350 23.450 2.000 10.956.000 75.200 434 m 775 m 5. 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 3.208.756.897.000 1 1 1 1 2.585.371.000 66.943.780 10.030 2.570 7.456.000 184.800 1.101.969.000 37.194.170.000 48.000 130.000 21. Cost 334.642.740.892.299.974.800 1. Inc.238.800 1.800 1.000 75.320.000 2.420 166 m 797 m 290 m 11.800 1.000 4.488.000 20.320.336.880 6.000 621.090 35.000 185.020 2.610 179 495 5. C:\TFLOW20\MYFILES\GTPRO.000 2.000 1.145.050 508.800 1.861.000 12.000 8.030 4.000 40.000 11.300 4.000 1.000 10.000 180.234.000 2.000 1.000 8.070 1.522.311.160 138.950 19.000 7.600 42.498.000 18.290 elsewhere 1. Cost Est.725.804.000 21.641.800 12.000 18.800 70.670 18.Mechanical Material IV Mechanical 1.350.000 elsewhere elsewhere elsewhere PEACE/GT PRO 20.000 152.000 2.000 36.200 1.637.296.800 40.252.000 2.300 326.800 1.GTP 04-29-2010 11:35:37 Page: 10 .000 7.000 6.595.168.000 1.957. Note: Totals may not tally due to round-off.026.000 7.800 37.502.000 1.967.800 22.000 1.200 5.951.800 1.000 22.800 4.324.

249.221.770 341 m 217.000 14.000 14.000 10.149.000 819. Platforms 5.480 2.000 elsewhere 612.800 190. Inc.Mechanical 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 4.000 5.000 5.000 8.800 8.800 1.000 736.800 1.810 2.123.810 1. Steel Racks.477.65 m 863.800 1.000 3.090. Ladders.646.000 1.000 8.420 678 m 26.418.700 1.800 1. Walkways.000 14.410 582 m 35.700 65.000 9.000 9.570 374 m 8.914.352.33 tonne 217.66 m 4.440 1.347.000 1.700 65. Cost 18.107.800 1.93 m 53.030 1.166.240 1.288.000 5.07 m Ref.800 7.900 598. Note: Totals may not tally due to round-off.060.000 2.250 96.000 elsewhere elsewhere 532.376.800 10.700 74.001.000 9.000 0 4.060 41.801. C:\TFLOW20\MYFILES\GTPRO.900 742.000 0 PEACE/GT PRO 20.580 150.347.118.800 1.221.0 Thermoflow.080 2.000 8. Cost Est.000 1.000 4.166.33 tonne 7. Supports.GTP 04-29-2010 11:35:37 Page: 11 .800 48.200 1.000 8.460.000 139 588 1.000 4.500 5. User-defined Material Labor Hours Labor Rate Unit Cost Quantity 9.910 18.067.93 m 96.870 488 1.099.124.

600 412.400 293.000 764. C:\TFLOW20\MYFILES\GTPRO.000 1.000 110.300 20.8 124 19.390 1.450 696.462.390.000 2.000 3.200 2 1.000 2.198.000 1.100 4.840 1.665.000 2.840 1.651.840 1.992.000 1.902.699.000 4.500 336.590 990 1.000 2.300 622 2.450 elsewhere Labor Hours Labor Rate Unit Cost Quantity 6.000 15.970 1.426.110 1.840 1.000 10.190 2. Cost Est.971.600.087.400 6.000 217.000 2.717.000 2.000 0 0 PEACE/GT PRO 20.301.0 Thermoflow.000 32. 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 3.840 1. Cost 75.840 557.840 635. 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) 2.840 1.897.200 66.000 4.100 270.000 3.000 859.000 1.447.000 6.840 1.970 1.500 4.064.000 4.840 2. Inc.309.129.600 Ref.819.000 3. Note: Totals may not tally due to round-off.840 1.250 388.GTP 04-29-2010 11:35:37 Page: 12 .190 348 922 7. User-defined 2.840 1.000 1.270.000 1.500 1.390.000 557.360.600.000 917.800 107.722.986.840 1.820 2.536.819.699.Electrical Assembly & Wiring Material V Electrical 1.200 131.899.100 234 515 1.587.000 1.840 1.840 208.884.000 2.840 1.000 1.840 4.000 254 elsewhere 1.292.000 3.413.000 672.850 859.087.000 7.200 1.691.000 979.000 40.301.261.000 4.527.000 76.350 177.581.500 565.387.332.650 24.150 1 1 1 1 203.200 444.000 2.924.840 1.840 1.658.720 1.709.927.000 3.500 179.840 4.000 6.000 1.224.000 7.600 279.000 4.000 2.500 88.000 1 15 70 18 1 227 2 4 5 1 59.000 2.000 27.299.

487. Cost 134.58 m^2 49950.900 0 PEACE/GT PRO 20.716. Note: Totals may not tally due to round-off. Guard House 5.4 m^2 51437.81 928.644. Control Room.000 520. User-defined Cost/Unit Area Ref.779.407.44 43.GTP 04-29-2010 11:35:37 Page: 13 . Water Treatment System 4.000 50.0 Thermoflow.000 1176.000 24.100 0 Area Est. Inc. Machine Shop / Warehouse 3.000 18.Buildings VI Buildings 1. C:\TFLOW20\MYFILES\GTPRO. Cost 75.5 m^2 76804.363.82 90. Turbine Hall 2. Administration.000 845.

Engineering 2.172.029.143.GTP 04-29-2010 11:35:37 Page: 14 .534. Cost 286.392.000 41.0 Thermoflow.690 4. Start-Up 3. Cost Est. C:\TFLOW20\MYFILES\GTPRO.000 282.000 PEACE/GT PRO 20.000 0 0 10.029.000 245.143.506.000 7. User-defined Labor Hours Labor Rate Unit Cost Quantity Ref.Engineering & Plant Startup Material VII Engineering & Startup 1. Note: Totals may not tally due to round-off.000 41.000 37.000 245. Inc.

Soft & Miscellaneous Costs Ref.288.017. Fees.742.594. Licenses.358.000 0 187.000 104.000 49.768.000 0 0 90.000 8.000 90.409.000 81.000 253.000 163.542.000 73.000 0 0 81. Miscellaneous Land Cost Utility Connection Cost Legal & Financial Costs Escalation and Interest During Construction Spare Parts & Materials Project Administration & Developer's Fee 3.000 49.000 407.871. Contractor's Soft Costs Contingency: Labor Specialized Equipment Other Equipment Commodity Profit: Labor Specialized Equipment Other Equipment Commodity Permits.447. Cost 638. Fees.000 367.370. Cost VIII Soft & Miscellaneous Costs 1.000 6.000 14.000 77.182.000 181. C:\TFLOW20\MYFILES\GTPRO. Owner's Soft Costs Permits.418.000 0 68.0 Thermoflow. Inc.344.257.000 4. Total of all user-defined costs displayed on each account 777. Licenses.000 0 PEACE/GT PRO 20.838.811.902.000 12.000 104.000 19.000 0 172.000 22.986.000 204.153.626.920.000 172. Miscellaneous Bonds and Insurance Spare Parts & Materials Contractor's Fee 2.013.159.000 0 40.000 311.964.000 11.253.682.000 144. Note: Totals may not tally due to round-off.351.447.GTP 04-29-2010 11:35:37 Page: 15 .742.577.000 181.000 0 Est.484.000 0 75.983.000 0 45.351.577.174.

User-defined Ref.0 Thermoflow. Inc. Note: Totals may not tally due to round-off. 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. C:\TFLOW20\MYFILES\GTPRO. Air Separation Unit 3.Gasification Plant Item Cost Unit Cost Quantity Gasification Plant 1. Cost Est. Gasification Plant General Facilities In-Plant Electrical Distribution Switchyard Buildings Miscellaneous Common Utilities 6. Gasification Plant Water Systems 5. Cost 0 0 0 0 PEACE/GT PRO 20. Gasification Gasifier Radiant Syngas Cooler Convective Syngas Cooler Slag & Process Water Handling Feedstock Preparation Receiving & storage Grinding Slurry preparation Transportation to Site 2.GTP 04-29-2010 11:35:37 Page: 16 .

Note: Totals may not tally due to round-off. Inc. Desalination Evaporators Brine Heater Deaerator Pumps Piping Electrical & Controls Intake System & Distillate Delivery Engineering & Design Platform/ladder/walkway Miscellaneous Transportation to Site 2.GTP 04-29-2010 11:35:37 Page: 17 .Desalination Plant Item Cost Unit Cost Quantity Desalination Plant 1. Cost 0 0 0 0 PEACE/GT PRO 20. C:\TFLOW20\MYFILES\GTPRO.0 Thermoflow. User-defined Ref. Cost Est.

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. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO. Cost Est.CO2 Capture Plant Item Cost Unit Cost Quantity CO2 Capture Plant 1. Cost 0 0 0 0 PEACE/GT PRO 20. Inc. User-defined Ref.0 Thermoflow.GTP 04-29-2010 11:35:37 Page: 18 .

572 kg kg kg kg m m PEACE/GT PRO 20.Estimated Gas Turbine Data Estimated Gas Turbine Data Number of units 1.860 149.000 kW kJ/kWh % t/h C C RPM % % INR 66390 10760 33.5 98. C:\TFLOW20\MYFILES\GTPRO.1 14.250.100 Yes 98. Inc.9 1321.46 685.5 1.0 Thermoflow.7 621.350 39.48 4. 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 35.199.700 30.49 Gas Fuel 10 25 kW kJ/kWh % t/h C C millibar millibar 60.5 1 5.7 15. 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 3.36 748.GTP 04-29-2010 11:35:37 Page: 19 .5 600 1326.700 27.

Estimated Gas Turbine Data Estimated Gas Turbine Data PEACE/GT PRO 20.0 Thermoflow. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37 Page: 20 . Inc.

000 m m m kg kg kg kg kg m^2 m^2 m^2 m^2 INR INR 5.790 3. Reference Basis Includes: .Round to Square .000 m m m m m kg PEACE/GT PRO 20.110 336.1 4. Inc.Economiser . Ductwork-to-HRSG Transition Length Inlet Width Inlet Height Outlet Width Outlet Height Weight 1 27.1 m kg m 8.Main Stack .0 Thermoflow.1 3. GT-to-Ductwork Transition Length Weight Height 3. C:\TFLOW20\MYFILES\GTPRO.8 10.800 465.Deaerator 2. Bypass Duct.828.600 491.503.4 4.2 10.Evaporator . Stack.Estimated HRSG Data Estimated HRSG Data Number of Units 1.200 26013 14018 8515 3479 2.GTP 04-29-2010 11:35:37 Page: 21 .Inlet Transition Duct .2 3.Main HRSG Section Total Weight (dry) Total Weight (wet) Overall heat transfer surface area .3 14.790 37. HRSG System Summary Overall Length Overall Width Overall Height Overall Weight: . and Damper None 4.000 66.2 37.Superheater Total number of tubes Total HRSG Cost.000 417.3 14.

LP Drum Length Outer Diameter Drum Thickness Weight (dry) Weight (wet) 7.250 17. Inc.600 m m mm kg kg 7.GTP 04-29-2010 11:35:37 Page: 22 . Main HRSG Section Length Width Height Weight: .Thickness .0 Thermoflow.Weight 13.700 53.Estimated HRSG Data Estimated HRSG Data 5.Liner & Insulation . IP Drum None 8.Heat Transfer Tubing .3 14.400 18.Miscellaneous Total Main Stack: .Interconnecting Piping & Support .Skin & Structure .7 97.4 2.Main Stack .350 14.Diameter .Platforms.Height .4 4. Tube sheets .35 8.730 97.800 m m m kg kg kg kg kg kg kg kg kg kg 3.2 131.300 19.5 2.840 51.Drums .440 417.350 11. HP Drum Length Outer Diameter Drum Thickness Weight (dry) Weight (wet) 7. and Ladders .050 m m mm kg kg PEACE/GT PRO 20. C:\TFLOW20\MYFILES\GTPRO.320 54.7 60 12.390 19.032 148 44.177 21.Headers.350 m m mm kg 6. Walkways.

6 1843.47 0.5 m 3.4 m^3 PEACE/GT PRO 20. C:\TFLOW20\MYFILES\GTPRO. Non-Reheat 115.GTP 04-29-2010 11:35:37 Page: 23 .950 kg 7.7 m 2. Inc.2 m 3. Estimated Weights.900 kg 552.511.0 Thermoflow.9 Condensing. Reference Basis Foundation Length Foundation Width Foundation Concrete per Unit 1 40.9 m 74.5 540 110.8 m 62. 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. 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.3 0 0 MVA bar C t/h mm mm 5.Estimated Steam Turbine Data Estimated Steam Turbine Data Number of Units 1.000 INR 15 m 4.8 m 137.6 Down Draft 1 534.9 m 200.950 kg 13.

Condenser Tube Description (per unit) Effective Surface Area Number of Condenser Passes Tube Material Number of Tubes Tube Length Tube Outside Diameter (O.260 40. 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.) Tube Wall Thickness Tube Weight.300 79. Inc.35 9.7 13 0.7 11.Estimated Condenser Data Estimated Condenser Data Number of Units Condenser Type Condenser Cost (per unit).7112 15.GTP 04-29-2010 11:35:37 Page: 24 .64 0.0 25.2 2.9 4. Reference Basis 1.35 54. dry Tube Pitch 2.64 m^2 m mm mm mm kg mm Carbon Steel 12.98 0. 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 3.0 Thermoflow.750 2 Stainless Steel (304) 3833 9.D.000 INR 2.D.097.4 23. C:\TFLOW20\MYFILES\GTPRO.500 m l kg PEACE/GT PRO 20.7 mm m m kg m^2 m m m SJAE 0.) Tube Inside Diameter (I.650 32.

Wet Section Fill (per cell) Height 4 1 35.0 Thermoflow.54 1.2 58.39 0. Reference Basis 1. Weight & Miscellaneous Operating Water Level in Collection Basin Wet Operating Weight (excluding basin water) Basin Water Weight Total Operating Weight 3.550 229.000 INR 27.53 10. Inc.33 241. 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. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37 Page: 25 .971 4.969 7.572. Film Fill Structure: Wood (Douglas Fir) Total Number of Cells Number of Banks Total Cost.Cell Height .66 6.Fan Stack Height Basin Area Fan Diameter 2.61 m m m m m m m m^2 m 1219. Estimated Major Dimensions Length per Bank Length per Cell Width at Top of Cell Width at Bottom of Cell Height .2 63.087 m PEACE/GT PRO 20.61 1.075 4.915 6.150 292.004 1.55 m m RPM m/s m/s millibar millibar millibar kW 6. Fan Design Single-Speed.Estimated Cooling Tower Data Estimated Cooling Tower Data Type: Crossflow.66 188 4.6007 1.664 6.991 44.18 0.650 mm kg kg kg 0.

915 1.GTP 04-29-2010 11:35:37 Page: 26 .844 155.2 25467 m m m^3 m^2 PEACE/GT PRO 20.0 Thermoflow. C:\TFLOW20\MYFILES\GTPRO. Inc.Estimated Cooling Tower Data Estimated Cooling Tower Data Width Depth Volume Surface Area 6.

84 0.100% 2649.410 372.W.450 110. Integral Feedwater Pump (P29) Number of Pumps per HRSG 2.0 Thermoflow. Inc. Reference Basis (each) Motor Cost. C:\TFLOW20\MYFILES\GTPRO. 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.884. Reference Basis (each) 6.000 2. 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.616.500 0.320 1. Reference Basis (each) 3.50% 1135.018 3.6 1524.000 1.7 0.84 259 144 19.Estimated Pump Data Estimated Pump Data 1. IP Feedwater Pump (P2) Number of Pumps per HRSG 4.8 45.50% PEACE/GT PRO 20. LP Feedwater Pump (P3) Number of Pumps per HRSG 5.550 lpm m RPM m m kg kg kW Labor Hours INR INR 2 . Reference Basis (each) Motor Cost.9 206 9.39 76 269.97 1. Pump (P4) Number of Pumps per Condenser None 3 .72055 1.000 lpm m RPM m m kg kg kW Labor Hours INR INR None None 2 .GTP 04-29-2010 11:35:37 Page: 27 . Condenser C.

4 1.92 0.000 lpm m RPM m m kg kg kW Labor Hours INR INR None 1 .GTP 04-29-2010 11:35:37 60567 18.424 50 200.89 0. 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.100% 208.32 88 28.0 Thermoflow. Motor).4 157 4.051 49 198. 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.000 1. Condenser Vacuum Pump (P7) Number of Pumps per Condenser 8.2 60.100% 170.200 lpm m RPM m m kg kg kW Labor Hours INR 2 .28822 600 1. Reference Basis (each) PEACE/GT PRO 20.000 0.96074 3. C:\TFLOW20\MYFILES\GTPRO.31 80.3 83. Motor). Inc.193.550 lpm m RPM m m kg kg kW Labor Hours INR Page: 28 . Reference Basis (each) 7.4 929 848 186.54 2.000 0.82101 3. Reference Basis (each) 9.96 2.Estimated Pump Data 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.57 24.194. Reference Basis (each) Motor Cost.

29 71.GTP 04-29-2010 11:35:37 Page: 29 1 . Reference Basis (each) 11. Motor).100% 208. Fuel Oil Forwarding Pump (P9) Number of Pumps per Plant 16.34065 3.34065 3.678 47 191. Motor). 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. Inc.000 0. Fuel Oil Unloading Pump (P8) Number of Pumps per Plant 15.85 0. Auxiliary Boiler Feedwater Pump (P5) Number of Pumps per Auxiliary Boiler 14.0 Thermoflow.000 0.100% 208. Reference Basis (each) 12.000 lpm m RPM m m kg kg kW Labor Hours INR None None None None . Raw Water Pump 3 (P28) Number of Pumps per Plant 13.Estimated Pump Data Estimated Pump Data 10.2 53.2 53.678 47 191.29 71.21 20.85 0. C:\TFLOW20\MYFILES\GTPRO.65 1.65 1.000 lpm m RPM m m kg kg kW Labor Hours INR 1 . Aux Cooling Water Pump (closed loop) (P10) PEACE/GT PRO 20.21 20. 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.

100% 5678 76.20093 1.71 15.0 Thermoflow. 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.4 0. Reference Basis (each) 17. Electric Fire Pump (P13) Number of Pumps per Plant 19. Motor). Reference Basis (each) Motor Cost. 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.440 82.350 lpm m RPM m m kg kg kW Labor Hours INR INR 1 .090. Reference Basis (each) 18. Engine).000 0.100% 4164 27.26 52.10046 3. Inc.69 1.3 38.9 0.39 76 349. C:\TFLOW20\MYFILES\GTPRO.300 109.75 0.119 42 173.000 lpm m RPM m m kg kg kW Labor Hours INR PEACE/GT PRO 20.Estimated Pump Data 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.000 lpm m m m kg kW Labor Hours INR None 1 .43233 1. Reference Basis (each) 2 .19 1.GTP 04-29-2010 11:35:37 Page: 30 .50 262 143 19.500 1.100% 170.03 43 3.

Fuel Compressor Coolant Pump (P20) Number of Pumps per Fuel Compressor 26.350 lpm m RPM m m kg kg kW Labor Hours INR INR PEACE/GT PRO 20.300 109. 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.50 262 143 19. GT Generator Cooling Pump (P18) Number of Pumps per GT Generator 24.39 76 349. Reference Basis (each) None None None None None None None None 2 . ST Generator Cooling Pump (P22) Number of Pumps per ST Generator 28. GT Gen+Gear Lube Oil Coolant Pump (P17) Number of Pumps per GT Gen+Gear Lube Oil 23. ST+Generator Lube Oil Coolant Pump (P21) Number of Pumps per ST+Generator Lube Oil 27.Estimated Pump Data Estimated Pump Data 20.0 Thermoflow. C:\TFLOW20\MYFILES\GTPRO.43233 1. GT+Gen+Gear Lube Oil Coolant Pump (P16) Number of Pumps per GT+Gen+Gear Lube Oil 22.500 1.100% 4164 27. GT Inlet Air Chiller/Heater Water Pump (P15) Number of Pumps per GT 21. GT Chiller Coolant Pump (P19) Number of Pumps per GT Chiller 25.GTP 04-29-2010 11:35:37 Page: 31 . Inc.4 0.

550 3.400 9. C:\TFLOW20\MYFILES\GTPRO.3 1 3.150 1.8 PEACE/GT PRO 20.9 8.3 1 52.150 1.3 6.5 5.7 1 681.270 2.2 2.2 2. Inc.0 Thermoflow.Estimated Tank Data Estimated Tank Data Demineralized Water Raw Water Neutralized Water Acid Caustic Fire Protection Number Volume [l] Diameter [m] Height [m] 1 52.3 6.7 1 3.3 1 26.550 3.GTP 04-29-2010 11:35:37 Page: 32 .

Estimated Piping Data
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. HP0 x 1 Nom. D [mm] Length [m] Schedule 158.1 87.78 custom Material P-22 Fittings 8 M [t/h] 110.6 Nom. Flow Nom. Vel. [m/s] 47.88

CW0 x 1

914.4

165.5

150psi Ductile iron

12

6249

105032 lpm

2.451

CW1 CW2 CW6 CW7

x x x x

1 1 2 1

152.4 203.2 38.1 63.5

193.9 189.3 189.3 35.36

40 40 80 40

A-106 A-106 A-106 A-106

20 20 20 20

232.6 197.3 7.758 19.74

3883 lpm 3294 lpm 129.5 lpm 329.6 lpm

4.572 2.286 2.286 2.286

FW1 x 1 FW2 x 1 FW3 x 1

152.4 50.8 152.4

114 110.6 65.23

40 40 40

A-106 TP316 TP316

14 14 14

110.6 11.72 111.7

1860.2 lpm 195.6 lpm 1935.4 lpm

2.286 2.286 2.286

RW0 x 1

50.8

434

40

A-106

73

11.72

195.6 lpm

2.286

SW0 x 1

25.4

775.4

80

A-106

193

NA

NA

NA

GF0 x 1 GFGT1 x 1

203.2 152.4

283.8 89.92

40 40

A-106 TP316

18 10

15.43 15.43

23538 std.m³/hr 23538 std.m³/hr

24.38 24.38

OIL1 x 1 OIL3 x 1

254 76.2

17.37 56.69

40 40

TP316 TP316

16 16

142.1 14.22

2697.7 lpm 269.9 lpm

1.219 1.219

SERVA x 1

25.4

581.6

80

A-106

145

0.1509 2.124 std.m³/min

45.72

CAR0 x 1

76.2

35.66

80

A-106

16

NA

NA

NA

BEDR x 1

101.6

96.93

350psi Ductile iron

8

NA

NA

NA

PEACE/GT PRO 20.0 Thermoflow, Inc. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37

Page: 33

Estimated Piping Data
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

88.9

96.93

40

A-106

8

NA

NA

NA

STBL x 2

203.2

26.82

40

A-106

12

NA

NA

FP0 x 1 FP1 x 1

152.4 76.2

339.2 339.2

350psi Ductile iron 350psi Ductile iron

30 30

340.5 170.3

5678 lpm 2839.1 lpm

9.144 9.144

PEACE/GT PRO 20.0 Thermoflow, Inc. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37

Page: 34

Estimated Miscellaneous Equipment Data
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

m³/h kW kg Labor Hours INR m^3 Labor Hours

2 - 100% 127 17.15 1,440 128 1,063,000 3.023 287 None None None None None

m³/h kW kg Labor Hours INR m^3 Labor Hours

1 2,430 44.2 1,829,000

kW Labor Hours INR

1

PEACE/GT PRO 20.0 Thermoflow, Inc. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37

Page: 35

Estimated Miscellaneous Equipment Data
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 m Ton kg kW kW kW Labor Hours INR

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

PEACE/GT PRO 20.0 Thermoflow, Inc. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37

Page: 36

Estimated Site Plan Data
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

m m hectare

1,180

m^2

64.6 41.3 2,670

m m m^2

32.5 13 845 2

m m m^2

413 7.6 3,150

m m m^2

16 48.8 6.1 297

m m m^2

863

m^2

18.58

m^2

PEACE/GT PRO 20.0 Thermoflow, Inc. C:\TFLOW20\MYFILES\GTPRO.GTP 04-29-2010 11:35:37

Page: 37

39 0 19. Water Treatment System Motors Misc.39 1. Auxiliary Cooling Fan Motors 3.4 18.1 3. Cooling Tower Fan Motors Main Cooling Tower Fan 4.25 21 4 48.75 3 2. 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) 2.424 1.424 1.051 2.GTP 04-29-2010 11:35:37 Page: 38 .25 21 400 20 0 0 3 0 0 21 0 21 6600 V 430 V 6600 V 430 V 430 V 430 V 430 V 430 V 430 V 430 V Heat Balance Aux. C:\TFLOW20\MYFILES\GTPRO.25 21 1. GT Auxiliary Loads GT Frame Blower Motor GT Lube Oil Pumps GT HVAC Number in plant 3 2 2 1 2 1 1 2 1 2 Nameplate kW Nominal kW Nominal kW Nominal kWe Nominal kWe Voltage (each) Operating Standby Operating Standby 373 19. kWe 702. Pump Motors HP Feedwater Pump Condensate Forwarding Pump Condenser C.694 96.306 24.Estimated Electric Load Data Estimated Electric Load Data 1.72 378 2.612 15 30 430 V 15 1 2 2 1 2 2 26.15 17.864 1.678 19. Air Compressor Motors Station Air Compressor 6.39 1.15 17. Fuel Gas Compressor Motors Fuel Compressor 5.94 52.88 0 200 0 430 V 178.2 9.678 0 0 0 0 0 0 26.39 0 0 2.5 28 5 4. Inc.25 21 1.2 38.39 373 19.W. Makeup Water Auxiliary Loads 7.776 0 52.388 100 55 44 0 55 22 430 V 430 V 430 V 100 55 44 PEACE/GT PRO 20. 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 8.864 1.1 1.1 1.051 2.2 2 820 820 820 900 900 6600 V 838 2 17.47 52.25 2.424 0 0 19.728 3.356 0 0 0 0 0 0 28 5 4.2 19.47 193.678 1.678 19.75 3 2.728 3.39 372 2.0 Thermoflow.1 3.5 430 V 430 V 430 V 430 V 430 V 430 V 0 0 0 0 0 0 2 2 6 48.678 26.15 19 19 430 V 19 18 2.25 2.39 800 20 400 2.356 26.39 746 19.119 19.39 186 2.678 1.051 12.119 19.

GTP 04-29-2010 11:35:37 Page: 39 .1 44.2 3. Plant Aux Loads Total Plant Motors & Loads Total 6600V Motors & Loads Total 430V Motors & Loads Number Nameplate kW Nominal kW Nominal kW Nominal kWe Nominal kWe Voltage Heat Balance in plant (each) Operating Standby Operating Standby Aux.300 321 430 V 430 V 430 V 26 45 50.74 3.203 147.122 52.990 26 45 56. GT Aux Loads 9.1 44.020 2.729 52.2 67. C:\TFLOW20\MYFILES\GTPRO.356 26. Miscellaneous Plant Loads HVAC Loads Lighting Loads Misc.0 Thermoflow.74 50.Estimated Electric Load Data Estimated Electric Load Data Misc.124 55 0 430 V 430 V 55 74. ST Auxiliary Loads ST Lube Oil Pumps Misc.620 1.2 0 55 74.654 0 154.100 918 0 0 0 1.13 1 1 15 118 26.4 2 18 52.404 0 430 V 154.760 0 0 0 1.34 3. kWe 18 8.54 2806.805 3.9 PEACE/GT PRO 20. Inc. SC Aux Loads 10.

0 Thermoflow. Softener 4. Clarifier-Reactivator 2. Inc.Estimated Water Treatment System Data Estimated Water Treatment System Data 1. C:\TFLOW20\MYFILES\GTPRO. Reverse Osmosis System 5. Pressure Filter 3. Two-Bed Demineralizer None None None None None PEACE/GT PRO 20.GTP 04-29-2010 11:35:37 Page: 40 .

028.730 1.730 65.330 184 184 5.754.6 2.550 924 924 49.778 11. Inc.978 3.266 1.GTP 04-29-2010 11:35:37 Page: 41 . 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 92.000 MVA kV kV m m kg hours hours INR 1 40.47 OA/FA/FA Circuit Breaker Connected 110 11.900 1.000 MVA kV kV m m kg hours hours INR 1 3.0 Thermoflow.000 MVA kV kV m m kg hours hours INR PEACE/GT PRO 20.5 4.5 6. 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.Estimated Main Electrical Data Estimated Main Electrical Data 1.64 OA/FA/FA Circuit Breaker Connected 110 11.708.237 109.946 60.813 7. 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 2.5 7.425 5. C:\TFLOW20\MYFILES\GTPRO.

333. Auxiliary Bus Feeder Circuit Breaker Count 1 1.220 131 131 4.5 0.030 174 348 2.376 11. Gas Turbine Generator Circuit Breaker Count Voltage Amperage Unit Mechanical Installation hours Unit Electrical Installation hours Unit Reference Cost 6. 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 5.173 1. Inc.000 kV Amps hours hours INR 1 110 672 125 249 9.571.0 Thermoflow.5 2.000 MVA kV kV m m kg hours hours INR 1 11.5 4.665.000 kV Amps hours hours INR 0 PEACE/GT PRO 20.739 5. 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. C:\TFLOW20\MYFILES\GTPRO.43 2.000 kV Amps hours hours INR 1 11.GTP 04-29-2010 11:35:37 Page: 42 .Estimated Main Electrical Data Estimated Main Electrical Data 4.650 214 429 19.982.

9 556 278 12. Inc. 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) 12.118.43 1.218.700 INR PEACE/GT PRO 20.850 170 340 2. C:\TFLOW20\MYFILES\GTPRO.000 INR 494 m 331 hours 751.05 689 344 25. Low Voltage Circuit Breaker Count Voltage Amperage Unit Mechanical Installation hours Unit Electrical Installation hours Unit Reference Cost 11. 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 6.304.000 kV Amps hours hours INR Segregated phase bus 1 56.000 Non-segregated phase bus 1 66.550 kV Amps hours hours INR 1 0.6 330 111 221 396.0 Thermoflow.852.Estimated Main Electrical Data Estimated Main Electrical Data 9. Medium Voltage Circuit Breaker Count Voltage Amperage Unit Mechanical Installation hours Unit Electrical Installation hours Unit Reference Cost 10.730 m 1.630 hours 2.000 m hours hours INR m hours hours INR 1.GTP 04-29-2010 11:35:37 Page: 43 .

000 3 7 3.720 m 6.264.210 81.000 INR 7 904 m 1. 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 PEACE/GT PRO 20.120 hours 5.339.270 hours 1.000 kW kg hours hours INR kW kg hours hours INR 63 7.939.GTP 04-29-2010 11:35:37 12 63 580 5. 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 0 1 1.39 271 9.316.462.130 4.350 kg 104 hours 348 hours 9. 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 15.000 INR Page: 44 .000 INR 14. C:\TFLOW20\MYFILES\GTPRO.0 Thermoflow.Estimated Main Electrical Data Estimated Main Electrical Data 13. Inc.440 195 650 2.

C:\TFLOW20\MYFILES\GTPRO.110 hours 2.Estimated Main Electrical Data Estimated Main Electrical Data 16.000 INR 69. Inc.478.170 hours 1.0 Thermoflow. General Plant Instrumentation Instrument Count Total Electrical Installation hours Total Reference Equipment Cost 905 m 3. Cable Tray Total length (all runs) Total Mechanical Installation hours Total Electrical Installation hours Total Reference Equipment Cost 17.19 1.651.GTP 04-29-2010 11:35:37 Page: 45 .000 INR PEACE/GT PRO 20.300 hours 8.

C:\TFLOW20\MYFILES\GTPRO.0 Thermoflow.GTP 04-29-2010 11:35:37 Page: 46 . Inc.Estimated Chiller System Data Estimated Chiller System Data 1. GT Inlet Chilling System None PEACE/GT PRO 20.

Estimated Gasifier Data Estimated Gasifier Data 1. Inc.0 Thermoflow.GTP 04-29-2010 11:35:37 Page: 47 . Gasifier None PEACE/GT PRO 20. C:\TFLOW20\MYFILES\GTPRO.

GTP 04-29-2010 11:35:37 Page: 48 . Desalination Plant None PEACE/GT PRO 20.0 Thermoflow. Inc. C:\TFLOW20\MYFILES\GTPRO.Estimated Desalination Plant Data Estimated Desalination Plant Data 1.

C:\TFLOW20\MYFILES\GTPRO.0 Thermoflow.GTP 04-29-2010 11:35:37 Page: 49 .Estimated Air Separation Unit Data Estimated Air Separation Unit Data 1. Air Separation System None PEACE/GT PRO 20. Inc.

C:\TFLOW20\MYFILES\GTPRO. Inc.0 Thermoflow. Gas Cleanup System None PEACE/GT PRO 20.GTP 04-29-2010 11:35:37 Page: 50 .Estimated Gas Cleanup System Data Estimated Gas Cleanup System Data 1.

Estimated CO2 Capture Data Estimated CO2 Capture Data 1. CO2 Capture Plant None PEACE/GT PRO 20. Inc.GTP 04-29-2010 11:35:37 Page: 51 . C:\TFLOW20\MYFILES\GTPRO.0 Thermoflow.

TJ LHV TJ LHV ktonne ktonne INR INR per kW INR INR % % years INR INR/kWhr INR/GJ PEACE/GT PRO 20.454. Note: Totals may not tally due to round-off. C:\TFLOW20\MYFILES\GTPRO.790 882.395 224.000 2. 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.0 Thermoflow.GTP 04-29-2010 11:35:37 Page: 52 .881.000 45568 1.9 0 0 0 0 0 4.351 18.689.000 7.000 11.Financial Summary Financial Summary Caution! These results are based on a single set of nameplate plant performance data applied for user-input number of operating hours per year.e.2 10^6 kWh TJ TJ LHV 10^6 l ktonne MM imperial gal.54 333.522. Levelised Cost of Electricity) Break-even Fuel LHV Price @ Input Electricity Price 792 0 5.336.478.7 323. Inc.161 6.926.

045 0.223 277.802.264.000 14.3 14.468.4 444.3 213. INR/tonne Revenues Electricity Capacity Steam Desal Water Hydrogen Syngas Captured CO2 TOTAL Operating Expenses Fuel .000 1.44 265.824 243.2 159.000 2. INR per kWh Fuel . INR/kIG H2 from Syngas.045 0.18 0 245 464.239.076.045 0 0.000 2.045 0.3 53.000 14.594.000 173.91 0 256 485.833. Inc.045 0.045 0 0. INR/GJ Steam.045 0 0.787.045 0.471.000 1.045 0.000 1.48 0 234.045 0.045 0.442.57 0 205.4 60.3 63. C:\TFLOW20\MYFILES\GTPRO.858.Gasifier Imported Water CO2 Emission Penalty CO2 Capture Solvent Inflating O&M 2011 (1) 0.045 0.264.3 16.43 277.9 222.328.959.586 222.Duct Burner Fuel .000 2.045 3.3 182 0 141084 2020 (10) 0.011.3 303.4 13.045 3.963.4 389.084 265.5 0 123632 2017 (7) 0.000 207.000 10.045 0 0.9 152.67 0 267.319.048.045 0.045 2.045 2.56 290.000 2.485.045 0.045 0.9 12.292.236.974.Gasifier.000 11.912.045 0.045 0.470.000 216.045 2.959.Duct Burner.6 372.98 0 196.GTP 04-29-2010 11:35:37 Page: 53 .045 3.045 0.8 66.045 0.2 0 147433 1.000 166.045 0. INR/tonne CO2 Capture Solvent.045 0.000 13.459.922.571.161.045 0.045 0 0.1 356.045 0.475 213.239.691.399.236.677.000 2.000 2.045 0.643.003.7 277.963.537.917.000 2.691.045 0.234.408.045 2.045 0.000 226.000 198. INR/GJ Captured CO2.000 1.9 55.000 2.8 265.679.7 15.3 254.280.045 0.045 0 0.045 0. INR/m^3 CO2 Emission Penalty.328.743.000 11.2 16. INR/GJ Fuel .045 0.3 425.912.045 0.5 507.045 3.000 2.6 139.2 290.552.6 0 129195 2018 (8) 0.000 1.045 3.607.643.82 303.045 0. Note: Totals may not tally due to round-off.000 2.0 Thermoflow.4 146 0 113213 2015 (5) 0.7 406.045 0.045 0.9 79.048.000 15.000 13.000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 159.4 166.045 0.045 0.6 0 118308 2016 (6) 0.045 0.000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.9 12.045 0.000 1.4 174.42 0 188.470.7 0 103673 2013 (3) 0.045 0.045 0.289.045 2.045 0.000 2.161.212.000 2.8 14.427.52 303.513.1 190.754. INR/GJ Syngas.045 0 0.2 72.045 0.000 2.347.Gas Turbine Fuel .045 0 0.493.9 232.23 316.000 1.045 0.7 0 108338 2014 (4) 0.261.382.368 290.045 0 0.72 222.000 2.9 58.045 0.045 0.000 2.6 133.667.Gas Turbine.045 0.000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 10. INR/GJ Fuel .140.000 189.542.22 232.Cash Flow INR Cash Flow INR Escalators Inflation Fuel Steam Electricity Imported Water CO2 Emission Penalty Desal Water H2 from Syngas Prices Electricity.921.2 128 0 99208 2012 (2) 0.888.292.84 243.7 69.667.140.000 236. INR/tonne Desal Water.81 0 224.89 0 180 341.337.337.32 213.045 0.000 12.045 0.000 1.581.4 243.787.000 181.58 254.045 0.9 316.9 17.045 0. INR/GJ Imported Water.965.552.045 0.732.045 0 0.000 2.665.045 0.000 2.000 1.951 254.000 PEACE/GT PRO 20.045 0.678 316.3 11.3 75.000 1.382.1 0 135009 2019 (9) 0.000 2.703 232.18 0 214.045 0.442.

744.217.000 3.045 0.000 2.045 0.3 0 228958 3.045 0.045 4.4 247.045 0.732.045 0 0.000 17.045 0 0.771.045 0.045 4.045 0.000 3.045 0.082.763.321. INR/GJ Fuel .Duct Burner Fuel .045 0.000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 16.045 0.045 4.5 529.7 361.584 395 395 98.724.000 21.000 PEACE/GT PRO 20.092.000 2.607.142.045 0.029.000 2.8 0 175816 2025 (15) 0.045 0.000 3.045 0 0.5 295.000 23.322.942.285.2 123 492.000 3.000 4.537.865.495.74 395 22.000 4.02 0 333.44 0 415. INR/GJ Imported Water.7 112.523.017 346.000 336.197 361.045 5.000 3.000 3.5 753.045 0 0.045 0.725.3 431.GTP 04-29-2010 11:35:37 Page: 54 .439.045 0 0.141.1 86. INR/tonne CO2 Capture Solvent.7 90.457.793.141.045 0.795.045 5.288.7 23.596.7 450.9 237 0 183728 2026 (16) 0.1 270.045 0.7 0 154067 2022 (12) 0.629.537.000 1.000 20.045 0.7 226.045 0 0. INR/GJ Captured CO2.000 4.045 0.79 412.3 107.388.744.7 450.926.2 18.931.087.04 0 364 690.045 4.082.045 0.000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 3.6 0 191996 2027 (17) 0.3 24.Cash Flow INR Cash Flow INR Escalators Inflation Fuel Steam Electricity Imported Water CO2 Emission Penalty Desal Water H2 from Syngas Prices Electricity.000 4.045 0.4 0 209664 2029 (19) 0.045 0 0.578.045 0.12 0 380.142.000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 247.045 0. INR/kIG H2 from Syngas.Gas Turbine.043.627.045 0.045 0.737.6 0 219099 2030 (20) 0.552.Duct Burner.000 294.8 0 200636 2028 (18) 0.045 0.045 0 0.1 258.323.000 2.7 25.045 0.000 3.8 331.7 217 0 168245 2024 (14) 0.29 0 292.045 0.231 450.045 0.433.4 631.7 471 26.000 367.847.180.045 0.002.1 346.084.045 4.186.7 412. INR/tonne Desal Water. INR/m^3 CO2 Emission Penalty.386 378 378 94.Gasifier.322.865.000 3.045 0.045 0.25 0 397.619.000 2.005 431.439.045 0.045 0.045 0.7 103.000 308.327.000 322.045 0.3 578.000 22.000 2.466 471 471 117.629.000 2.07 0 319 604.045 0.000 4.000 2.000 3.000 3.000 2.7 20.043.323.732.000 18.045 0.045 0.180.42 361. INR per kWh Fuel .910.045 0.045 0.523.01 0 348.045 0. C:\TFLOW20\MYFILES\GTPRO.000 17.Gasifier Imported Water CO2 Emission Penalty CO2 Capture Solvent Inflating O&M 2021 (11) 0.000 351.045 0.176.045 0.045 0.328.2 412.382.045 0.7 0 161000 2023 (13) 0.2 331.000 282.2 492.844 331.045 0 0.473.2 82. Inc.1 19.045 5.963.793.8 207.045 0.Gas Turbine Fuel .0 Thermoflow. INR/tonne Revenues Electricity Capacity Steam Desal Water Hydrogen Syngas Captured CO2 TOTAL Operating Expenses Fuel .307.9 198.8 431.771.000 19.045 0.045 3.1 553.46 0 279.000 24.328.045 5.045 0.045 0.712 492.174.241.045 0 0.000 3.221.49 378 21.160.4 787. INR/GJ Steam.045 0. INR/GJ Fuel .916. INR/GJ Syngas.763.16 0 305.296.214.000 258.6 282.4 721.045 0.4 660.000 4. Note: Totals may not tally due to round-off.045 0.000 270.2 27.53 346.000 3.473.963.

885.124.000 249.000 267.660.296.373.101.000 175.000 1.925.000 1.376.000 266.016.749.000 121.000 166.000 965.000 790.000 1.000 1. Note: Totals may not tally due to round-off.761.000 260.239.000 1.996.745.717.000 296.601.382.146.192.000 51.000 115.094.828.000 403.985.126.296.000 267.947.466.000 55.000 179.526.791.613.296.211.000 223.000 280.000 103.990.000 236.929.000 70.632.000 137.000 226.765.000 724.036.000 178.000 192. C:\TFLOW20\MYFILES\GTPRO.000 581.000 261.870.000 235.714.000 1.000 27.000 267.832.000 267.000 220.000 211.532.544.952.546.679.000 1.64 1.000 826.000 202.000 556.330.000 14.04 2.000 76.000 2.000 298.333.839.442.616.000 126.000 149.000 27.403.296.000 267.000 1.298.000 538.434.632.421.000 79.404.000 141.296.000 131.482.000 0 0 0 0 0 0 0 0 0 0 5.000 194.075.035.000 208.295.365.442.946.000 PEACE/GT PRO 20.000 41.347.96 2.935.969.000 42.296.158.000 118.830.274.314.510.909.14 166.189.000 1.227.900.748.915.296.000 634. Inc.779.563.086.0 Thermoflow.000 267.000 1.000 192.296.714.016.200.067.378.000 267.000 756.662.000 161.276.743.GTP 04-29-2010 11:35:37 Page: 55 .770.000 106.453.198.000 663.000 271.325.296.419.357.5 1.682.451.000.000 163.000 2.242.123.000 8.999.79 1.000 267.547.000 745.000 267.000 607.000 2.910.000 1.000 86.87 1.674.Cash Flow INR 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.000 206.296.000 103.000 345.896.000 159.000 156.000 248.000 192.71 1.807.44 1.076.000 2.128.000 693.000 348.719.000 230.201.000 250.000 282.000 267.57 1.000 1.

000 2026 (16) 0 0 2.000 PEACE/GT PRO 20.000 0 834.358.000 1.530.645.GTP 04-29-2010 11:35:37 Page: 56 . Inc.000 0 0 1.000 382.928.080.740.457.000 161.669.526.000 339.228.628.000 6.029.660.000 0 798.000 522.0 Thermoflow.000 325.000 7.429.000 0 0.44 2.000 0 0 1.164.839.147.692.000 1.270.000 429.026.923.660.694.000 902.352.839.000 1.457.000 2.753.000 0 731.000 274.283.000 2028 (18) 0 0 2.000 4.000 449.047.000 2.296.249.933.815.296.047.410.628.66 387.053.000 0 0 1.0 731.000 3.000 985.000 354.838.487.401.000 112.239.000 0 0.735.694.004.047.429.000 2.000 657.0 834.000 411.684.000 230.23 2.802.947.000 0 0.000 88.671.522.758.747.000 267.000 298.682.Cash Flow INR 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) 0 0 0 0 0 0 0 0 2.361.543.180. C:\TFLOW20\MYFILES\GTPRO. Note: Totals may not tally due to round-off.000 5.000 0 0.599.622.809.000 2025 (15) 0 0 2.076.614.283.145.881.185.000 251.489.296.394.296.145.0 764.000 1.33 2.380.735.0 798.000 267.000 2.000 255.000 2030 (20) 0 0 3.002.248.943.000 182.871.069.136.440.158.000 0 475.55 315.358.0 699.696.401.484.000 205.278.000 943.000 350.640.886.048.000 4.000 0 699.296.000 267.000 393.104.736.000 368.000 587.966.000 863.000 0 0 0 0 299.783.000 730.000 3.297.032.000 7.124.000 0 0 1.628.175.000 2.000 0 0 1.000 427.619.716.100.124.820.000 461.000 0 0.666.000 31.175.076.000 267.000 135.000 1.000 2027 (17) 0 0 2.000 2029 (19) 0 0 3.000 332.431.000 2.146.000 267.352.000 0 764.228.000 2.030.246.000 61.688.000 376.000 1.883.

Neutralized Water Tank 15 .ST Transformer Ly 6 A 16 7 B 25 B 10 C 11 12 2 1 18 3 26 C 21 15 D 5 D Lx E E Thermoflow.GT Transformer 26 . Configuration : Fichtner Consulting Engineers (India) Pvt. Ltd. Inc.Switchyard 7 .Cooling Tower 6 . Company: Fichtner Consulting Engineers India Pvt.0 admin File = C:\TFLOW20\MYFILES\GTPRO.Parking 18 . Ltd. Shop & Warehouse 10 .Steam Turbine Package 5 .1 FOR QUALITATIVE INDICATION ONLY 2 3 4 5 6 7 8 A 16 Area 1.Heat Recovery Steam Generator 3 .GTP 2 3 4 5 6 7 8 . User: admin SITE PLAN Date: 04/29/10 F Drawing No: 100 MW Combined Cycle Power Plant.Feed Pumps 21 .Raw Water Tank 12 . F 1 PEACE/GT PRO 20.Road 16 .Fire Protection Tank 25 .Administration.Gas Turbine Package 2 .Demineralized Water Tank 11 .7 hectare Lx 158 m Ly 109 m 1 .

Ltd.GTP 2 3 4 5 6 7 8 . User: admin GAS TURBINE PACKAGE PLAN SHAPE. F 1 PEACE/GT PRO 20.1 FOR QUALITATIVE INDICATION ONLY 2 3 4 5 6 7 8 A A B B C A D C C D B D E E Thermoflow.572 m 30. Company: Fichtner Consulting Engineers India Pvt.312 m B C D E F G H I J Date: 04/29/10 Drawing No: GE 6111FA 258 100 MW Combined Cycle Power Plant.722 m 3. Ltd.48 m 2. Inc.0 admin File = C:\TFLOW20\MYFILES\GTPRO. DIMENSIONS & SCALE ARE APPROXIMATE A F 4. Configuration : Fichtner Consulting Engineers (India) Pvt.

693 m 12. User: admin GAS TURBINE PACKAGE PLAN SHAPE.582 m 5. Ltd. F 1 PEACE/GT PRO 20.8 m 4.GTP 2 3 4 5 6 7 8 .1 FOR QUALITATIVE INDICATION ONLY 2 3 4 5 6 7 8 A A B E B C C A D B D D E C E Thermoflow.0 admin File = C:\TFLOW20\MYFILES\GTPRO.139 m 8.37 m B C D E F G H I J Date: 04/29/10 Drawing No: GE 6111FA 258 100 MW Combined Cycle Power Plant. DIMENSIONS & SCALE ARE APPROXIMATE A F 12. Ltd. Inc. Company: Fichtner Consulting Engineers India Pvt. Configuration : Fichtner Consulting Engineers (India) Pvt.

CONDENSING. User: admin STEAM TURBINE PACKAGE PLAN STEAM TURBINE .734 m 15.946 m 4. Inc. NON-REHEAT.0 admin File = C:\TFLOW20\MYFILES\GTPRO. Configuration : Fichtner Consulting Engineers (India) Pvt.04 m 3. F 1 PEACE/GT PRO 20. Ltd.1 FOR QUALITATIVE INDICATION ONLY 2 3 4 5 6 7 8 A A A B B B F D E C C C D D E E Thermoflow.459 m 7.566 m B C D E F G H I J Date: 04/29/10 Drawing No: 100 MW Combined Cycle Power Plant. DIMENSIONS & SCALE ARE APPROXIMATE A F 5. Company: Fichtner Consulting Engineers India Pvt.GTP 2 3 4 5 6 7 8 . Ltd. ONE LPT PATH SHAPE.805 m 2.

ONE LPT PATH SHAPE.254 m B C D E F G H I J Date: 04/29/10 Drawing No: 100 MW Combined Cycle Power Plant. Ltd.GTP 2 3 4 5 6 7 8 .0 admin File = C:\TFLOW20\MYFILES\GTPRO.683 m 2. F 1 PEACE/GT PRO 20.459 m 7.1 FOR QUALITATIVE INDICATION ONLY 2 3 4 5 6 7 8 A A A B B B D E C C C MSI D D E E Thermoflow. Inc. Configuration : Fichtner Consulting Engineers (India) Pvt.CONDENSING.734 m 15. Ltd. NON-REHEAT.04 m 2. User: admin STEAM TURBINE PACKAGE ELEVATION STEAM TURBINE . Company: Fichtner Consulting Engineers India Pvt. DIMENSIONS & SCALE ARE APPROXIMATE A F 5.

GTP 2 3 4 5 6 7 8 .184 m D 9.0 admin File = C:\TFLOW20\MYFILES\GTPRO. F 1 PEACE/GT PRO 20. Ltd. Configuration : Fichtner Consulting Engineers (India) Pvt. User: admin HEAT RECOVERY STEAM GENERATOR PLAN A F 5.1 FOR QUALITATIVE INDICATION ONLY 2 3 4 5 6 7 8 A A B G B F C C A D C D E D E E Thermoflow.705 m H - I - J - Date: 04/29/10 Drawing No: 100 MW Combined Cycle Power Plant. Ltd.068 m E 2.462 m F 4. Company: Fichtner Consulting Engineers India Pvt.846 m B - C 8.273 m G 3. Inc.

F 1 PEACE/GT PRO 20.22 m H 3. Ltd.184 m D 9. Inc. Configuration : Fichtner Consulting Engineers (India) Pvt.462 m F 60 m G 14.118 m I - J - Date: 04/29/10 Drawing No: 100 MW Combined Cycle Power Plant.846 m B - C 8. Company: Fichtner Consulting Engineers India Pvt.1 FOR QUALITATIVE INDICATION ONLY 2 3 4 5 6 7 8 A A B B C F C D D G H E A C D E Thermoflow. Ltd.0 admin File = C:\TFLOW20\MYFILES\GTPRO.GTP 2 3 4 5 6 7 8 . User: admin HEAT RECOVERY STEAM GENERATOR ELEVATION E A F 5.068 m E 2.

1 FOR QUALITATIVE INDICATION ONLY 2 3 4 5 6 7 8 A A D B B B C A C C D D E E Thermoflow.971 m B 6. Inc. Company: Fichtner Consulting Engineers India Pvt.0 admin File = C:\TFLOW20\MYFILES\GTPRO. F 1 PEACE/GT PRO 20. Configuration : Fichtner Consulting Engineers (India) Pvt. User: admin COOLING TOWER PLAN Number of cells = 4 A F 6.66 m E - F - G - H - I - J - Date: 04/29/10 Drawing No: 100 MW Combined Cycle Power Plant. Ltd.61 m D 27.GTP 2 3 4 5 6 7 8 . Ltd.915 m C 4.

0 admin File = C:\TFLOW20\MYFILES\GTPRO. Ltd. User: admin COOLING TOWER ELEVATION Number of cells = 4 A F 4. Inc.969 m E 1.61 m B 6.1 FOR QUALITATIVE INDICATION ONLY 2 3 4 5 6 7 8 A A A E B B C C C D D D B E E Thermoflow. Ltd. F 1 PEACE/GT PRO 20. Configuration : Fichtner Consulting Engineers (India) Pvt.GTP 2 3 4 5 6 7 8 .66 m F - G - H - I - J - Date: 04/29/10 Drawing No: 100 MW Combined Cycle Power Plant.004 m D 4.971 m C 6. Company: Fichtner Consulting Engineers India Pvt.

925 m F 2. User: admin WATER-COOLED CONDENSER PLAN A F 1.496 m C 8.341 m G - H - I - J - Date: 04/29/10 Drawing No: 100 MW Combined Cycle Power Plant. F 1 PEACE/GT PRO 20.0 admin File = C:\TFLOW20\MYFILES\GTPRO.1 FOR QUALITATIVE INDICATION ONLY 2 3 4 5 6 7 8 A A B B E C A F C B C D D D E E Thermoflow. Configuration : Fichtner Consulting Engineers (India) Pvt.9728 m E 2.GTP 2 3 4 5 6 7 8 . Ltd. Ltd. Company: Fichtner Consulting Engineers India Pvt. Inc.462 m B 4.992 m D 0.

Configuration : Fichtner Consulting Engineers (India) Pvt.1 FOR QUALITATIVE INDICATION ONLY 2 3 4 5 6 7 8 A A A B E STEAM INLET TRANSITION PIECE B C F CIRC.0 admin File = C:\TFLOW20\MYFILES\GTPRO. WATER OUTLET B D E E Thermoflow.GTP 2 3 4 5 6 7 8 .278 m G 2. Company: Fichtner Consulting Engineers India Pvt.18 m B 1.992 m D 0. WATER INLET G C HOTWELL CONDENSATE OUTLET D D C H CIRC. Inc.341 m H 0. Ltd. User: admin WATER-COOLED CONDENSER SIDE ELEVATION A F 11.459 m C 8.7296 m E 1.3538 m I - J - Date: 04/29/10 Drawing No: 100 MW Combined Cycle Power Plant.452 m F 3. F 1 PEACE/GT PRO 20. Ltd.

User: admin HP PIPING DIAGRAM Date: 04/29/10 F ID & # OFF HP0 x 1 DIAMETER 158.1 FOR QUALITATIVE INDICATION ONLY 2 3 4 5 6 7 8 A A B B HP0 HRSG1 STEAM TURBINE C C D D E E Thermoflow. Company: Fichtner Consulting Engineers India Pvt. Ltd.1 mm LENGTH 87.6 t/h 5 6 Drawing No: 100 MW Combined Cycle Power Plant.GTP 3 7 8 . Ltd.0 admin File = C:\TFLOW20\MYFILES\GTPRO. Inc.8 bar 4 DESIGN T 543 C DESIGN M 110. F 1 PEACE/GT PRO 20. Configuration : Fichtner Consulting Engineers (India) Pvt.78 m 2 SCHEDULE custom MATERIAL P-22 DESIGN P 113.

9 189. Ltd.5 mm LENGTH 165.3 189.4 152.3 35.895 bar 4 DESIGN T 42 21 21 21 21 C DESIGN M 6249 232. F 1 PEACE/GT PRO 20.C.6 lpm 6 Date: 04/29/10 Drawing No: 100 MW Combined Cycle Power Plant.W. Configuration : Fichtner Consulting Engineers (India) Pvt. GAS COMP COOLER GT LUBE O.5 193.36 m 2 SCHEDULE 150psi 40 40 80 40 MATERIAL Ductile iron A-106 A-106 A-106 A-106 DESIGN P 3.74 t/h 5 DESIGN Q 105032 3883 3294 129.3 7.895 6.758 19.0 admin File = C:\TFLOW20\MYFILES\GTPRO. Ltd.GTP 3 7 8 .C. HX C ST LUBE O.895 6. Company: Fichtner Consulting Engineers India Pvt. User: admin COOLING WATER PIPING DIAGRAM F ID & # OFF CW0 x 1 CW1 x 1 CW2 x 1 CW6 x 2 CW7 x 1 DIAMETER 914.2 38.5 329.516 6.895 6. Inc.6 197.4 203.1 FOR QUALITATIVE INDICATION ONLY 2 3 4 5 6 7 8 A A COOLING TOWER B CONDENSER B AUX C. C P30 P10 D CW0 CW1 CW7 CW6 CW2 D P4 E E Thermoflow.1 63.

273 6.8 152. F 1 PEACE/GT PRO 20.1 FOR QUALITATIVE INDICATION ONLY 2 3 4 5 6 7 8 A RAW WATER SOURCE RW0 A RAW WATER TANK RWP 2 (P27) RWP 1 (P26) WATER TREATMENT SYSTEM B B TREATED WATER PUMP (P11) C WATER-COOLED CONDENSER DEMIN WATER TANK FW2 C DEAERATOR D CONDENSATE FORWARDING PUMP (P6) FW1 DEMIN WATER PUMP (P23) D LTE FW3 E E Thermoflow. Configuration : Fichtner Consulting Engineers (India) Pvt. Inc.8 152.6 1935.6 1860.895 bar 4 DESIGN T 21 45 21 95 C DESIGN M 11.273 7.7 t/h 5 DESIGN Q 195.4 50. Company: Fichtner Consulting Engineers India Pvt.2 195.23 m 2 SCHEDULE 40 40 40 40 MATERIAL A-106 A-106 TP316 TP316 DESIGN P 12.4 mm LENGTH 434 114 110.6 65. User: admin FEEDWATER PIPING DIAGRAM F ID & # OFF RW0 x 1 FW1 x 1 FW2 x 1 FW3 x 1 DIAMETER 50.GTP 3 7 8 .07 7.6 11.72 111. Ltd.4 lpm 6 Date: 04/29/10 Drawing No: 100 MW Combined Cycle Power Plant.72 110. Ltd.0 admin File = C:\TFLOW20\MYFILES\GTPRO.

4 mm LENGTH 283.92 m 2 SCHEDULE 40 40 MATERIAL A-106 TP316 DESIGN P 10 25.2 152.13 bar 4 DESIGN T 25 85 C DESIGN M 15.0 admin File = C:\TFLOW20\MYFILES\GTPRO.43 15. Ltd. Company: Fichtner Consulting Engineers India Pvt.8 89. Ltd. F 1 PEACE/GT PRO 20. Inc.1 FOR QUALITATIVE INDICATION ONLY 2 3 4 5 6 7 8 A A B B GAS METER GF0 FUEL COMPRESSOR C PIPELINE STATION GFGT1 GT1 HRSG1 C D D E E Thermoflow. Configuration : Fichtner Consulting Engineers (India) Pvt.GTP 3 7 8 .43 t/h 5 DESIGN Q 23538 23538 m³/hr 6 Drawing No: 100 MW Combined Cycle Power Plant. User: admin GAS FUEL PIPING DIAGRAM Date: 04/29/10 F ID & # OFF GF0 x 1 GFGT1 x 1 DIAMETER 203.

Configuration : Fichtner Consulting Engineers (India) Pvt.GTP 3 7 8 .0 admin File = C:\TFLOW20\MYFILES\GTPRO.3 t/h 5 DESIGN Q 5678 2839. Inc.1 lpm 6 Drawing No: 100 MW Combined Cycle Power Plant.2 mm LENGTH 339. User: admin FIRE PROTECTION PIPING DIAGRAM Date: 04/29/10 F ID & # OFF FP0 x 1 FP1 x 1 DIAMETER 152.1 FOR QUALITATIVE INDICATION ONLY 2 3 TO PLANT 4 5 6 7 8 A A B FP1 1 DIESEL PUMP (P12) B C C 1 JOCKEY PUMP (P14) D D FROM DEDICATED STORAGE TANK FP0 E E Thermoflow. F 1 PEACE/GT PRO 20.4 76. Ltd.895 6. Ltd.2 339. Company: Fichtner Consulting Engineers India Pvt.2 m 2 SCHEDULE 350psi 350psi MATERIAL Ductile iron Ductile iron DESIGN P 6.5 170.895 bar 4 DESIGN T 15 15 C DESIGN M 340.

Ltd.5kV D E (1/1 shown) 6600V Loads Thermoflow.0 admin File = C:\TFLOW20\MYFILES\GTPRO.1 FOR QUALITATIVE INDICATION ONLY 2 3 110 kV Transmission Line (1/1 shown) 4 5 6 7 8 A Metering A B B C 40. Inc. (1/1 shown) 430V Loads E Company: Fichtner Consulting Engineers India Pvt.GTP 2 3 4 5 6 7 8 . Ltd. 11. Configuration : Fichtner Consulting Engineers (India) Pvt.5 MVA 92.5kV GT GEN. User: admin ELECTRICAL ONE-LINE DIAGRAM Date: 04/29/10 F Drawing No: 100 MW Combined Cycle Power Plant. 11. F 1 PEACE/GT PRO 20.6 MVA C D ST GEN.

operating per HRSG Nameplate flow Nameplate head Nameplate flow (nominal) Nameplate head (nominal) Nameplate RPM Design flow Design head Design RPM Minimum continuous flow Maximum continuous flow 3 2 62. Inc. Configuration : Fichtner Consulting Engineers (India) Pvt.85 t/h 1283.6 lpm 1524 m 3000 55.1 HP Feedwater Pump (P1) 2 3 4 5 6 7 8 2000 100 A Head (m) Efficiency (%) No. Ltd. User: admin HP Feedwater Pump (P1) 0 F 20 40 Flow (t/h) 3 60 80 Date: 04/29/10 Drawing No: 100 MW Combined Cycle Power Plant.7 m 3000 20.67 t/h A B B 1500 C Design 1000 50 C D D 500 Nameplate E Max flow Min flow E Thermoflow.3 m 1135.GTP 2 4 5 6 7 8 .48 t/h 80.05 t/h 1510. F 1 PEACE/GT PRO 20. Company: Fichtner Consulting Engineers India Pvt. per HRSG No. Ltd.0 admin File = C:\TFLOW20\MYFILES\GTPRO.

operating per Condenser Nameplate flow Nameplate head Nameplate flow (nominal) Nameplate head (nominal) Nameplate RPM Design flow Design head Design RPM Minimum continuous flow Maximum continuous flow 2 2 3472 t/h 16.56 m 600 1388. Ltd. Ltd.0 admin File = C:\TFLOW20\MYFILES\GTPRO.52 m 60567 lpm 18. per Condenser No. Pump (P4) 2 3 4 5 6 7 8 100 A Head (m) Efficiency (%) No.GTP 5 6 7 8 .29 m 600 3125 t/h 17. Inc. User: admin Condenser C.7 t/h 4860 t/h A B 20 B Design C C D 10 50 D Nameplate E Max flow Min flow E Thermoflow.W. F 1 PEACE/GT PRO 20. Configuration : Fichtner Consulting Engineers (India) Pvt. Pump (P4) 0 F 1000 2000 3000 Flow (t/h) 2 3 4 4000 5000 Date: 04/29/10 Drawing No: 100 MW Combined Cycle Power Plant.W.1 Condenser C. Company: Fichtner Consulting Engineers India Pvt.

55 t/h 186.053 m 1500 34. Company: Fichtner Consulting Engineers India Pvt.6 t/h 8. per Condenser No.GTP 2 4 5 6 7 8 .8 lpm 45. operating per Condenser Nameplate flow Nameplate head Nameplate flow (nominal) Nameplate head (nominal) Nameplate RPM Design flow Design head Design RPM Minimum continuous flow Maximum continuous flow 2 1 138.2 t/h 40. Ltd. F 1 PEACE/GT PRO 20. Ltd.0 admin File = C:\TFLOW20\MYFILES\GTPRO.1 Condensate Forwarding Pump (P6) 2 3 4 5 6 7 8 100 A Head (m) 60 Efficiency (%) No. User: admin Condensate Forwarding Pump (P6) 0 F 150 200 Date: 04/29/10 Drawing No: 100 MW Combined Cycle Power Plant. Configuration : Fichtner Consulting Engineers (India) Pvt. Inc.6 t/h A B B C 40 C D 50 D 20 Nameplate E Max flow Min flow E Design 50 100 Flow (t/h) 3 Thermoflow.72 m 1500 110.26 m 2649.

Inc.43 m 4164 lpm 27.GTP 2 5 6 7 8 . User: admin Aux Cooling Water Pump (closed loop) (P10) 0 F 100 200 Flow (t/h) 3 4 300 Date: 04/29/10 Drawing No: 100 MW Combined Cycle Power Plant. per Plant No. Company: Fichtner Consulting Engineers India Pvt.0 admin File = C:\TFLOW20\MYFILES\GTPRO.4 t/h 279.6 t/h 24. Configuration : Fichtner Consulting Engineers (India) Pvt. Ltd. F 1 PEACE/GT PRO 20.1 t/h A B 30 B 20 C C Design D 50 D 10 Nameplate E Max flow Min flow E Thermoflow.32 m 1500 81.6 t/h 18.43 m 1500 232. Ltd.1 Aux Cooling Water Pump (closed loop) (P10) 2 3 4 5 6 7 8 100 A Head (m) Efficiency (%) No. operating per Plant Nameplate flow Nameplate head Nameplate flow (nominal) Nameplate head (nominal) Nameplate RPM Design flow Design head Design RPM Minimum continuous flow Maximum continuous flow 2 1 232.

GTP 2 5 6 7 8 . per Plant No. Inc. Configuration : Fichtner Consulting Engineers (India) Pvt.96 m 3000 8.2 lpm 60.72 t/h 57. Company: Fichtner Consulting Engineers India Pvt.55 m 208. User: admin Treated Water Pump (P11) 0 F 5 10 Flow (t/h) 3 4 15 20 Date: 04/29/10 Drawing No: 100 MW Combined Cycle Power Plant. operating per Plant Nameplate flow Nameplate head Nameplate flow (nominal) Nameplate head (nominal) Nameplate RPM Design flow Design head Design RPM Minimum continuous flow Maximum continuous flow 1 1 11. F 1 PEACE/GT PRO 20.102 t/h 14.16 m 3000 4.1 Treated Water Pump (P11) 2 3 4 5 6 7 8 100 80 A Head (m) Efficiency (%) No. Ltd.06 t/h A B B C 60 C 40 D 50 Design D 20 Nameplate E Max flow Min flow E Thermoflow.203 t/h 43.0 admin File = C:\TFLOW20\MYFILES\GTPRO. Ltd.

31 t/h A B B 30 Design C C D 20 50 D 10 Nameplate E Max flow Min flow E Thermoflow. F 1 PEACE/GT PRO 20.1 Jockey Fire Pump (P14) 2 3 4 5 6 7 8 100 A Head (m) 40 Efficiency (%) No. Ltd.54 m 170.0 admin File = C:\TFLOW20\MYFILES\GTPRO.1 m 3000 10.25 t/h 30. Configuration : Fichtner Consulting Engineers (India) Pvt.25 t/h 30.54 m 3000 3. User: admin Jockey Fire Pump (P14) 0 F 5 Flow (t/h) 3 10 15 Date: 04/29/10 Drawing No: 100 MW Combined Cycle Power Plant.3 lpm 38. Company: Fichtner Consulting Engineers India Pvt. Inc.GTP 2 4 5 6 7 8 . operating per Plant Nameplate flow Nameplate head Nameplate flow (nominal) Nameplate head (nominal) Nameplate RPM Design flow Design head Design RPM Minimum continuous flow Maximum continuous flow 1 1 10. per Plant No.589 t/h 12. Ltd.

Ltd. Configuration : Fichtner Consulting Engineers (India) Pvt.13 m 170.71 m 3000 3. User: admin Demin Water Pump (P23) 0 F 5 Flow (t/h) 3 10 15 Date: 04/29/10 Drawing No: 100 MW Combined Cycle Power Plant. F 1 PEACE/GT PRO 20. Ltd.1 Demin Water Pump (P23) 2 3 4 5 6 7 8 150 100 A Head (m) Efficiency (%) No. Company: Fichtner Consulting Engineers India Pvt. Inc.203 t/h 61.82 m 3000 8.25 t/h 77.3 lpm 83.589 t/h 12. per Plant No.3 t/h A B B C 100 C D Design 50 50 D Nameplate E Max flow Min flow E Thermoflow.0 admin File = C:\TFLOW20\MYFILES\GTPRO.GTP 2 4 5 6 7 8 . operating per Plant Nameplate flow Nameplate head Nameplate flow (nominal) Nameplate head (nominal) Nameplate RPM Design flow Design head Design RPM Minimum continuous flow Maximum continuous flow 2 1 10.

53 m 3000 4.0 admin File = C:\TFLOW20\MYFILES\GTPRO. Ltd.1 Raw Water Pump 1 (P26) 2 3 4 5 6 7 8 100 A Head (m) 60 Efficiency (%) No.102 t/h 14. Configuration : Fichtner Consulting Engineers (India) Pvt. User: admin Raw Water Pump 1 (P26) 0 F 5 10 Flow (t/h) 3 4 15 20 Date: 04/29/10 Drawing No: 100 MW Combined Cycle Power Plant. F 1 PEACE/GT PRO 20. Ltd.72 t/h 46. Inc. operating per Plant Nameplate flow Nameplate head Nameplate flow (nominal) Nameplate head (nominal) Nameplate RPM Design flow Design head Design RPM Minimum continuous flow Maximum continuous flow 1 1 11.34 m 3000 8. per Plant No. Company: Fichtner Consulting Engineers India Pvt.2 lpm 53.203 t/h 34.04 m 208.GTP 2 5 6 7 8 .06 t/h A B B C 40 C Design D 50 D 20 Nameplate E Max flow Min flow E Thermoflow.

34 m 3000 8.06 t/h A B B C 40 C D 50 Design D 20 Nameplate E Max flow Min flow E Thermoflow. Ltd. F 1 PEACE/GT PRO 20. User: admin Raw Water Pump 2 (P27) 0 F 5 10 Flow (t/h) 3 4 15 20 Date: 04/29/10 Drawing No: 100 MW Combined Cycle Power Plant. per Plant No. Company: Fichtner Consulting Engineers India Pvt.GTP 2 5 6 7 8 . Configuration : Fichtner Consulting Engineers (India) Pvt.1 Raw Water Pump 2 (P27) 2 3 4 5 6 7 8 100 A Head (m) 60 Efficiency (%) No.102 t/h 14.72 t/h 46. Inc.83 m 3000 4.2 lpm 53.04 m 208. operating per Plant Nameplate flow Nameplate head Nameplate flow (nominal) Nameplate head (nominal) Nameplate RPM Design flow Design head Design RPM Minimum continuous flow Maximum continuous flow 1 1 11.0 admin File = C:\TFLOW20\MYFILES\GTPRO.203 t/h 36. Ltd.

per Plant No. Configuration : Fichtner Consulting Engineers (India) Pvt.0 admin File = C:\TFLOW20\MYFILES\GTPRO.32 m 1500 81. Inc.4 t/h 279.1 t/h A B 30 B 20 C C Design D 50 D 10 Nameplate E Max flow Min flow E Thermoflow. User: admin Aux Cooling Water Pump (open loop) (P30) 0 F 100 200 Flow (t/h) 3 4 300 Date: 04/29/10 Drawing No: 100 MW Combined Cycle Power Plant.GTP 2 5 6 7 8 .43 m 4164 lpm 27.1 Aux Cooling Water Pump (open loop) (P30) 2 3 4 5 6 7 8 100 A Head (m) Efficiency (%) No. F 1 PEACE/GT PRO 20.6 t/h 18. operating per Plant Nameplate flow Nameplate head Nameplate flow (nominal) Nameplate head (nominal) Nameplate RPM Design flow Design head Design RPM Minimum continuous flow Maximum continuous flow 2 1 232. Ltd. Ltd.6 t/h 24. Company: Fichtner Consulting Engineers India Pvt.43 m 1500 232.

2 2140. INR 2552.351% Internal Rate of Return on Equity (ROE) = 18.161% PEACE/GT PRO 20.5 1000 0 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 Year Internal Rate of Return on Investment (ROI) = 11.Revenues Millions.0 admin File = C:\TFLOW20\MYFILES\GTPRO.3 2236.4 2667.6 2337.3 2912.2 2787. INR 5000 4523 4329 4142 4000 3630 3473 3044 3181 3324 3964 3793 3000 Millions.3 2442.7 2000 1960 2048.GTP .

9 1674 1749.7 2966.7 2716.Operating Expenses Millions.1 2180 2278.9 1000 0 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 Year Internal Rate of Return on Investment (ROI) = 11. INR 2000 1601.7 Millions.1 1910.3 1828.3 2086.161% PEACE/GT PRO 20.351% Internal Rate of Return on Equity (ROE) = 18. INR 4000 3240 3100 3000 2599.8 1466.9 1532.0 admin File = C:\TFLOW20\MYFILES\GTPRO.3 1996.6 1403.GTP .7 2838.9 2487.1 2380.

8 600 556.161% PEACE/GT PRO 20.7 663.2 607.1 724.3 693.4 1200 1124.3 300 0 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 Year Internal Rate of Return on Investment (ROI) = 11.4 1030 902.9 791 826.6 863.7 1175.6 943.2 985.GTP .351% Internal Rate of Return on Equity (ROE) = 18.4 634.6 1228.0 admin File = C:\TFLOW20\MYFILES\GTPRO.5 900 Millions.Operating Income Millions.8 1076.2 581. INR 1500 1283. INR 756.

9 248.4 1175.5 900 Millions.1 587.8 657.Pre-Tax Income Millions. INR 1500 1283.1 348.GTP .351% Internal Rate of Return on Equity (ROE) = 18.4 1200 1124.5 461 403.3 118.242 42.4 300 159 202.0 admin File = C:\TFLOW20\MYFILES\GTPRO. INR 730.4 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 Year Internal Rate of Return on Investment (ROI) = 11.4 296.8 0 8.161% PEACE/GT PRO 20.83 79.8 1076.1 600 522.6 1228.

7 262 226.61 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 Year Internal Rate of Return on Investment (ROI) = 11.4 800 731.Net Income Millions.351% Internal Rate of Return on Equity (ROE) = 18.1 699. INR 1000 834.0 admin File = C:\TFLOW20\MYFILES\GTPRO.5 193 161.84 51.7 798.1 400 339.4 764 600 Millions. INR 475 427.4 131.6 299.1 0 5.5 200 103.GTP .161% PEACE/GT PRO 20.76 382.4 76.357 27.

6 368.7 206.5 332.0 admin File = C:\TFLOW20\MYFILES\GTPRO.1 699.GTP .7 235.161% PEACE/GT PRO 20.1 282.4 800 731.4 764 600 Millions. INR 400 298.9 350.1 0 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 Year Internal Rate of Return on Investment (ROI) = 11.4 179.351% Internal Rate of Return on Equity (ROE) = 18.4 250.5 220. INR 1000 834.4 200 166.Net Cash Flow Millions.7 798.5 266.4 192.6 315.8 387.

84 % 2947 2614.83 % 166.39 % 2.237.8 % 1201.8 15.42 % 965.11 % 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 0 Year Internal Rate of Return on Investment (ROI) = 11.24 % 745 12.39 % 2298.925.52 % 41.59 % 4754 60.5 9.38 % 1451.218.7 21.4 4.161% PEACE/GT PRO 20.0 admin File = C:\TFLOW20\MYFILES\GTPRO.GTP .45 % 345.8 6.28 % 6000 Millions. INR 5485 69.41 % 6249 79.351% Internal Rate of Return on Equity (ROE) = 18.25 % 538.Cumulative Net Cash Flow Millions.31 % 4000 2000 4054 51.44 % 3666 3298 46.17 % 29.633. INR 10000 8000 7882 100 % 7047 89.16 % 2000 1717.

Sign up to vote on this title
UsefulNot useful