Combined Cycle LM2500

System Summary Report
GT PRO 20.0 David Oehl

2125 07-14-2010 12:52:57 file=C:\TFLOW20\MYFILES\GTPRO.GTP
Plant Configuration: GT, HRSG, and condensing non-reheat ST
One GE LM2500+PR Engine, One Steam Turbine, GT PRO Type 6, Subtype 3
Steam Property Formulation: Thermoflow - STQUIK
SYSTEM SUMMARY
Power Output kW LHV Heat Rate BTU/kWh Elect. Eff. LHV%
@ gen. term. net @ gen. term. net @ gen. term. net
Gas Turbine(s) 27775 9056 37.68
Steam Turbine(s) 7232
Plant Total 35006 31101 7185 8087 47.49 42.19
PLANT EFFICIENCIES
PURPA efficiency CHP (Total) efficiency Power gen. eff. on Canadian Class 43
% % chargeable energy, % Heat Rate, BTU/kWh
43.31 44.42 43.23 7598
GT fuel HHV/LHV ratio = 1.107

DB fuel HHV/LHV ratio = 1.107
Total plant fuel HHV heat input / LHV heat input = 1.107
Fuel HHV chemical energy input (77F/25C) = 278464 kBTU/hr 77351 BTU/s
Fuel LHV chemical energy input (77F/25C) = 251524 kBTU/hr 69868 BTU/s
Total energy input (chemical LHV + ext. addn.) = 251524 kBTU/hr 69868 BTU/s
Energy chargeable to power (93.0% LHV alt. boiler) = 245491 kBTU/hr 68192 BTU/s
GAS TURBINE PERFORMANCE - GE LM2500+PR

Gross power Gross LHV Gross LHV Heat Rate Exh. flow Exh. temp.
output, kW efficiency, % BTU/kWh kpph F
per unit 27775 37.68 9056 661 955
Total 27775 661
Number of gas turbine unit(s) = 1

Gas turbine load [%] = 100 %
Fuel chemical HHV (77F/25C) per gas turbine = 278464 kBTU/hr 77351 BTU/s
Fuel chemical LHV (77F/25C) per gas turbine = 251524 kBTU/hr 69868 BTU/s
STEAM CYCLE PERFORMANCE

HRSG eff. Gross power output Internal gross Overall Net process heat output
% kW elect. eff., % elect. eff., % kBTU/hr
76.00 7232 21.09 16.03 5610
Number of steam turbine unit(s) = 1

Fuel chemical HHV (77F/25C) to duct burners = 0 kBTU/hr 0 BTU/s
Fuel chemical LHV (77F/25C) to duct burners = 0 kBTU/hr 0 BTU/s
DB fuel chemical LHV + HRSG inlet sens. heat = 153946 kBTU/hr 42763 BTU/s
Net process heat output as % of total output = 5.021 %
GT PRO 20.0.1 Page: 1

ESTIMATED PLANT AUXILIARIES (kW)
GT fuel compressor(s)* 470.6 kW
GT supercharging fan(s)* 0 kW
GT electric chiller(s)* 0 kW
GT chiller/heater water pump(s) 0 kW
HRSG feedpump(s)* 116 kW
Condensate pump(s)* 3.822 kW
HRSG forced circulation pump(s) 0 kW
LTE recirculation pump(s) 0 kW
Cooling water pump(s) 29.51 kW
Air cooled condenser fans 0 kW
Cooling tower fans 110.5 kW
HVAC 15 kW
Lights 23 kW
Aux. from PEACE running motor/load list 216.5 kW
Miscellaneous gas turbine auxiliaries 57.1 kW
Miscellaneous steam cycle auxiliaries 15.55 kW
Miscellaneous plant auxiliaries 17.5 kW
Constant plant auxiliary load 0 kW
Gasification plant, ASU* 0 kW
Gasification plant, coal mill 0 kW
Gasification plant, AGR* 0 kW
Gasification plant, other/misc 0 kW
Desalination plant auxiliaries 0 kW
CO2 capture plant auxiliaries* 2655.5 kW
Program estimated overall plant auxiliaries 3731 kW
Actual (user input) overall plant auxiliaries 3731 kW
Transformer losses 175 kW
Total auxiliaries & transformer losses 3906 kW
* Heat balance related auxiliaries

PLANT HEAT BALANCE
Energy In 83358 BTU/s
Ambient air sensible 1189.4 BTU/s
Ambient air latent 1235.1 BTU/s
Fuel enthalpy @ supply 77632 BTU/s
External gas addition to combustor 0 BTU/s
Steam and water 0 BTU/s
Makeup and process return 213 BTU/s
CO2 capture condensate return 3089 BTU/s
Energy Out 83358 BTU/s
Net power output 29479 BTU/s
Stack gas sensible 11077 BTU/s
Stack gas latent 8887 BTU/s
GT mechanical loss 279.3 BTU/s
GT gear box loss 0 BTU/s
GT generator loss 540.1 BTU/s
GT miscellaneous losses 317 BTU/s
GT ancillary heat rejected 83.03 BTU/s
GT process air bleed 0 BTU/s
Fuel compressor mech/elec loss 66.91 BTU/s
Supercharging fan mech/elec loss 0 BTU/s
Condenser 12147 BTU/s
Process steam 1764.2 BTU/s
Process water 0 BTU/s
Blowdown 123.8 BTU/s
Heat radiated from steam cycle 471.3 BTU/s
ST/generator mech/elec/gear loss 187.4 BTU/s
Non-heat balance related auxiliaries 459.4 BTU/s
Transformer loss 165.9 BTU/s
CO2 capture auxiliary 2517.1 BTU/s
Steam to CO2 capture 14793 BTU/s
Energy In - Energy Out -0.3203 BTU/s -0.0004 %
Zero enthalpy: dry gases & liquid water @ 32 F (273.15 K)
Gas Turbine and Steam Cycle: Energy In - Energy Out = -.3249 BTU/s

Gross Power 35006 kW
Net Power 31101 kW Ambient
Aux. & Losses 3906 kW 14.7 P
LHV Gross Heat Rate 7185 BTU/kWh 59 T
LHV Net Heat Rate 8087 BTU/kWh 60% RH
LHV Gross Electric Eff. 47.49 % 800 p
915 T
LHV Net Electric Eff. 42.19 % 67.09 M
Fuel LHV Input 251524 kBTU/h
Fuel HHV Input 278464 kBTU/h
Stop Valve
Net Process Heat 5610 kBTU/h
CO2 capture 337.1 ton/day 7232 kW
HP Steam
5M 53.5 p 1.118 p
2200 p Flue gas 377 T
105.5 T 105.5 T
95 T 21.06 M 46 M
28.09 M 625.7 M
100% CO2
272.6 T
661.4 M 0.0186 M
CO2
Capture
IP Steam
44.42 M
14.7 p
272.6 T
661.4 M
to HRSG
LP IP HP Natural gas 14.7 p

12.64 M 59 T
73711 kWth LHV 655.1 M
LPB IPB HPB
17.52 p 55.64 p 857 p
221 T 287.8 T 526.2 T 14.55 p
2.012 M 20.99 M 71.29 M 59 T
655.1 M
290.5 T 440.2 T 844.4 T
278.8 T 323.8 T 562.2 T
15.11 p
190.4 T 954.7 T
96.4 M Includes SCR 661.4 M GE LM2500+PR
@ 100% load
27775 kW

p [psia] T [F] M [kpph], Steam Properties: Thermoflow - STQUIK
GT PRO 20.0 David Oehl Net Power 31101 kW
LHV Heat Rate 8087 BTU/kWh
14.7 p
59 T 1X GE LM2500+PR 661.4 m 74.94 %N2
60 %RH 13.82 %O2
15.11 p
655.1 m 3.233 %CO2
955 T
27775 kW 7.11 %H2O
0 ft elev. 661.4 M
0.9011 %Ar
14.55 p
59 T
655.1 m
7232 kW
6.352 m
Natural gas 12.64 m
LHV 251524 kBTU/h 800 p
190 T 77T 238 T 915 T
96.4 M 67.09 M
201 T 17.52 p 1.118 p

Flue gas 14.7 p 95 T 625.7 M
221 T 106 T
46 M
2.032 M
2.012 M
96.38 M
CO2 2200 p 106 T 28.09 M
0.02 M
21.06 M
53.5 p 377 T
828 p 919 T
800 p 599 T 5 M V2
0.80 M
50 p 329 T 44.42 M CO2 capture V4
2.38 M 106 T
V8
CO2
3.18 M
Capture
FW
LTE LPB IPE2 IPB HPE2 IPS1 HPE3 IPS2 HPB1 HPS3
273 T 951 T
661.4 M 661.4 M
18.77 ft^3/lb 17.52 p 17.52 p 55.64 p 55.64 p 869.8 p 54.57 p 857 p 53.5 p 857 p 828 p 35.17 ft^3/lb
3449 ft^3/s 201 T 221 T 278 T 288 T 437 T 429 T 516 T 500 T 526 T 919 T 6461 ft^3/s
96.4 M 2.012 M 96.38 M 20.99 M 72.01 M 20.99 M 72.01 M 20.99 M 71.29 M 71.29 M
279 279 291 291 324 440 510 519 519 558 562 844 844 951
p[psia], T[F], M[kpph], Steam Properties: Thermoflow - STQUIK Includes SCR

Fuel chemical LHV input = 69868 BTU/s Power Plant Energy Flow Schematic [BTU/s]
Fuel chemical HHV input = 77351 BTU/s
Fuel enthalpy 77632
Ambient air sensible 1189.4 Stack gas sensible 11077
Ambient air latent 1235.1 Stack gas latent 8887
Proc return/makeup 213

Power Plant GT mechanical loss 279.3
CO2 capture condensate 3089 GT generator loss 540.1
GT miscellaneous losses 317
GT ancillary heat rejected 83.03

Condenser 12147
Fuel comp mech/elec loss 66.91
Non heat balance aux. 459.4 (484.6 kW)

Process steam 1764.2
Heat balance aux. 3077 (3246 kW)
Transformer loss 165.9 (175 kW)

Blowdown 123.8
Heat radiated from steam cycle 471.3
ST/generator mech/elec/gear loss 187.4
CO2 capture steam 14793

GT Output = 26326 (27775 kW)
ST Output = 6855 (7232 kW)
Gross Power 33181 Net Power 29479

(35006 kW) (31101 kW)

Fuel exergy input = 70331 BTU/s Power Plant Exergy Flow Schematic [BTU/s]
Fuel chemical LHV input = 69868 BTU/s
Fuel chemical HHV input = 77351 BTU/s
Fuel 70331
Ambient air 13.6 Stack gas 1332

Power Plant
Condenser cooling water 64.58 Process steam/water 658.9
GT Exergy Loss = 26625

Process return 12.3 Condenser cooling water 165.1
HRSG Exergy Loss = 2893.1
CO2 capture condensate 388.9 ST Exergy Loss = 1581.7 Compressor leakage/blow off 161.8
Condenser Exergy Loss = 511.5
Non heat balance aux. 459.4 (484.6 kW)

Miscellaneous loss = 284.6 CO2 capture steam 3625
Heat balance aux. 3077 (3246 kW)
Transformer loss 165.9 (175 kW)

Other Exergy Loss = 350.5
Gross Power 33181 Net Power 29479

(35006 kW) (31101 kW)
Reference: 14.696 psia, 77 F, water as vapor.

Auxiliaries & Losses [kW]
Total auxiliaries & transformer losses = 3906 kW
CO2 capture plant aux.

2655.5, 67.99 %
Transformer losses
175, 4.48 %
Miscellaneous
36.87, 0.94 %
GT fuel compressor(s)
470.6, 12.05 %
HRSG feedpump(s)
116, 2.97 %
Cooling water pump(s)
Misc. GT aux. 29.51, 0.76 %
57.1, 1.46 % Cooling tower fans
110.5, 2.83 %
HVAC & lighting
38, 0.97 %
PEACE running motor/load
216.5, 5.54 %

CO2 Capture Plant Flow Diagram
Vol% Flue gas out CW out CW in

N2 78.52 % 14.7 p 99.5 T 69.5 T
O2 14.48 % 95 T 2985 m 2985 m
CO2 0.5082 % 625.7 m
H2O 5.548 % 76.98 kW
SO2 0% 69.52 T
Ar 0.9442 %
2789.6 m
99.5 T 99.5 T 195.4 m

2789.6 m 195.4 m
Other Other
CO2
25 p 2200 p
95 T 105.5 T
KO 28.48 m 28.09 m
CO2 Compressor
Drum CO2: 96.74% 1210.1 kW Vol%
Makeup H2O: 3.261% CO2: 100 %
Vol% solvent H2O: 0 %
N2 74.94 % 0.0112 m
O2 13.82 % 0.3818 m
Condensate
CO2 3.233 % Drain
H2O 7.11 % From gas pretreatment 7.59 m
SO2 0% and/or knockout drum
Ar 0.9011 % 7.208 m
Flue gas in Absorber Stripper

CW
14.7 p 16.5 p
272.6 T Gas 135.1 T
661.4 m Cooler 113 T Steam/CO2
4206 Q 1223.8 kW
Reboiler 11704 Q Main steam

50 p
Ps = 50 psia 328.9 T
Ts = 281 F 1198.8 h
44.42 m
Lean solvent Condensate

Solvent pumps: 109.5 kW
50 p
Rich solvent: 561.8 kpph
281 T
250.3 h
44.42 m
Process: Amine-based
CO2 capture: 28.09 kpph, 337.1 ton/day
CO2 capture efficiency: 85 %
Heat input: 11704 BTU/s, 42.14 MMBTU/hr, 1500 BTU/lb CO2
Total electrical power consumption: 2655.5 kW
Solvent consumption: 0.1348 ton/day p[psia] T[F] h[BTU/lb] m[kpph] Q[BTU/s]
GT generator power = 27775 kW
GT Heat Rate @ gen term = 9056 BTU/kWh
GT efficiency @ gen term = 34.03% HHV = 37.68% LHV
GT @ 100 % rating, data-defined engine model
Ambient air in
14.7 p
59 T
655.1 m
60 %RH
0 ft elev.
27775 kW
4 in H2O 9056 BTU/kWh LHV
14.55 p 37.68 % LHV eff.
59 T 100 % load
655.1 m
59.41 RH
97.99 % eff.
GE LM2500+PR (ID # 147)
14.55 p
59 T
655.1 m
59.41 RH
552.7 p
238 T 540.1 Qrej
12.64 m
19983 LHV
6.352 m 11.53 DP in H2O
Fuel = Natural gas 15.11 p 14.7 p

83.03 Qrej
145 p 954.7 T
77 T 661.4 m
12.64 m 238 T
N2= 74.94 %
19898 LHV
O2= 13.82 %
CO2= 3.233 %
470.6 kWe H2O= 7.11 %
AR= 0.9011 %
p[psia], T[F], M[kpph], Q[BTU/s], Steam Properties: Thermoflow - STQUIK

1 2 3 4 5 6 7 8
HPS3 Hardware Design (water/steam DP by user)
Fin-tube type Serrated fins

Tube arrangement Staggered
Fin material TP409
A Tube material T22 A
Tube outer diameter 1.5 in

Tube wall thickness 0.12 in
Fin height 0.5 in

HPS3 Fin spacing 0.1209 in
Fin thickness 0.039 in
8 tube rows Number of fins per inch 6.254
28 tubes per row Serrated fin segment width 0.1563 in
B Pl = 4.375 in # of serrated fin segments 32.16 B
Pt = 3.5 in Un-serrated height / fin height 0.2
Longitudinal row pitch 4.375 in

Transverse tube pitch 3.5 in
Gas Out Gas In # of tube rows (longitudinal) 8

844.4 T 951.1 T # of rows per pass 1
1.5 in # of tubes per row (transverse) 28
661.4 m 661.4 m
C 2.5 in C
Tube length 25.77 ft
Gas path transverse width 8.604 ft
Gas path frontal area 221.7 ft^2
HX total outside surface area 21007 ft^2
Steam In Steam Out Maximum gas velocity 58.46 ft/s

857 p 828 p Gas pressure drop 1.745 in H2O
Steam side velocity 62.18 ft/s
526.2 T 918.7 T Steam side DP from hardware 22.72 psi
1197.7 h 1465.3 h Heat transfer from gas 5337 BTU/s
D 71.29 m 71.29 m D
Heat transfer to steam 5298 BTU/s
E E
Thermoflow, Inc. Company: Maven Power

User: David Oehl
HPS3
Date: 07/14/10
F Flow out of drawing Drawing No: HX Tube Details F
Flow into drawing 0 5 in 0 2 in
p[psia] T[F] m[kpph] h[BTU/lb]
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
HPB1 Hardware Design

Fin material CS
A Tube material CS A

Fin height 0.625 in

HPB1 Fin spacing 0.1142 in


661.4 m 661.4 m
C 2.75 in C
Water In Steam Out Maximum gas velocity 52.3 ft/s

857 p 857 p Gas pressure drop 2.806 in H2O
Water side velocity 2.582 ft/s
516.2 T 526.2 T Water side DP from hardware 0 psi
D 72.01 m 71.29 m D
Heat transfer to steam/water 13668 BTU/s
E E

User: David Oehl
HPB1
Date: 07/14/10
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
IPS2 Hardware Design (water/steam DP by user)

Fin material CS

Fin height 0.5 in

IPS2 Fin spacing 0.3511 in
1 tube row Number of fins per inch 2.564


661.4 m 661.4 m
C 2.5 in C
HX total outside surface area 1258.4 ft^2

54.57 p 53.5 p Gas pressure drop 0.0991 in H2O
429.3 T 500 T Steam side DP from hardware 3.26 psi
1248.9 h 1284.1 h Heat transfer from gas 206.8 BTU/s
D 20.99 m 20.99 m D
Heat transfer to steam 205.3 BTU/s
E E

User: David Oehl
IPS2
Date: 07/14/10
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
HPE3 Hardware Design (water/steam DP by user)

Fin material CS

Fin height 0.625 in

HPE3 Fin spacing 0.1391 in


661.4 m 661.4 m
C 2.5 in C
Water In Water Out Maximum gas velocity 38.2 ft/s

869.8 p 857 p Gas pressure drop 0.6277 in H2O
436.7 T 516.2 T Water side DP from hardware 1.114 psi
416 h 507.7 h Heat transfer from gas 1846.7 BTU/s
D 72.01 m 72.01 m D
Heat transfer to water 1833 BTU/s
E E

User: David Oehl
HPE3
Date: 07/14/10
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
IPS1 Hardware Design (water/steam DP by user)

Fin material CS

Fin height 0.5 in

IPS1 Fin spacing 0.1271 in


661.4 m 661.4 m
C 2.5 in C

287.8 T 429.3 T Steam side DP from hardware 2.731 psi
D 20.99 m 20.99 m D
Heat transfer to steam 423.9 BTU/s
E E

User: David Oehl
IPS1
Date: 07/14/10
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
HPE2 Hardware Design (water/steam DP by user)

Fin material CS

Fin height 0.625 in

HPE2 Fin spacing 0.1407 in


661.4 m 661.4 m
C 2.5 in C

251.4 h 416 h Heat transfer from gas 3317 BTU/s
D 72.01 m 72.01 m D
Heat transfer to water 3292 BTU/s
E E

User: David Oehl
HPE2
Date: 07/14/10
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
IPB Hardware Design

Fin material CS

Fin height 0.625 in

IPB Fin spacing 0.109 in


661.4 m 661.4 m
C 2.75 in C

277.8 T 287.8 T Water side DP from hardware 0 psi
247 h 1176.2 h Heat transfer from gas 5458 BTU/s
D 21.2 m 20.99 m D
Heat transfer to steam/water 5417 BTU/s
E E

User: David Oehl
IPB
Date: 07/14/10
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
IPE2 Hardware Design (water/steam DP by user)

Fin material CS

Fin height 0.625 in

IPE2 Fin spacing 0.1609 in


661.4 m 661.4 m
C 2.5 in C

189.6 h 247 h Heat transfer from gas 1550.2 BTU/s
D 96.38 m 96.38 m D
Heat transfer to water 1538.7 BTU/s
E E

User: David Oehl
IPE2
Date: 07/14/10
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
LPB Hardware Design

Fin material CS

Fin height 0.625 in

LPB Fin spacing 0.3083 in


661.4 m 661.4 m
C 2.75 in C

221 T 221 T Water side DP from hardware 0 psi
D 2.032 m 2.012 m D
Heat transfer to steam/water 539.1 BTU/s
E E

User: David Oehl
LPB
Date: 07/14/10
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
LTE Hardware Design (water/steam DP by user)

Fin material CS

Fin height 0.625 in

LTE Fin spacing 0.2602 in


661.4 m 661.4 m
C 2.5 in C

190.4 T 201 T Water side DP from hardware 0.4264 psi
D 96.4 m 96.4 m D
Heat transfer to water 285.1 BTU/s
E E

User: David Oehl
LTE
Date: 07/14/10
1 2 3 4 5 6 7 8
HRSG Temperature Profile
LPB HPE2 IPS2
539.1 3292 205.3
LTE IPB HPE3 HPS3
285.1 5417 1833 5298
1000 IPE2 IPS1 HPB1
1538.7 423.9 13668 0
900
Q BTU/s
5
800
700
600
76
TEMPERATURE [F]
109
500
11
400
12
14
300 17
200 UA BTU/s-F
100
27.26 2.919 106.3
3.591 67.66 30.9 42.67
8.556 29.86 2.263
0
0 5 10 15 20 25 30 35
HEAT TRANSFER FROM GAS [.001 X BTU/s]

HP Water Path
to HPT
780p
914T
1464.2h
63.47M
Leakages
3.623 M
Stop valve
800p
915T
1464.2h
67.09M
3.175 M
Desup
HPE2 HPE3 HPB1 HPS3
3292 Q 1833 Q 13668 Q 5298 Q
828p
919T
IPE
1465.3h
1083.1p 882.7p 869.8p 857p 857p 67.09M
280T 281T 437T 516T 0.71M 526T
251.4h 251.4h 416h 507.7h 1197.7h
75.18M 72.01M 72.01M 72.01M 71.29M
828 p
919 T
1465.3 h
4.201 M
800p 828p
599T 604T
1270.2h 1271.3h
5M 5M 0.799 M
p[psia], T[F], h[BTU/lb], M[kpph], Q[BTU/s], Steam Properties: Thermoflow - STQUIK

IP Water Path
HPFW 75.18 M
ST extraction
IPE2 IPB IPS1 IPS2
1538.7 Q 5417 Q 423.9 Q 205.3 Q 53.5p
377T
DA 1222.8h
21.06M
81.71p 57.31p 55.64p 55.64p 54.57p
221T 221T 278T 0.21M 288T 429T
189.6h 189.6h 247h 1176.2h 1248.9h
96.38M 96.38M 21.2M 20.99M 20.99M
53.5 p
500 T
1284.1 h
20.99 M
50p 53.5p
329T 332T
1198.8h 1199.8h
44.42M 44.42M 2.376 M
CO2 capture

LP Water Path
DA
2.012 M
LPB
539.1 Q
DA
17.52p
221T 0.020M
189.3h
2.032M

Feedwater Path
From condenser
18.05 p 6.324 p
105.7 T 105.5 T
73.74 h 73.5 h
46.02 M 46.02 M
Makeup
Proc stm ret 50 p
50 p 59 T
180 T 27.2 h
148.1 h 0.9545 M
5M
CO2 plant ret LPB to D/A
50 p 17.52 p
281 T 221 T
250.3 h Deaerator
Feedwater tank 1153.8 h
44.42 M 17.52 p 2.012 M
190.4T 221 T
17.52 p
201 T
169.1 h
96.4 M
FW to LP
17.52 p
221 T
18.05 p 17.52 p 189.3 h
190.4 T LTE 201 T 2.032 M
158.5 h 169.1 h
96.4 M 285.1 Q 96.4 M FW to IP/HP
17.52 p
221 T
189.3 h
96.38 M

GT PRO 20.0 David Oehl ST Gross Power 7430 kW
Steam Turbine Group Data
Leakages
3.593 M
HP/IP/LP Casing HP/IP/LP Casing

HPTL LPTL
780p 53.5p 53.5p 1.118p
914T 377T 414T 106T
1464.2h 1222.8h 1241.7h 1022h
1.650s 1.714s 1.735s 1.818s
63.47M 63.47M 46M 46M
82.97 % eff. 82.53 % eff.

11 stages 6 stages
780p
914T
1464.2h leak in
63.47M 3.593M
Leakages IP extr.
3.623 M
ST exhaust
Stop valve
1.118p
106T
800p 53.5p 1023.6h
915T 377T 46M
1464.2h 1222.8h
67.09M 21.06M
HP boiler
p[psia], T[F], h[BTU/lb], s[BTU/lb-R], M[kpph], Steam Properties: Thermoflow - STQUIK

Steam Turbine Expansion Path
1600 800 psia
1000 F
1500
HP
800 F
1400
53.5 psia
HPTL 600 F
1300
ENTHALPY [BTU/lb]
400 F
1200
1.118 psia
0.95 LPTL
1100
0.9
0.85 Exhaust
1000
0.8
900
1.3 1.4 1.5 1.6 1.7 1.8 1.9 2
ENTROPY [BTU/lb-R]

Steam Turbine Exhaust Loss
40
30
Dry Exhaust Loss, BTU/lb
20
10
0
0 300 600 900 1200 1500
Annulus Velocity, ft/s

Cooling System
Condenser Cooling Tower - 4 Cells (plume visible)
93.5 T
Exhaust steam 3560 M
100 %RH
93.5 T(WB)
1.118 p
0.0186 M 105.5 T
46 M
CT
99.5 T
4447 M
Fans 110.5 kW
CO2 capture
99.5 T
2985 M
Condenser
99.5 T
1462 M 59 T
3462 M
60 %RH
69.5 T 51.5 T(WB)
Cold CW
1462 M 69.5 T
4447 M
CW Pump(s)
29.51 kW Makeup Blowdown
CO2 capture 122.3 M 24.46 M
6.324 p 69.5 T
105.5 T 2985 M
46.02 M
to HRSG
18.05 p
3.822 kW 105.7 T
46.02 M
p[psia], T[F], M[kpph], Steam Properties: Thermoflow - STQUIK

Water Cooled Condenser and Cooling Tower T-Q Diagram
110 Exhaust Steam 1.118 psia
105.5 105.5
99.5 99.5
93.5
90
Cooling Water
TEMPERATURE [F]
69.5
Air
70
Condenser 12147 BTU/s
51.5 CT 36947 BTU/s

50
0 5 10 15 20 25 30 35 40
HEAT TRANSFER [.001 X BTU/s]

1 2 3 4 5 6 7 8
AIR STATES:
A) Ambient:
Pressure = 14.7 psia 0.036
A
Dry bulb = 59 F
Wet bulb = 51.5 F
E 0.034 A
RH = 60 %
90
E) Air Exit: 0.032
Dry bulb = 93.5 F
Wet bulb = 93.5 F 0.030
RH = 100 %
0.028
Humidity Ratio (pound moisture per pound dry air)

B 0.026 B
80
,F 0.024
re
r atu
0%
pe
10
Tem % 0.022
lb 90
Bu %
et 80 0.020
W %
70 70
% 0.018
C 60 C
% 0.016
50
60 0.014
%
40
0.012
30%
50 0.010
D D
0.008
20%
40
A 0.006
10% 0.004
umidity
Relative H
0.002
E E
0.000
32 40 50 60 70 80 90 100
Dry Bulb Temperature, F
User: David Oehl
COOLING TOWER
Date: 07/14/10
F Drawing No: PSYCHROMETRIC CHART F
1 2 3 4 5 6 7 8
Plant Energy In [BTU/s] Plant Energy Out [BTU/s]
Plant energy in = 83358 BTU/s Plant energy out = 83358 BTU/s
Plant fuel chemical LHV input = 69868 BTU/s, HHV = 77351 BTU/s
Plant net LHV elec. eff. = 42.19 % (100% * 29479 / 69868), Net HHV elec. eff. = 38.11 %
GT cycle losses
Process steam 1203.3, 1.44 %
1764.2, 2.12 %
Steam cycle losses
Stack latent 658.6, 0.79 %
8887, 10.66 %
Miscellaneous Steam to CO2 capture
213, 0.26 % 14793, 17.75 %
Ambient air sensible
1189.4, 1.43 % Stack sensible
Ambient air latent
11077, 13.29 %
1235.1, 1.48 %
CO2 cap cond. Miscellaneous
3089, 3.71 % 3349, 4.02 %
Fuel @ supply
77632, 93.13 %
Condenser
12147, 14.57 %
Net power output

29479, 35.36 %

GT Cycle Energy In [BTU/s] GT Cycle Energy Out [BTU/s]
GT cycle energy in = 80352 BTU/s GT cycle energy out = 80352 BTU/s
GT fuel chemical LHV input = 69868 BTU/s, HHV = 77351 BTU/s
Exhaust sensible
44003, 54.76 %
Exhaust latent
8887, 11.06 %
Compressor air sensible
1189.4, 1.48 %
Compressor air latent Losses & other
1235.1, 1.54 % 1136.4, 1.41 %
Fuel @ combustor
77928, 96.98 %
GT electric output
26326, 32.76 %

Steam Cycle Energy In [BTU/s] Steam Cycle Energy Out [BTU/s]
Steam cycle energy in = 56305 BTU/s Steam cycle energy out = 56305 BTU/s
Miscellaneous
326.6, 0.58 %
Condensate from CO2 capture
3089, 5.49 % Steam to CO2 capture
Stack latent
8887, 15.78 % 14793, 26.27 %
GT exhaust latent
8887, 15.78 %
Losses
658.6, 1.17 %
Miscellaneous
123.8, 0.22 %
Stack sensible
11077, 19.67 %
ST electric output
6855, 12.17 %
GT exhaust sensible
44003, 78.15 % Process steam
1764.2, 3.13 %
Condenser
12147, 21.57 %

Plant Exergy Analysis [BTU/s]
Plant exergy input = 70811 BTU/s
Fuel exergy input = 70331 BTU/s
Plant fuel chemical LHV input = 69868 BTU/s, HHV = 77351 BTU/s
HRSG exergy loss

2893.1, 4.09 %
Steam turbine exergy loss
1581.7, 2.23 %
Condenser exergy loss
511.5, 0.72 %
Stack gas
1332, 1.88 %
Process steam/water @ delivery
GT exergy loss 658.9, 0.93 %
26625, 37.6 % Power to CO2 capture
2517.1, 3.55 %
Steam to CO2 capture
3625, 5.12 %
Misc loss
284.6, 0.4 %
Other
1302.6, 1.84 %
Net electric output

29479, 41.63 %

GT Exergy Analysis [BTU/s] GT & Peripheral Exergy Analysis [BTU/s]
GT exergy in = 70589 BTU/s GT & peripheral exergy in = 70791 BTU/s
GT exergy loss GT exergy loss

26625, 37.72 % 26625, 37.61 %
Other
364, 0.51 %
Electric output Electric output

26326, 37.3 % 26326, 37.19 %
Exhaust gas Exhaust gas

17476, 24.76 % 17476, 24.69 %

HRSG Exergy Analysis [BTU/s]
HRSG exergy in = 17755 BTU/s
Stack gas exergy

Steam/water bleed (near HRSG)
1332, 7.5 %
2606.5, 14.68 %
HRSG exergy loss

2893.1, 16.29 %
Steam to ST
10894, 61.36 %

ST Exergy Analysis [BTU/s] ST & Condenser Exergy Analysis [BTU/s]
ST exergy in = 9060 BTU/s ST & condenser exergy in = 9257 BTU/s
ST electric output ST electric output

6855, 75.66 % 6855, 74.05 %
Other
143.9, 1.55 %
ST exhaust steam Cooling water out
620.2, 6.85 % 165.1, 1.78 %
Condenser exergy loss
511.5, 5.53 %
ST exergy loss
1581.7, 17.46 % ST exergy loss
1581.7, 17.09 %

1 2 3 4 5 6 7 8
HP Feedwater Pump (P1)
No. per HRSG 3

Head (ft) Efficiency (%)
100
A A
No. operating per HRSG 2
Nameplate flow 41.77 kpph
Nameplate head 2416.2 ft
Nameplate flow (nominal) 90 gpm
3000
Nameplate head (nominal) 2600 ft

Nameplate RPM 3600
B Design flow 37.59 kpph B
Design head 2053.8 ft
Design RPM 3600
Minimum continuous flow 13.78 kpph
Maximum continuous flow 54.3 kpph
2000
C C
Design
50
D D
1000
Nameplate
Max flow
Min flow
E E

User: David Oehl
0 20 40 60 Date: 07/14/10
F F
Flow (kpph) Drawing No: PSYCHROMETRIC CHART
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
IP Feedwater Pump (P2)
No. per HRSG 3

200 Head (ft) Efficiency (%)
100
A A
Nameplate RPM 3600
150
Design RPM 3600

C C
100
50
Design
D D
50
Nameplate
Max flow
Min flow
E E

User: David Oehl
0 20 40 60 80 Date: 07/14/10
F F
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
Condenser C.W. Pump (P4)
No. per Condenser 2

100
A A
No. operating per Condenser 2
Nameplate RPM 1800
B Design flow 731 kpph B
Design RPM 1800
40
Design Minimum continuous flow 324.9 kpph

C C
50
20
D D
Nameplate
Max flow
Min flow
E E

User: David Oehl
0 500 1000 1500 Date: 07/14/10

F F
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
Condensate Forwarding Pump (P6)
No. per Condenser 2

100
A A
Nameplate RPM 3600
200

Design RPM 3600
C C
50
100
D D
Nameplate
Max flow
Min flow
E E
Design Thermoflow, Inc. Company: Maven Power

User: David Oehl
0 20 40 60 80 Date: 07/14/10
F F
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY
Power Plant Area Only 2.1 acre

(CO2 Capture Plant Area not included)
Lx 347 ft
A Ly 264 ft A
16
1 - Gas Turbine Package
2 - Heat Recovery Steam Generator
3 - Steam Turbine Package
5 - Cooling Tower
6 - Switchyard
15 7 - Administration, Shop & Warehouse
16 9 - Hydrous Ammonia Tank
10 - Demineralized Water Tank
B 11 - Raw Water Tank B
7 12 - Neutralized Water Tank
15 - Road
16 - Parking
18 - Feed Pumps
21 - Fire Protection Tank
25 - GT Transformer
25 26 - ST Transformer
Ly
1
C C
9 2 6
10
18
11 26
3
12
D 5 D
21
Lx
E E

User: David Oehl
POWER PLANT SITE PLAN
Date: 07/14/10
F Drawing No: F
1 2 3 4 5 6 7 8
PEACE/GT PRO 20.0 David Oehl
File = C:\TFLOW20\MYFILES\GTPRO.GTP
1 2 3 4 5 6 7 8
A A
B B
A
C C
D D
B
E E

User: David Oehl
SHAPE, DIMENSIONS & SCALE ARE APPROXIMATE GAS TURBINE PACKAGE
PLAN
A B C D E F G H I J Date: 07/14/10 GE LM2500+PR 147 (Package)
F Drawing No: F
13.58 ft 71 ft - - - - - - - -
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
A A
B B
C C
D D
E E

User: David Oehl
SHAPE, DIMENSIONS & SCALE ARE APPROXIMATE GAS TURBINE PACKAGE
PLAN
A B C D E F G H I J Date: 07/14/10 GE LM2500+PR 147 (Package)
F Drawing No: F
12 ft 71 ft - - - - - - - -
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
A A
A B
B B
F D E
C C
D D
E E
STEAM TURBINE - CONDENSING, NON-REHEAT, ONE LPT PATH User: David Oehl
SHAPE, DIMENSIONS & SCALE ARE APPROXIMATE STEAM TURBINE PACKAGE
PLAN
A B C D E F G H I J Date: 07/14/10
F Drawing No: F
11.11 ft 17.33 ft 32.5 ft 7.393 ft 7.167 ft 8.872 ft - - - -
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
A A B A
B B
D E
C C
C
MSI
D D
E E
STEAM TURBINE - CONDENSING, NON-REHEAT, ONE LPT PATH User: David Oehl
SHAPE, DIMENSIONS & SCALE ARE APPROXIMATE STEAM TURBINE PACKAGE
ELEVATION
F Drawing No: F
11.11 ft 17.33 ft 32.5 ft 5.406 ft 5.293 ft - - - - -
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
A A
B B
F
C C
A C D E
D D
E E

User: David Oehl
HEAT RECOVERY STEAM GENERATOR
PLAN
F Drawing No: F
12.71 ft - 17.8 ft 43.02 ft 5.976 ft 9.293 ft 7.951 ft - - -
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
A A
B B
C F C
D D
E E
A C D E

User: David Oehl
HEAT RECOVERY STEAM GENERATOR
ELEVATION
F Drawing No: F
12.71 ft - 17.8 ft 43.02 ft 5.976 ft 56.69 ft 30.92 ft 6.781 ft - -
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
A A
B B
B
A
C C
D D
E E
Number of cells = 4 User: David Oehl

COOLING TOWER
PLAN
F Drawing No: F
18.14 ft 17.99 ft 11.99 ft 71.97 ft - - - - - -
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
A A
B B
C C
D D
E E
Number of cells = 4 User: David Oehl

COOLING TOWER
ELEVATION
F Drawing No: F
11.99 ft 18.14 ft 14.41 ft 13.33 ft 4.318 ft - - - - -
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
A A
B B
E A F
C C
C D
D D
E E

User: David Oehl
WATER-COOLED CONDENSER
PLAN
F Drawing No: F
2.203 ft 7.884 ft 15.77 ft 1.1 ft 4.406 ft 3.527 ft - - - -
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
A A
B A B
STEAM INLET
E TRANSITION PIECE
C CIRC. WATER INLET C

G
F
HOTWELL H
CIRC. WATER OUTLET
CONDENSATE OUTLET
D D C B D
E E

User: David Oehl
WATER-COOLED CONDENSER
SIDE ELEVATION
F Drawing No: F
18.24 ft 1.65 ft 15.77 ft 0.825 ft 2.187 ft 5.297 ft 3.527 ft 0.8914 ft - -
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
A A
HPP
HOST
B B
HP1 HP0 STEAM

HRSG1
TURBINE
C C
D D
E E

User: David Oehl
HP PIPING
DIAGRAM
ID & # OFF DIAMETER LENGTH SCHEDULE MATERIAL DESIGN P DESIGN T DESIGN M Date: 07/14/10
F HP1 x 1 5 149 80 P-22 828 919 71.29 Drawing No: F
HP0 x 1 6 53 80 P-22 828 919 67.09
HPP x 1 2.5 1000 80 P-11 828 604 5
in ft psia F kpph
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
A A
IPP
HOST
B B
IP1 IP0 STEAM

HRSG1
TURBINE
C C
D D
E E

User: David Oehl
IP PIPING
DIAGRAM
ID & # OFF DIAMETER LENGTH SCHEDULE MATERIAL DESIGN P DESIGN T DESIGN M Date: 07/14/10
F IP1 x 1 10 159 40 A-106 53.5 500 20.99 Drawing No: F
IP0 x 1 10 53 40 A-106 53.5 377 21.06
IPP x 1 14 1000 40 A-106 53.5 332 44.42
in ft psia F kpph
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
A A
COOLING TOWER
B B
CONDENSER
AUX ST LUBE GAS COMP GT LUBE GT LUBE

C.W. HX O.C. COOLER O.C. O.C.
C C
P30
CW7 CW6 CW3 CW2
P10
CW0 CW1
D D
P4
E E

User: David Oehl
ID & # OFF DIAMETER LENGTH SCHEDULE MATERIAL DESIGN P DESIGN T DESIGN M DESIGN Q COOLING WATER PIPING
CW0 x 1 12 390 350psi Ductile iron 46.01 100 1462 2939.3
DIAGRAM
CW1 x 1 2 446 40 A-106 100 70 63.6 127.2
CW2 x 1 2 414 40 A-106 100 70 32.47 64.96 Date: 07/14/10
F CW3 x 1 1.5 414 80 A-106 100 70 16.24 32.48 Drawing No: F
CW6 x 2 1 414 80 A-106 100 70 4.982 9.965
CW7 x 1 1 106 80 A-106 100 70 4.93 9.861
in ft psia F kpph gpm
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
A A
RW0 FW4
RAW WATER RAW WATER WATER
SOURCE TANK TREATMENT
SYSTEM PROCESS
RWP 2 (P27) RWP 1 (P26) RETURN
B B
TREATED WATER
PUMP (P11)
FW2
C DEMIN WATER C
WATER-COOLED TANK
CONDENSER
DEAERATOR
DEMIN WATER
PUMP (P23)
D CONDENSATE LTE D
FORWARDING PUMP (P6)
FW1 FW3
E E

User: David Oehl
FEEDWATER PIPING
ID & # OFF DIAMETER LENGTH SCHEDULE MATERIAL DESIGN P DESIGN T DESIGN M DESIGN Q
DIAGRAM
RW0 x 1 2 1297.2 40 A-106 175 70 25.84 51.67
FW1 x 1 2.5 275 40 A-106 100 106 46.02 92.62 Date: 07/14/10
F FW2 x 1 2 337 40 TP316 100 70 25.84 51.68 Drawing No: F
FW3 x 1 3.5 214 40 TP316 100 201 96.4 200
FW4 x 1 1 1000 80 A-106 50 180 5 10.29
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
A A
B B
GAS METER
FUEL
GF0 GFGT1
COMPRESSOR GT1 HRSG1
PIPELINE STATION
C C
D D
E E

User: David Oehl
GAS FUEL PIPING
DIAGRAM
Date: 07/14/10
F ID & # OFF DIAMETER LENGTH SCHEDULE MATERIAL DESIGN P DESIGN T DESIGN M DESIGN Q Drawing No: F
GF0 x 1 5 691 40 A-106 145 77 12.64 308766
GFGT1 x 1 3 245 40 TP316 552.7 238 12.64 308766
in ft psia F kpph ft/hr
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
TO PLANT
A A
B B
FP1
1 DIESEL
PUMP (P12)
C C
1 JOCKEY
PUMP (P14)
D D
FROM DEDICATED FP0
STORAGE TANK
E E

User: David Oehl
FIRE PROTECTION PIPING
DIAGRAM
Date: 07/14/10
F ID & # OFF DIAMETER LENGTH SCHEDULE MATERIAL DESIGN P DESIGN T DESIGN M DESIGN Q Drawing No: F
FP0 x 1 4 781 350psi Ductile iron 100 59 450.4 900
FP1 x 1 3 781 350psi Ductile iron 100 59 225.2 450
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
34.5 kV Transmission Line (1/1 shown)
A A
Metering
B B
8.4 MVA 34.3 MVA

C C
D ST GEN. GT GEN. D
13.8kV 13.8kV
E (1/1 shown) (1/1 shown) E

4160V 480V
Loads Loads

User: David Oehl
ELECTRICAL ONE-LINE DIAGRAM
Date: 07/14/10
F Drawing No: F
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
No. per HRSG 3

100
A A
3000

Nameplate RPM 3600
Design RPM 3600
2000
C C
Design
50
D D
1000
Nameplate
Max flow
Min flow
E E

User: David Oehl
0 20 40 60 Date: 07/14/10
F F
Flow (kpph) Drawing No:
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
No. per HRSG 3

100
A A
Nameplate RPM 3600
150
Design RPM 3600

C C
100
50
Design
D D
50
Nameplate
Max flow
Min flow
E E

User: David Oehl
0 20 40 60 80 Date: 07/14/10
F F
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
No. per Condenser 2

100
A A
Nameplate RPM 1800
B Design flow 731 kpph B
Design RPM 1800
40
Design Minimum continuous flow 324.9 kpph

C C
50
20
D D
Nameplate
Max flow
Min flow
E E

User: David Oehl
0 500 1000 1500 Date: 07/14/10

F F
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
No. per Condenser 2

100
A A
Nameplate RPM 3600
200

Design RPM 3600
C C
50
100
D D
Nameplate
Max flow
Min flow
E E
Design Thermoflow, Inc. Company: Maven Power

User: David Oehl
0 20 40 60 80 Date: 07/14/10
F F
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
Aux Cooling Water Pump (closed loop) (P10)
No. per Plant 2

100
A A
No. operating per Plant 1
Nameplate RPM 3600
Design RPM 3600
100
C C
50
D Design D
50
Nameplate
Max flow
Min flow
E E

User: David Oehl
Aux Cooling Water Pump (closed loop) (P10)
0 20 40 60 80 Date: 07/14/10
F F
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
Treated Water Pump (P11)
No. per Plant 1

100
A A
Nameplate RPM 3600
Design RPM 3600
200
Maximum continuous flow 31 kpph
C C
50
Design
D D
100
Nameplate
Max flow
Min flow
E E

User: David Oehl
Treated Water Pump (P11)
0 10 20 30 40 Date: 07/14/10
F F
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
Jockey Fire Pump (P14)
No. per Plant 1

100
A A
Nameplate RPM 3600
Design RPM 3600
100

Design
C C
50
D D
50
Nameplate
Max flow
Min flow
E E

User: David Oehl
Jockey Fire Pump (P14)
0 10 20 30 Date: 07/14/10
F F
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
Demin Water Pump (P23)
No. per Plant 2

100
A A
300

Nameplate RPM 3600
Design RPM 3600
200
C C
Design
50
D D
100
Nameplate
Max flow
Min flow
E E

User: David Oehl
Demin Water Pump (P23)
0 10 20 30 Date: 07/14/10
F F
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
Raw Water Pump 1 (P26)
No. per Plant 1

100
A A
Nameplate head 151 ft
Nameplate RPM 3600
200

Design RPM 3600
C C
50
Design
100
D D
Nameplate
Max flow
Min flow
E E

User: David Oehl
0 10 20 30 40 Date: 07/14/10
F F
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
No. per Plant 1

100
A A
Nameplate head 151 ft
Nameplate RPM 3600
200

Design RPM 3600
C C
50
Design
100
D D
Nameplate
Max flow
Min flow
E E

User: David Oehl
0 10 20 30 40 Date: 07/14/10
F F
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
Aux Cooling Water Pump (open loop) (P30)
No. per Plant 2

100
A A
Nameplate RPM 3600
Design RPM 3600
100
C C
50
D Design D
50
Nameplate
Max flow
Min flow
E E

User: David Oehl
Aux Cooling Water Pump (open loop) (P30)
0 20 40 60 80 Date: 07/14/10
F F
1 2 3 4 5 6 7 8
Revenues
Millions, USD
60
52.85
50.57
50
48.4
46.31
44.32
42.41
40.58
40 38.84
37.16
35.56
34.03
Millions, USD
32.57
31.16
30 29.82
28.54
27.31
26.13
25.01
23.93
22.9
20
10
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) = 12.642% Internal Rate of Return on Equity (ROE) = 21.232%

Operating Expenses
Millions, USD
40
33.65
32.2
30.81
30 29.49
28.22
27
25.84
24.73
23.66
22.64
Millions, USD
21.67
20.74
20 19.84
18.99
18.17
17.39
16.64
15.92
15.24
14.58
10
0
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030
Year

Operating Income
Millions, USD
24
20
19.2
18.37
17.58
16.82
16.1
16 15.41
14.74
14.11
13.5
Millions, USD
12.92
12.36
12 11.83
11.32
10.83
10.37
9.921
9.493
9.085
8.693
8.319
8
0
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030
Year

Pre-Tax Income
Millions, USD
24
20
19.2
18.37
17.58
16.82
16.1
16
Millions, USD
12
11.38
10.33
9.331
8.392
8 7.506
6.671
5.882
5.138
4.435
4 3.771
3.143
2.55
1.988
1.457
0.954
0
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030
Year

Net Income
Millions, USD
15
12.48
12 11.94
11.43
10.94
10.46
9
Millions, USD
7.4
6.713
6.065
6
5.455
4.879
4.336
3.824
3.34
3 2.883
2.451
2.043
1.657
1.292
0.9469
0.6201
0
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030
Year

Net Cash Flow
Millions, USD
15
12.48
12 11.94
11.43
10.94
10.46
9
Millions, USD
6.222
6 5.929
5.642
5.364
5.092
4.828
4.572
4.323
4.081
3.847
3.621
3.401
3.189
2.984
3 2.785
0
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030
Year

Cumulative Net Cash Flow
Millions, USD
150
123.1
100 %
120
110.6
89.86 %
98.71
80.17 %
87.28
90 70.88 %
Millions, USD
76.34
62 %
65.88
53.5 %
59.66
60 48.45 %
53.73
43.64 %
48.09
42.72 39.05 %
37.63 34.7 %
32.8 30.56 %
28.23 26.64 %
30 23.91 22.93 %
19.83 19.42 %
15.98 16.1 %
12.36 12.98 %
8.958 10.04 %
5.769 7.27 %
2.785 4.69 %
2.26 %
0
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030
Year


Combined Cycle LM2500

Transféré par

Informations du document

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Combined Cycle LM2500

Transféré par

Droits d'auteur :

Formats disponibles

System Summary Report

GT PRO 20.0 David Oehl

GT fuel HHV/LHV ratio = 1.107

GAS TURBINE PERFORMANCE - GE LM2500+PR

Number of gas turbine unit(s) = 1

STEAM CYCLE PERFORMANCE

Number of steam turbine unit(s) = 1

GT PRO 20.0.1 Page: 1

* Heat balance related auxiliaries

GT PRO 20.0.1 Page: 2

GT PRO 20.0.1 Page: 3

LP IP HP Natural gas 14.7 p

GT PRO 20.0 David Oehl

201 T 17.52 p 1.118 p

2125 07-14-2010 12:52:57 file=C:\TFLOW20\MYFILES\GTPRO.GTP

Fuel enthalpy 77632

Ambient air sensible 1189.4 Stack gas sensible 11077

Ambient air latent 1235.1 Stack gas latent 8887

Proc return/makeup 213

CO2 capture condensate 3089 GT generator loss 540.1

GT miscellaneous losses 317

GT ancillary heat rejected 83.03

Non heat balance aux. 459.4 (484.6 kW)

Heat balance aux. 3077 (3246 kW)

Transformer loss 165.9 (175 kW)

Heat radiated from steam cycle 471.3

ST/generator mech/elec/gear loss 187.4

CO2 capture steam 14793

Gross Power 33181 Net Power 29479

Zero enthalpy: dry gases & liquid water @ 32 F (273.15 K)

GT PRO 20.0 David Oehl

Ambient air 13.6 Stack gas 1332

GT Exergy Loss = 26625

Non heat balance aux. 459.4 (484.6 kW)

Heat balance aux. 3077 (3246 kW)

Transformer loss 165.9 (175 kW)

Gross Power 33181 Net Power 29479

Reference: 14.696 psia, 77 F, water as vapor.

GT PRO 20.0 David Oehl

CO2 capture plant aux.

GT PRO 20.0 David Oehl

Vol% Flue gas out CW out CW in

99.5 T 99.5 T 195.4 m

Flue gas in Absorber Stripper

Reboiler 11704 Q Main steam

Lean solvent Condensate

Fuel = Natural gas 15.11 p 14.7 p

p[psia], T[F], M[kpph], Q[BTU/s], Steam Properties: Thermoflow - STQUIK

GT PRO 20.0 David Oehl

Fin-tube type Serrated fins

Tube outer diameter 1.5 in

Fin height 0.5 in

Longitudinal row pitch 4.375 in

Gas Out Gas In # of tube rows (longitudinal) 8

Steam In Steam Out Maximum gas velocity 58.46 ft/s

Thermoflow, Inc. Company: Maven Power

Fin-tube type Serrated fins

Tube outer diameter 1.5 in

Fin height 0.625 in

Longitudinal row pitch 4.375 in

Gas Out Gas In # of tube rows (longitudinal) 12

Water In Steam Out Maximum gas velocity 52.3 ft/s

Thermoflow, Inc. Company: Maven Power

Fin-tube type Serrated fins