Project Cost Summary

Project Cost Summary Reference Cost Estimated Cost

Power Plant:
I Specialized Equipment 16.689.000 18.358.000 USD
II Other Equipment 1.078.000 1.186.000 USD
III Civil 1.480.000 1.495.000 USD
IV Mechanical 2.207.000 2.136.000 USD
V Electrical Assembly & Wiring 574.800 547.800 USD
VI Buildings & Structures 559.600 553.300 USD
VII Engineering & Plant Startup 2.490.000 2.497.000 USD
Gasification Plant NA NA
Desalination Plant NA NA
CO2 Capture Plant NA NA
Subtotal - Contractor's Internal Cost 25.078.000 26.772.000 USD
VIII Contractor's Soft & Miscellaneous Costs 5.012.000 5.193.000 USD
Contractor's Price 30.091.000 31.966.000 USD
IX Owner's Soft & Miscellaneous Costs 2.708.000 2.877.000 USD
Total - Owner's Cost (1 USD per US Dollar) 32.799.000 34.842.000 USD

Nameplate Net Plant Output 18,34 18,34 MW

Price per kW - Contractor's 1640,4 1742,6 USD per kW
Cost per kW - Owner's 1788,1 1899,5 USD per kW
* Cost estimates as of August 2016.
** Land cost, utility connection cost, and spare parts costs are zero.
The user may want to edit those inputs for better cost estimates.

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 1
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:34
Specialized Equipment

Item Cost Unit Cost Quantity Ref. Cost Est. Cost

I Specialized Equipment (USD) 16.689.000 18.358.000
1. Gas Turbine Package 12.733.000 1 12.733.000 14.006.000
Combustion Turbine Genset 11.900.000
Inlet Filter/Silencer System (w/ elements) included
Evaporative Cooling System
Inlet Fogging System
Exhaust Stack/Silencer System
Electrical/Control/Instrumentation Package included
Gas Fuel Package included
Liquid Fuel Package
Fuel Heating Package
Steam Injection Package
Water Injection Package
Starting Package included
Lube Oil Package w/ main, auxiliary & emergency pump included
Compressor Water Wash System included
High Voltage Generator
Approximate shipping to typical US site 833.000
2. Steam Turbine Package
Turbine
Generator
Exhaust System
Electrical/Control/Instrumentation Package
Lube Oil Package w/ main, auxiliary & emergency pump
High Voltage Generator
Approximate shipping to typical US site
3. Heat Recovery Boiler 2.752.000 1 2.752.000 3.027.000
Duct Burner & Burner Management System 353.600
Gas Turbine Exhaust Transition included
Bypass Stack
Main Stack 149.650
Instrumentation included
SCR & Aqueous Ammonia System
CO catalytic reactor for CO reduction
Deaerator included
Steam Vents & Water Drains included
Non-Return Valves included
Blowdown Recovery System
Forced Circulation Pumps

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 2
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:34
Specialized Equipment

Item Cost Unit Cost Quantity Ref. Cost Est. Cost

Approximate shipping to typical US site included
4. Water-cooled Condenser
Vacuum Pump
Steam Jet Air Ejector
Approximate shipping to typical US 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
Approximate shipping to typical US site
6. Inlet Air Chilling / Heating System
Main Chiller Unit
Chilling / Heating Water Coil
Chiller Cooling System
Approximate shipping to typical US site
7. Fuel Gas Compressor 371.200 2 742.400 816.600
Fin Fan Cooling System elsewhere
Approximate shipping to typical US site included
8. Continuous Emissions Monitoring System 271.550 1 271.550 298.700
Enclosures included
Electronics, Display Units, Printers & Sensors included
Approximate shipping to typical US site included
9. Distributed Control System
Enclosures
Electronics, Display Units, Printers & Sensors
Approximate shipping to typical US site
10. Transmission Voltage Equipment 40.600 1 40.600 44.660
Transformers
Circuit Breakers 38.670
Miscellaneous Equipment 1.930
Approximate shipping to typical US site included
11. Generating Voltage Equipment 150.150 1 150.150 165.200
Generator Buswork 97.150
Circuit Breakers 45.870
Current Limiting Reactors
Miscellaneous Equipment 7.150

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 3
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:34
Specialized Equipment

Item Cost Unit Cost Quantity Ref. Cost Est. Cost

Approximate shipping to typical US site included
12. User-defined 0 0

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 4
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:34
Other Equipment

Unit Cost Quantity Ref. Cost Est. Cost

II Other Equipment (USD) 1.078.000 1.186.000
1. Pumps 88.750 97.600
Integral Feedwater Pump
HP Feedwater Pump
IP Feedwater Pump
LP Feedwater Pump
Condensate Forwarding Pump
Condenser C.W. Pump
Condenser Vacuum Pump
Treated Water Pump 7.230 1 7.230 7.950
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 67.150 1 67.150 73.850
Electric Fire Pump
Jockey Fire Pump 4.220 1 4.220 4.650
GT Inlet Air Chiller/Heater Water Pump
GT Lube Oil Coolant Pump 5.070 2 10.130 11.150
GT Generator Lube Oil Coolant Pump
GT Generator Cooling Pump
GT Chiller Coolant Pump
Fuel Compressor Coolant Pump
ST+Generator Lube Oil Coolant Pump
ST Generator Cooling Pump
Aux Cooling Water Pump (open loop)
2. Tanks 4 55.700 61.250
Fuel Oil
Hydrous Ammonia
Demineralized Water
Raw Water
Neutralized Water 2.960 1 2.960 3.250
Acid Storage 722 1 722 794

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 5
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:35
Other Equipment

Unit Cost Quantity Ref. Cost Est. Cost

Caustic Storage 722 1 722 794
Waste Water
Dedicated Fire Protection Water Storage 51.300 1 51.300 56.450
Chilled Water Storage
Process Water Storage
District Heating Water Storage
3. Cooling Tower
4. Auxiliary Heat Exchangers 90.700 99.750
Auxiliary Cooling Water Heat Exchanger
Auxiliary Cooling Tower
GT Lube Oil Fin Fan Cooler 19.370 2 38.740 42.610
GT Generator Lube Oil Fin Fan Cooler 10.850 2 21.700 23.870
GT Generator Fin Fan Cooler
GT Chiller Fin Fan Cooler
Fuel Compressor Fin Fan Cooler 7.570 4 30.260 33.290
ST+Generator Lube Oil Fin Fan Cooler
ST Generator Fin Fan Cooler
Miscellaneous Heat Exchangers
5. Feedwater Heater(s)
6. Auxiliary Boiler
7. Makeup Water Treatment System
8. Waste Water Treatment System
9. Bridge Crane(s) 1 352.600 387.850
Gas Turbine Crane 352.600 1 352.600 387.850
Steam Turbine Crane
10. Station/Instrument Air Compressors 8.880 2 17.760 19.540
11. Recip Engine Genset(s)
Emergency Generator
Black Start Generator
12. General Plant Instrumentation 59.850 1 59.850 65.850
13. Medium Voltage Equipment 251.950 1 251.950 277.150
Transformers 49.870
Circuit Breakers 1.070
Switchgear 163.850
Motor Control Centers 25.150
Miscellaneous 12.000
14. Low Voltage Equipment 109.300 1 109.300 120.200
Transformers 70.050
Circuit Breakers 19.030
Switchgear

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 6
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:35
Other Equipment

Unit Cost Quantity Ref. Cost Est. Cost

Motor Control Centers 15.000
Miscellaneous 5.200
15. Miscellaneous Equipment 51.350 51.350 56.450
16. User-defined 0 0

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 7
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:35
Civil

Material Labor Hours Labor Rate Unit Cost Quantity Ref. Cost Est. Cost
III Civil (USD) 1.480.000 1.495.000
1. Site Work 296.850 4.330 36 452.650 463.250
Site Clearing included included
Demolition included included
Culverts & Drainage included included
Erosion Control included included
Fencing, Controlled Access Gates included included
Finish Grading included included
Finish Landscaping included included
Material (Dirt, Sand, Stone) included included
Waste Material Removal included included
Obstacles R&R included included
Miscellaneous included included
2. Excavation & Backfill 47.700 1.030 36 72,39 1.170 m^3 84.950 85.150
Gas Turbine (1) 16.800 367 36 71,92 417 m^3 30.010 30.070
Steam Turbine (0)
Heat Recovery Boiler (1) 10.350 223 36 72,35 254 m^3 18.390 18.440
Water Cooled Condenser (0)
Cooling Tower
Air Cooled Condenser
Underground Piping 9.590 204 36 60,09 282 m^3 16.930 16.990
Switchyard 568 12,53 36 104 9,765 m^3 1.020 1.020
Other & Miscellaneous 10.390 228 36 88,39 210 m^3 18.580 18.620
3. Concrete 474.450 11.140 36 1.660 526 m^3 875.600 873.900
Gas Turbine (1) 243.650 4.790 36 1.640 254 m^3 416.100 419.350
Turbine + Generator Package
Inlet Filter
Steam Turbine (0)
Laydown pads:
Gas Turbine
Steam Turbine
Heat Recovery Boiler (1) 78.600 2.170 36 1.420 110 m^3 156.700 155.000
Water Cooled Condenser (0)
Cooling Tower
Air Cooled Condenser
Underground Piping:
CW intake/outfall structures
Miscellaneous
Makeup Water Treatment System

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 8
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:35
Civil

Material Labor Hours Labor Rate Unit Cost Quantity Ref. Cost Est. Cost
Auxiliary Boiler (0)
Electrical Power Equipment 28.310 837 36 2.040 28,71 m^3 58.450 57.600
Inlet Chilling System (0)
Fuel Gas Compressor (2) 24.790 663 36 2.630 18,53 m^3 48.650 48.210
Pumps (3) 2.080 58,72 36 1.960 2,14 m^3 4.200 4.140
Auxiliary Heat Exchangers 947 27,32 36 2.100 0,9175 m^3 1.930 1.900
Feedwater Heater(s) (0)
Station/Instrument Air Compressors (2) 2.670 73,02 36 2.530 2,094 m^3 5.300 5.240
Bridge Crane(s) elsewhere
Recip Engine Genset(s) (0)
Tanks: 34.360 1.100 36 44,46 m^3 73.850 72.450
Fuel Oil
Hydrous Ammonia
Demineralized Water
Raw Water
Neutralized Water 2.500 84,26 36 2.520 2,192 m^3 5.530 5.410
Acid Storage 832 27,77 36 2.400 0,7646 m^3 1.830 1.790
Caustic Storage 832 27,77 36 2.400 0,7646 m^3 1.830 1.790
Waste Water
Dedicated Fire Protection Water Storage 30.190 957 36 1.590 40,74 m^3 64.650 63.450
Chilled Water Storage
Process Water Storage
District Heating Water Storage
Switchyard 6.300 192 36 1.940 6,801 m^3 13.220 13.010
Miscellaneous 52.700 1.240 36 1.660 58,5 m^3 97.300 97.100
4. Roads, Parking, Walkways 60.000 188 38,13 67.150 72.300
Pavement, Curbing, Striping 45.590 121 36 49,84 1.000 m^2 49.940 53.950
Lighting 14.430 66,75 42 5.740 3 17.230 18.330
5. User-defined 0 0

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 9
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:35
Mechanical

Material Labor Hours Labor Rate Unit Cost Quantity Ref. Cost Est. Cost
IV Mechanical (USD) 2.207.000 2.136.000
1. On-Site Transportation & Rigging 330.150 330.150 326.450
2. Equipment Erection & Assembly 98.100 13.390 41 647.200 589.700
Gas Turbine Package 30.950 4.220 41 204.150 1 204.150 186.000
Steam Turbine Package
HRSG 34.650 4.730 41 228.550 1 228.550 208.250
Condenser
Cooling Tower
Makeup Water Treatment System
Auxiliary Boiler
Electrical Power Equipment 8.890 1.210 41 58.650 53.450
Inlet Chilling System
Fuel Gas Compressor 2.130 291 41 14.070 2 28.150 25.650
Pumps 1.250 171 41 8.250 7.520
Tanks + Auxiliary Heat Exchangers 6.280 857 41 41.420 37.740
Feedwater Heater(s)
Station/Instrument Air Compressors 903 123 41 5.950 5.430
Bridge Crane(s) 2.010 275 41 13.270 12.090
Recip Engine Genset(s)
Miscellaneous 8.920 1.220 41 58.850 53.600
3. Piping 617.500 14.370 41 259 1.420 1.207.000 1.196.000
High Pressure Steam
Cold Reheat Steam
Hot Reheat Steam
Intermediate Pressure Steam
Low Pressure Steam 276.050 4.230 41 4.900 91,75 m 449.400 455.800
Other Steam
Circulating Water
Auxiliary Cooling Water 26.540 997 41 639 105 m 67.400 65.050
Feedwater 58.350 2.040 41 978 145 m 141.850 137.450
Other Water
GT Inlet Chilling/Heating System
Raw Water 7.420 512 41 209 136 m 28.410 26.580
Service Water 8.090 571 41 239 132 m 31.500 29.440
Waste Water elsewhere

Steam/Water Sampling elsewhere

Sanitary Water elsewhere
Vents

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 10
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:35
Mechanical

Material Labor Hours Labor Rate Unit Cost Quantity Ref. Cost Est. Cost
Fuel Gas 72.250 2.290 41 651 255 m 165.950 161.700
Fuel Oil
Lube Oil 12.800 723 41 1.370 31,09 m 42.440 40.090
Compressed Air
GT Air Bleed
Service Air 5.620 429 41 234 99,06 m 23.220 21.630

Vacuum Air
Trim elsewhere
Chemical Feed
Nitrogen
Oxygen
Carbon Dioxide
Ammonia
Caustic elsewhere
Acid elsewhere
Boiler & Equipment Drain 8.510 61,85 41 332 33,22 m 11.040 11.580
Boiler Blowdown 12.580 287 41 733 33,22 m 24.370 24.180
Air Blowoff
Steam Blowoff 60.050 922 41 3.650 26,82 m 97.800 99.200
Chemical Cleaning
Heat Tracing
Fire Protection 26.130 312 41 168 231 m 38.930 39.970
Miscellaneous 43.080 1.000 41 851 98,94 m 84.200 83.450
4. Steel 15.400 179 41 5.460 4,169 tonne 22.750 23.390
Racks, Supports, Ladders, Walkways, Platforms 15.400 179 41 5.460 4,169 tonne 22.750 23.390
5. User-defined 0 0

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 11
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:35
Electrical Assembly & Wiring

Material Labor Hours Labor Rate Unit Cost Quantity Ref. Cost Est. Cost
V Electrical (USD) 574.800 547.800
1. Controls 37.460 3.440 42 181.800 167.850
Gas Turbine Package 16.980 1.810 42 93.000 1 93.000 85.400
Steam Turbine Package
HRSG 11.090 1.180 42 60.750 1 60.750 55.750
Condenser
Cooling Tower
Makeup Water Treatment System
Auxiliary Boiler
Electrical Power Equipment
Inlet Chilling System
Fuel Gas Compressor 2.930 125 42 8.170 2 16.340 15.640
Pumps 687 73,2 42 3.760 3.450
Auxiliary Heat Exchangers
Feedwater Heater(s)
Station/Instrument Air Compressor 1.240 52,8 42 3.460 3.310
Bridge Crane(s) 1.610 68,64 42 4.490 4.300
Recip Engine Genset(s)
2. Assembly & Wiring 157.950 5.600 42 392.950 379.950
Switchgear 4.390 72 42 7.420 1 7.420 7.480
Motor Control Centers 1.080 450 42 2.850 7 19.970 17.770
Feeders 61.350 2.620 42 3.240 53 171.500 164.100
Medium/Low Voltage Cable Bus 15.930 389 42 3.590 9 32.270 31.860
Cable Tray 8.710 119 42 13.710 1 13.710 13.970
General Plant Instrumentation 20.770 372 42 455 80 36.390 36.550
Generator to Step-up Transformer Bus 4.960 88,03 42 8.650 1 8.650 8.700
Transformers 2.010 107 42 3.250 2 6.500 6.150
Circuit Breakers 24.410 867 42 15.210 4 60.850 58.800
Miscellaneous 14.360 509 42 35.720 1 35.720 34.540
3. User-defined 0 0

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 12
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:35
Buildings

Area Cost/Unit Area Ref. Cost Est. Cost

VI Buildings (USD) 559.600 553.300
1. Turbine Hall
2. Administration, Control Room, Machine Shop / Warehouse 379,1 m^2 1459,51 553.200 547.000
3. Water Treatment System
4. Guard House 4,645 m^2 1375,56 6.390 6.320
5. User-defined 0 0

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 13
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:35
Engineering & Plant Startup

Material Labor Hours Labor Rate Unit Cost Quantity Ref. Cost Est. Cost
VII Engineering & Startup (USD) 2.490.000 2.497.000
1. Engineering 2.182.000 2.182.000
2. Start-Up 68.950 2.630 91,07 308.050 308.050 314.950
3. User-defined 0 0

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 14
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:35
Soft & Miscellaneous Costs

Ref. Cost Est. Cost

VIII Soft & Miscellaneous Costs (USD)
1. Contractor's Soft Costs 5.012.000 5.193.000
Contingency: 1.267.000 1.263.000
Labor 591.300 518.900
Specialized Equipment 500.700 550.700
Other Equipment 43.120 47.430
Commodity 132.250 145.500
Profit: 1.989.000 2.057.000
Labor 591.300 518.900
Specialized Equipment 1.168.000 1.285.000
Other Equipment 75.450 83.000
Commodity 154.300 169.750
Permits, Licenses, Fees, Miscellaneous 0 0
Bonds and Insurance 501.600 535.400
Spare Parts & Materials 0 0
Contractor's Fee 1.254.000 1.339.000
2. Owner's Soft Costs 2.708.000 2.877.000
Permits, Licenses, Fees, Miscellaneous 601.800 639.300
Land Cost 0 0
Utility Connection Cost 0 0
Legal & Financial Costs 601.800 639.300
Escalation and Interest During Construction 1.204.000 1.279.000
Spare Parts & Materials 0 0
Project Administration & Developer's Fee 300.900 319.650
3. Total of all user-defined costs displayed on each account 0 0

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 15
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:36
Gasification Plant

Item Cost Unit Cost Quantity Ref. Cost Est. Cost

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

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 16
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:36
Desalination Plant

Item Cost Unit Cost Quantity Ref. Cost Est. Cost

Desalination Plant (USD) 0 0
1. Desalination
MSF System
- Evaporators
- Brine Heater
- Deaerator
- Pumps
- Piping
- Electrical & Controls
- Intake System & Distillate Delivery
- Engineering & Design
- Platform/ladder/walkway
- Miscellaneous
RO System
- Intake & Outfall
- Pre-treatment System
- Pumps
- Energy Recovery Device
- RO Membrane Assembly
- Post-treatment System
- Miscellaneous
Approximate shipping to typical US site
2. User-defined 0 0

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 17
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:36
CO2 Capture Plant

Item Cost Unit Cost Quantity Ref. Cost Est. Cost

CO2 Capture Plant (USD) 0 0
1. CO2 Capture (Physical Type)
Absorbers
CO2 Compressors
CO2 Flash Tanks
Heat Exchangers & Compressors
Water & Solvent Pumps
Piping
Electrical & Controls
Engineering & Design
Miscellaneous
Approximate shipping to typical US site
2. User-defined 0 0

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 18
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:36
Estimated Gas Turbine Data

Estimated Gas Turbine Data

Number of units 1

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

Model GE LM2500+PK
Dry Low NOx Combustion System is Available No
Engine Specification is Currently Offered New from Manufacturer No
Generator Output 27017 kW
LHV Heat Rate @ Generator Terminals 9732 kJ/kWh
LHV Efficiency @ Generator Terminals 36,99 %
Compressor Inlet Airflow 296,1 t/h
Exhaust Temperature 512,1 C
Number of Shafts 2
Engine Output Shaft Speed 3.000 RPM
Engine Output Shaft Drives Through a Gear Box No
Generator Efficiency 98 %
Gas Turbine Package Price, Reference basis 12.733.000 USD

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

Generator Output 18798 kW
LHV Heat Rate @ Generator Terminals 10617 kJ/kWh
LHV Efficiency @ Generator Terminals 33,91 %
Compressor Inlet Airflow 236,8 t/h
Exhaust Temperature 530,4 C
Site Performance Data Computed Burning Gas Fuel
Site Performance Data Computed with Inlet Loss 10 millibar
Site Performance Data Computed with Exhaust Loss 24 millibar

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

Gas Turbine Package Weight 204.100 kg
Main Package Enclosure Length 21,64 m
Main Package Enclosure Width 4,115 m
Main Package Enclosure Height (excluding inlet filter) 3,658 m

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 19

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:36
Estimated HRSG Data

Estimated HRSG Data

Number of Units 1

1. HRSG System Summary

Overall Length 16,0 m
Overall Width 2,7 m
Overall Height 7,1 m
Overall Weight:
- Round to Square 2.990 kg
- Inlet Transition Duct 9.710 kg
- Main HRSG Section 73.700 kg
Total Weight (dry) 86.400 kg
Total Weight (wet) 95.050 kg
Overall heat transfer surface area 5987 m^2
- Economiser 1965,1 m^2
- Evaporator 4022 m^2
- Superheater 0 m^2
Total number of tubes 896

Total HRSG Cost, Reference Basis 2.752.000 USD

Includes:
- Main Stack 149.650 USD
- Gaseous Fuel Duct Burner (in Main HRSG) 353.600 USD
- Duct Burner Nameplate LHV Capacity 2408,4 kW
- Deaerator

2. GT-to-Ductwork Transition
Length 3,3 m
Weight 2.990 kg
Height 1,7 m

3. Bypass Duct, Stack, and Damper

None

4. Ductwork-to-HRSG Transition
Length 4,6 m
Inlet Width 1,7 m
Inlet Height 1,7 m
Outlet Width 2,7 m
Outlet Height 7,1 m

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 20

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:36
Estimated HRSG Data

Estimated HRSG Data

Weight 9.710 kg

5. Main HRSG Section

Length 8,1 m
Width 2,7 m
Height 7,1 m
Total Weight 73.700 kg
- Heat Transfer Tubing 27.640 kg
- Headers & Tube Sheets 2.180 kg
- Drums 8.600 kg
- Interconnecting Piping & Support 4.660 kg
- Skin & Structure 13.900 kg
- Liner & Insulation 5.250 kg
- Main Stack 6.150 kg
- Platforms, Walkways, and Ladders 1.380 kg
- Duct Burner 743 kg
- Miscellaneous 3.220 kg

Main Stack:
- Diameter 2,2 m
- Height 13,0 m
- Thickness 6,35 mm
- Weight 6.150 kg

6. HP Drum
None

7. IP Drum
None

8. LP Drum
Length 5,4 m
Outer Diameter 1,821 m
Inner Diameter 1,768 m
Drum Thickness 26,52 mm
Weight (dry) 8.600 kg
Weight (wet) 14.470 kg
Drum operating time of stored water 6,476 minutes

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 21

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:36
Estimated Pump Data

Estimated Pump Data

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

2. HP Feedwater Pump (P1)

Number of Pumps per HRSG None

3. IP Feedwater Pump (P2)

Number of Pumps per HRSG None

4. LP Feedwater Pump (P3)

Number of Pumps per HRSG None

5. Condensate Forwarding Pump (P6)

Number of Pumps per Condenser None

6. Condenser C.W. Pump (P4)

Number of Pumps per Condenser None

7. Condenser Vacuum Pump (P7)

Number of Pumps per Condenser None

8. Treated Water Pump (P11)

Number of Pumps per Plant 1 - 100%
Nameplate Flow (each) (nominal) 1230,3 lpm
Nameplate Head (nominal) 60,96074 m
Nameplate Speed 3.000 RPM
Baseplate Length (each) 1,3 m
Baseplate Width (each) 0,47 m
Pump Weight (each) 220 kg
Motor Weight (each) 100 kg
Motor Nameplate Shaft Power (each) (nominal) 11,93 kW
Mechanical+Electrical Installation Labor (each) 70 Labor Hours
Pump Cost, Reference Basis (each) 5.440 USD
Motor Cost, Reference Basis (each) 1.790 USD

9. Demin Water Pump (P23)

Number of Pumps per Plant None

10. Raw Water Pump 1 (P26)

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 22

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:36
Estimated Pump Data

Estimated Pump Data

Number of Pumps per Plant 1 - 100%
Nameplate Flow (each) (nominal) 37,85 lpm
Nameplate Head (nominal) 53,34065 m
Nameplate Speed 3.000 RPM
Baseplate Length (each) 0,50 m
Baseplate Width (each) 0,17 m
Pump Weight (each) 29,97 kg
Motor Weight (each) 5,897 kg
Motor Nameplate Shaft Power (each) (nominal) 0,3729 kW
Mechanical+Electrical Installation Labor (each) 0 Labor Hours
Pump Cost (Incl. Motor), Reference Basis (each) 0 USD

11. Raw Water Pump 2 (P27)

Number of Pumps per Plant None

12. Raw Water Pump 3 (P28)

Number of Pumps per Plant None

13. Auxiliary Boiler Feedwater Pump (P5)

Number of Pumps per Auxiliary Boiler None

14. Fuel Oil Unloading Pump (P8)

Number of Pumps per Plant None

15. Fuel Oil Forwarding Pump (P9)

Number of Pumps per Plant None

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

Number of Pumps per Plant None

17. Diesel Fire Pump (P12)

Number of Pumps per Plant 1 - 100%
Nameplate Flow (each) (nominal) 3407 lpm
Nameplate Head (nominal) 76,20093 m
Baseplate Length (each) 1,7 m
Baseplate Width (each) 0,61 m
Pump Unit Weight (each) 1.090 kg
Engine Nameplate Shaft Power (each) 48,47 kW
Mechanical+Electrical Installation Labor (each) 38 Labor Hours
Pump Cost (Incl. Engine), Reference Basis (each) 67.150 USD

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 23

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:36
Estimated Pump Data

Estimated Pump Data

18. Electric Fire Pump (P13)

Number of Pumps per Plant None

19. Jockey Fire Pump (P14)

Number of Pumps per Plant 1 - 100%
Nameplate Flow (each) (nominal) 170,3 lpm
Nameplate Head (nominal) 38,10046 m
Nameplate Speed 3.000 RPM
Baseplate Length (each) 0,75 m
Baseplate Width (each) 0,26 m
Pump Weight (each) 52,71 kg
Motor Weight (each) 15,19 kg
Motor Nameplate Shaft Power (each) (nominal) 1,119 kW
Mechanical+Electrical Installation Labor (each) 42 Labor Hours
Pump Cost (Incl. Motor), Reference Basis (each) 3.960 USD

20. GT Inlet Air Chiller/Heater Water Pump (P15)

Number of Pumps per GT None

21. GT Lube Oil Coolant Pump (P16)

Number of Pumps per GT Lube Oil 2 - 100%
Nameplate Flow (each) (nominal) 340,7 lpm
Nameplate Head (nominal) 38,10046 m
Nameplate Speed 3.000 RPM
Baseplate Length (each) 0,86 m
Baseplate Width (each) 0,30 m
Pump Weight (each) 73,24 kg
Motor Weight (each) 24,06 kg
Motor Nameplate Shaft Power (each) (nominal) 1,864 kW
Mechanical+Electrical Installation Labor (each) 47 Labor Hours
Pump Cost (Incl. Motor), Reference Basis (each) 4.650 USD

22. GT Generator Lube Oil Coolant Pump (P17)

Number of Pumps per GT Generator Lube Oil 2 - 100%
Nameplate Flow (each) (nominal) 90,85 lpm
Nameplate Head (nominal) 38,10046 m
Nameplate Speed 3.000 RPM
Baseplate Length (each) 0,65 m
Baseplate Width (each) 0,23 m

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 24

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:36
Estimated Pump Data

Estimated Pump Data

Pump Weight (each) 36,86 kg
Motor Weight (each) 8,571 kg
Motor Nameplate Shaft Power (each) (nominal) 0,5593 kW
Mechanical+Electrical Installation Labor (each) 0 Labor Hours
Pump Cost (Incl. Motor), Reference Basis (each) 0 USD

23. GT Generator Cooling Pump (P18)

Number of Pumps per GT Generator None

24. GT Chiller Coolant Pump (P19)

Number of Pumps per GT Chiller None

25. Fuel Compressor Coolant Pump (P20)

Number of Pumps per Fuel Compressor 2 - 100%
Nameplate Flow (each) (nominal) 45,42 lpm
Nameplate Head (nominal) 38,10046 m
Nameplate Speed 3.000 RPM
Baseplate Length (each) 0,56 m
Baseplate Width (each) 0,19 m
Pump Weight (each) 29,97 kg
Motor Weight (each) 5,897 kg
Motor Nameplate Shaft Power (each) (nominal) 0,3729 kW
Mechanical+Electrical Installation Labor (each) 0 Labor Hours
Pump Cost (Incl. Motor), Reference Basis (each) 0 USD

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

Number of Pumps per ST+Generator Lube Oil None

27. ST Generator Cooling Pump (P22)

Number of Pumps per ST Generator None

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

Number of Pumps per Plant None

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 25

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:36
Estimated Tank Data

Estimated Tank Data Number Volume [l] Diameter [m] Height [m]
Neutralized Water 1 8.870 1,7 3,8
Acid 1 1.060 0,85 1,9
Caustic 1 1.060 0,85 1,9
Fire Protection 1 408.800 8,3 7,6

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 26

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:36
Estimated Piping Data

Estimated Piping Data ID & No. Nom. D [mm] Length [m] Schedule Material Fittings M [t/h] Nom. Flow Nom. Vel. [m/s]
1. Low Pressure Steam Piping
LP Process LPP x 1 609,6 91,75 40 A-106 9 49,88 38,72

2. Auxiliary Cooling Water Piping

CW for GT Lube Oil Cooler CWA2 x 1 63,5 24,99 40 A-106 16 18,59 310,3 lpm 2,286
CW for GT Generator Lube Oil Cooler CWA3 x 1 38,1 24,99 80 A-106 16 5,372 89,69 lpm 2,286
CW for Fuel Compressor CWA6 x 2 25,4 27,74 80 A-106 16 1,333 22,25 lpm 2,286

3. Feedwater Piping
Makeup from Water Treatment System FW2 x 1 127 0,3048 40 A-106 14 72,29 1206,6 lpm 2,286
Feedwater to Boiler FW3 x 1 101,6 53,04 40 A-106 14 50,6 894 lpm 2,286
Process Return FW4 x 1 88,9 91,75 40 A-106 16 49,88 856,6 lpm 2,286

4. Raw Water Piping

Raw Water RW0 x 1 25,4 135,6 80 A-106 23 1,028 17,17 lpm 2,286

5. Service Water Piping

Service Water SW0 x 1 25,4 132 80 A-106 33 NA NA NA

6. Fuel Gas Piping

Gas Pipe from Metering Station to Compressor GF0 x 1 76,2 125,3 40 A-106 18 4,161 6345 std.m³/hr 24,38
Gas Pipe from Compressor to GT1 GFGT1 x 1 63,5 59,44 40 TP316 10 3,988 6081 std.m³/hr 24,38
Gas Pipe to Duct Burner GFDB0 x 1 25,4 70,1 80 TP316 10 0,1732 264,2 std.m³/hr 24,38

7. Lube Oil Piping

GT Lube Oil OIL1 x 1 38,1 15,54 40 TP316 16 4,646 88,23 lpm 1,219
GT Generator Lube Oil OIL2 x 1 25,4 15,54 80 TP316 16 1,343 25,5 lpm 1,219

8. Service Air Piping

Service Air SERVA x 1 25,4 99,06 80 A-106 25 0,0402 0,5664 std.m³/min 45,72

9. Boiler & Equipment Drain Piping

Boiler & Equipment Drain Piping BEDR x 1 76,2 33,22 350psi Ductile iron 8 NA NA NA

10. Boiler Blowdown Piping

Boiler Blowdown Piping BLDN x 1 63,5 33,22 40 A-106 8 NA NA NA

11. Steam Blowoff Piping

Steam Blow Piping from HRSG & ST STBL x 2 127 13,41 40 A-106 12 NA NA

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 27

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:36
Estimated Piping Data

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

12. Fire Protection Piping

Main Fire Protection FP0 x 1 101,6 115,5 350psi Ductile iron 10 204,3 3407 lpm 9,144
Miscellaneous Fire Protection FP1 x 1 76,2 115,5 350psi Ductile iron 10 102,1 1703,4 lpm 9,144

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 28

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:36
Estimated Miscellaneous Equipment Data

Estimated Miscellaneous Equipment Data

1. Fuel Gas Compressor
Number of Fuel Compressors 2 - 100%
Compressor type Reciprocating
Capacity (each) 6068 m³/h
Motor Power (each) (nominal) 191 kW
Weight 10.990 kg
Baseplate Length 4,618 m
Baseplate Width 2,474 m
Installation Labor (each) 416 Labor Hours
Equipment Cost, Reference Basis, (each) 371.200 USD
Foundation Concrete (each) 9,265 m^3
Foundation Labor (each) 331 Labor Hours

2. Air Compressor
Number of Air Compressors 2 - 100%
Capacity (each) 34,0 m³/h
Motor Power (each) 4,474 kW
Weight 624 kg
Installation Labor (each) 88 Labor Hours
Equipment Cost, Reference Basis, (each) 8.880 USD
Foundation Concrete (each) 1,047 m^3
Foundation Labor (each) 36,51 Labor Hours

3. Auxiliary Boiler & Stack None

4. Emergency Generator None

5. Black Start Generator None

6. Feedwater Heater None

7. Inlet Chilling System None

8. GT Lube Oil Fin Fan Cooler

Number of Cells 2
Capacity (each) 135 kW
Fan Power (each) 8,203 kW
Weight (each) 858 kg
Length (each) 1,219 m

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 29

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:36
Estimated Miscellaneous Equipment Data

Estimated Miscellaneous Equipment Data

Width (each) 1,219 m
Installation Labor (each) 19,5 Labor Hours
Equipment Cost, Reference Basis, (each) 19.370 USD

9. GT Generator Lube Oil Fin Fan Cooler

Number of Cells 2
Capacity (each) 39,05 kW
Fan Power (each) 2,983 kW
Weight (each) 268 kg
Length (each) 0,6096 m
Width (each) 0,6096 m
Installation Labor (each) 15,6 Labor Hours
Equipment Cost, Reference Basis, (each) 10.850 USD

10. Fuel Compressor Fin Fan Cooler

Number of Cells 4
Capacity (each) 19,37 kW
Fan Power (each) 1,864 kW
Weight (each) 147 kg
Length (each) 0,3048 m
Width (each) 0,6096 m
Installation Labor (each) 15,6 Labor Hours
Equipment Cost, Reference Basis, (each) 7.570 USD

11. Bridge Crane (for GT)

Number of Cranes 1
Span 6,1 m
Capacity 35,71 Ton
Crane Weight 15.620 kg
Hoist Motor Power 37,29 kW
Bridge Motors 2 - 2,61 kW
Trolley Motor Power 2,424 kW
Installation Labor 343 Labor Hours
Crane & Support Cost, Reference Basis, (each) 352.600 USD

12. Bridge Crane (for ST) None

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 30

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:36
Estimated Site Plan Data

Estimated Site Plan Data

1. Site Plot Plan
Length 91,3 m
Width 57,1 m
Area 0,5215 hectare

2. Turbine Hall None

3. Switchyard
Length 34 m
Width 21,8 m
Area 741 m^2

4. Administration, Shop & Warehouse Building

Length 30,8 m
Width 12,3 m
Area 379 m^2
Number of Floors 1

5. Road
Length 87,6 m
Width 7,6 m
Area 667 m^2

6. Parking Lot
Number Parking Spaces 4
Total Width 12,2 m
Depth of Parking Space 6,1 m
Total Area 74,32 m^2

7. Walkways
Area 2.810 m^2

8. Guard House
Area 4,645 m^2

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 31

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:37
Estimated Electric Load Data

Estimated Electric Load Data Number Nameplate kW Nominal kW Nominal kW Nominal kWe Nominal kWe Voltage Heat Balance
in plant (each) Operating Standby Operating Standby Aux. kWe
1. Pump Motors
Treated Water Pump 1 11,93 11,93 0 13 0 480 V 13
Raw Water Pump 1 1 0,3729 0,3729 0 0,5 0 480 V 0,5
Jockey Fire Pump 1 1,119 1,119 0 1,5 0 480 V 1,5
GT Lube Oil Coolant Pump 2 1,864 1,864 1,864 2,25 2,25 480 V 2,25
GT Generator Lube Oil Coolant Pump 2 0,5593 0,5593 0,5593 0,75 0,75 480 V 0,75
Fuel Compressor Coolant Pump 4 0,3729 0,7458 0,7458 1 1 480 V 0,5

2. Auxiliary Cooling Fan Motors

GT Lube Oil Fin Fan Cooler Fan 2 8,203 16,406 0 19 0 480 V 19
GT Generator Lube Oil Fin Fan Cooler Fan 2 2,983 5,966 0 7,5 0 480 V 7,5
Fuel Compressor Fin Fan Cooler Fan 4 1,864 3,728 3,728 5 5 480 V 5

3. Fuel Gas Compressor Motors

Fuel Compressor 2 191 191 191 200 200 6600 V 197,5

4. Air Compressor Motors

Station Air Compressor 2 4,474 4,474 4,474 5,5 5,5 480 V 5,5

5. Water Treatment System Motors

Misc. Makeup Water Auxiliary Loads 18 0,5593 3,3558 6,7116 4,5 9 480 V 4,5

6. Bridge Crane Motors

GT bridge crane hoist motor 1 37,29 0 37,29 0 40 480 V 0
GT bridge crane bridge motor 2 2,61 0 5,22 0 6,5 480 V 0
GT bridge crane trolley motor 2 2,424 0 4,848 0 6 480 V 0

7. GT Auxiliary Loads
GT Frame Blower Motor 2 26,1 52,2 0 54 0 480 V 54
GT Starter Motor 1 130 0 130 0 140 480 V 0
GT Lube Oil Pumps 2 17,9 17,9 17,9 19 19 480 V 19
GT HVAC 6 10,44 41,76 20,88 44 22 480 V 44
Misc. GT Aux Loads 7 7,084 49,588 0 54,033 0 480 V 54,03

8. Miscellaneous Plant Loads

HVAC Loads 1 5,966 5,966 0 7 0 480 V 7
Lighting Loads 1 9,694 9,694 0 9,5 0 480 V 9,5
Misc. Plant Aux Loads 5 2,424 12,12 0 13,51 0 480 V 9,399

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 32

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:37
Estimated Electric Load Data

Estimated Electric Load Data Number Nameplate kW Nominal kW Nominal kW Nominal kWe Nominal kWe Voltage Heat Balance
in plant (each) Operating Standby Operating Standby Aux. kWe

Total Plant Motors & Loads 71 431 426 462 457 454,4
Total 6600V Motors & Loads 200 200
Total 480V Motors & Loads 262 257

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 33

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:37
Estimated Water Treatment System Data

Estimated Water Treatment System Data

1. Clarifier-Reactivator None

2. Pressure Filter None

3. Softener None

4. Reverse Osmosis System None

5. Two-Bed Demineralizer None

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 34

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:37
Estimated Main Electrical Data

Estimated Main Electrical Data

1. Medium Voltage Step-down Transformer
Count 1
Nominal Rating 0,4444 MVA
High-side Voltage 11,5 kV
Low-side Voltage 6,6 kV
Length 1,687 m
Width 1,349 m
Weight 1.980 kg
Unit Mechanical Installation hours 50 hours
Unit Electrical Installation hours 50 hours
Unit Reference Cost 49.870 USD

2. Low Voltage Step-down Transformer

Count 1
Nominal Rating 0,5762 MVA
High-side Voltage 11,5 kV
Low-side Voltage 0,48 kV
Length 2,037 m
Width 1,629 m
Weight 2.290 kg
Unit Mechanical Installation hours 57 hours
Unit Electrical Installation hours 57 hours
Unit Reference Cost 70.050 USD

3. Gas Turbine Generator Circuit Breaker

Count 1
Voltage 11,5 kV
Amperage 1.630 Amps
Unit Mechanical Installation hours 165 hours
Unit Electrical Installation hours 330 hours
Unit Reference Cost 45.870 USD

4. Steam Turbine Generator Circuit Breaker

Count 0

5. Utility Interconnect Circuit Breaker

Count 1
Voltage 11,5 kV
Amperage 1.580 Amps

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 35

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:37
Estimated Main Electrical Data

Estimated Main Electrical Data

Unit Mechanical Installation hours 70,86 hours
Unit Electrical Installation hours 142 hours
Unit Reference Cost 38.670 USD

6. Auxiliary Bus Feeder Circuit Breaker

Count 0

7. Medium Voltage Circuit Breaker

Count 1
Voltage 6,6 kV
Amperage 38,88 Amps
Unit Mechanical Installation hours 64,81 hours
Unit Electrical Installation hours 130 hours
Unit Reference Cost 1.070 USD

8. Low Voltage Circuit Breaker

Count 1
Voltage 0,48 kV
Amperage 693 Amps
Unit Mechanical Installation hours 133 hours
Unit Electrical Installation hours 266 hours
Unit Reference Cost 19.030 USD

9. Reserve Auxiliary Step-down Transformer Circuit Breaker

Count 0

10. Generator Bus

Gas Turbine Bus Type Cable
Number generators 1
Length (per generator) 20,17 m
Mechanical installation hours (per generator) 176 hours
Electrical installation hours (per generator) 88,03 hours
Reference Cost (per generator) 97.150 USD
Steam Turbine Bus Type none

11. Plant Buswork

Low Voltage
Total length (all runs) 496 m
Total Electrical Installation hours 361 hours
Total Reference Equipment Cost 11.760 USD

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 36

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:37
Estimated Main Electrical Data

Estimated Main Electrical Data

Medium Voltage
Total length (all runs) 142 m
Total Electrical Installation hours 28,44 hours
Total Reference Equipment Cost 3.100 USD

12. Switch Gear

Low Voltage
Number sections in plant 0
Medium Voltage
Number sections in plant 1
Total weight 280 kg
Total Mechanical Installation hours 21,6 hours
Total Electrical Installation hours 72 hours
Total Reference Equipment Cost 163.850 USD

13. Motor Control Centers

Low Voltage
Number sections in plant 6
Total number of starters 51
Total load on all starters 144 kW
Total weight 2.720 kg
Total Mechanical Installation hours 111 hours
Total Electrical Installation hours 369 hours
Total Reference Equipment cost 15.000 USD
Medium Voltage
Number sections in plant 1
Total number of starters 2
Total load on all starters 382 kW
Total weight 1.400 kg
Total Mechanical Installation hours 24,16 hours
Total Electrical Installation hours 80,53 hours
Total Reference Equipment cost 25.150 USD

14. Motor & Load Feeders

Low Voltage
Number runs in plant 51
Total length (all runs) 3.680 m
Total Electrical Installation hours 2.470 hours
Total Reference Equipment Cost 51.850 USD

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 37

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:37
Estimated Main Electrical Data

Estimated Main Electrical Data

Medium Voltage
Number runs in plant 2
Total length (all runs) 144 m
Total Electrical Installation hours 155 hours
Total Reference Equipment Cost 5.360 USD

15. Cable Tray

Total length (all runs) 128 m
Total Mechanical Installation hours 340 hours
Total Electrical Installation hours 119 hours
Total Reference Equipment Cost 8.710 USD

16. General Plant Instrumentation

Instrument Count 80
Total Electrical Installation hours 372 hours
Total Reference Equipment Cost 59.850 USD

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 38

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:37
Estimated Chiller System Data

Estimated Chiller System Data

1. GT Inlet Chilling System None

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 39

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:37
Estimated Gasifier Data

Estimated Gasifier Data

1. Gasifier None

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 40

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:37
Estimated Desalination Plant Data

Estimated Desalination Plant Data

1. Desalination Plant None

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 41

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:37
Estimated Air Separation Unit Data

Estimated Air Separation Unit Data

1. Air Separation System None

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 42

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:37
Estimated Gas Cleanup System Data

Estimated Gas Cleanup System Data

1. Gas Cleanup System None

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 43

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:37
Estimated CO2 Capture Data

Estimated CO2 Capture Data

1. CO2 Capture Plant None

GTPRO/GT PRO 26.0 Thermoflow, Inc. Page: 44

C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:37
Financial Summary

Financial Summary
Caution! These results are based on a single set of nameplate plant
performance data applied for user-input number of operating hours per year.
Annual Electricity Exported 147 10^6 kWh
Annual Steam Exported 946 TJ
Annual Fuel Imported 1.670 TJ LHV
Annual Water Imported 2,059 10^6 l
Annual CO2 Emission 91,32 ktonne
Annual Desal Water Exported 0 MM imperial gal.
Annual Hydrogen Exported 0 TJ LHV
Annual Syngas Exported 0 TJ LHV
Annual CO2 Captured 0 ktonne
Annual CO2 Capture Solvent Consumed 0 ktonne
Total Investment 34.842.000 USD
Specific Investment 1899,5 USD per kW
Initial Equity 10.453.000 USD
Cumulative Net Cash Flow -240.134.000 USD
Internal Rate of Return on Investment (ROI) 0,000 %
Internal Rate of Return on Equity (ROE) 0,000 %
Years for Payback of Equity N/A years
Net Present Value -102.452.000 USD
Break-even Electricity Price @ Input Fuel Price (i.e. Levelised Cost of Electricity) 0,1081 USD/kWhr
Break-even Fuel LHV Price @ Input Electricity Price -0,7265 USD/GJ

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 45
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:37
Cash Flow USD

Cash Flow USD 2019 (1) 2020 (2) 2021 (3) 2022 (4) 2023 (5) 2024 (6) 2025 (7) 2026 (8) 2027 (9) 2028 (10) 2029 (11) 2030 (12)
Escalators
Inflation 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045
Fuel 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045
Steam 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045
Electricity 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045
Imported Water 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045
CO2 Emission Penalty 0 0 0 0 0 0 0 0 0 0 0 0
Desal Water 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045
H2 from Syngas 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045
Prices
Electricity, USD per kWh 0,016 0,0167 0,0175 0,0183 0,0191 0,0199 0,0208 0,0218 0,0228 0,0238 0,0248 0,026
Fuel - Gas Turbine, USD/GJ 7,385 7,717 8,065 8,428 8,807 9,203 9,617 10,05 10,5 10,97 11,47 11,98
Fuel - Duct Burner, USD/GJ 7,385 7,717 8,065 8,428 8,807 9,203 9,617 10,05 10,5 10,97 11,47 11,98
Fuel - Gasifier, USD/GJ 1,185 1,238 1,294 1,352 1,413 1,477 1,543 1,612 1,685 1,761 1,84 1,923
Steam, USD/GJ 0 0 0 0 0 0 0 0 0 0 0 0
Imported Water, USD/m^3 0 0 0 0 0 0 0 0 0 0 0 0
CO2 Emission Penalty, USD/tonne 0 0 0 0 0 0 0 0 0 0 0 0
Desal Water, USD/kIG 4 4,18 4,368 4,565 4,77 4,985 5,209 5,443 5,688 5,944 6,212 6,491
H2 from Syngas, USD/GJ 7,583 7,924 8,281 8,653 9,043 9,45 9,875 10,32 10,78 11,27 11,78 12,31
Syngas, USD/GJ 2,844 2,972 3,105 3,245 3,391 3,544 3,703 3,87 4,044 4,226 4,416 4,615
Captured CO2, USD/tonne 0 0 0 0 0 0 0 0 0 0 0 0
CO2 Capture Solvent, USD/tonne 2204,6 2303,8 2407,5 2515,8 2629,1 2747,4 2871 3000 3135 3276 3424 3578
Revenues
Electricity 2.348.000 2.454.000 2.564.000 2.679.000 2.800.000 2.926.000 3.058.000 3.195.000 3.339.000 3.489.000 3.646.000 3.810.000
Capacity 0 0 0 0 0 0 0 0 0 0 0 0
Steam 0 0 0 0 0 0 0 0 0 0 0 0
Desal Water 0 0 0 0 0 0 0 0 0 0 0 0
Hydrogen 0 0 0 0 0 0 0 0 0 0 0 0
Syngas 0 0 0 0 0 0 0 0 0 0 0 0
Captured CO2 0 0 0 0 0 0 0 0 0 0 0 0
TOTAL 2.348.000 2.454.000 2.564.000 2.679.000 2.800.000 2.926.000 3.058.000 3.195.000 3.339.000 3.489.000 3.646.000 3.810.000
Operating Expenses
Fuel - Gas Turbine 11.791.000 12.321.000 12.876.000 13.455.000 14.061.000 14.693.000 15.355.000 16.046.000 16.768.000 17.522.000 18.311.000 19.135.000
Fuel - Duct Burner 512.200 535.300 559.400 584.500 610.800 638.300 667.100 697.100 728.400 761.200 795.500 831.300
Fuel - Gasifier 0 0 0 0 0 0 0 0 0 0 0 0
Imported Water 0 0 0 0 0 0 0 0 0 0 0 0
CO2 Emission Penalty 0 0 0 0 0 0 0 0 0 0 0 0
CO2 Capture Solvent 0 0 0 0 0 0 0 0 0 0 0 0
Inflating O&M 660.400 690.100 721.100 753.600 787.500 822.900 860.000 898.700 939.100 981.400 1.026.000 1.072.000

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 46
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:37
Cash Flow USD

Cash Flow USD 2031 (13) 2032 (14) 2033 (15) 2034 (16) 2035 (17) 2036 (18) 2037 (19) 2038 (20)
Escalators
Inflation 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045
Fuel 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045
Steam 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045
Electricity 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045
Imported Water 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045
CO2 Emission Penalty 0 0 0 0 0 0 0 0
Desal Water 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045
H2 from Syngas 0,045 0,045 0,045 0,045 0,045 0,045 0,045 0,045
Prices
Electricity, USD per kWh 0,0271 0,0284 0,0296 0,031 0,0324 0,0338 0,0353 0,0369
Fuel - Gas Turbine, USD/GJ 12,52 13,09 13,68 14,29 14,94 15,61 16,31 17,04
Fuel - Duct Burner, USD/GJ 12,52 13,09 13,68 14,29 14,94 15,61 16,31 17,04
Fuel - Gasifier, USD/GJ 2,009 2,1 2,194 2,293 2,396 2,504 2,617 2,734
Steam, USD/GJ 0 0 0 0 0 0 0 0
Imported Water, USD/m^3 0 0 0 0 0 0 0 0
CO2 Emission Penalty, USD/tonne 0 0 0 0 0 0 0 0
Desal Water, USD/kIG 6,784 7,089 7,408 7,741 8,089 8,454 8,834 9,231
H2 from Syngas, USD/GJ 12,86 13,44 14,04 14,68 15,34 16,03 16,75 17,5
Syngas, USD/GJ 4,822 5,039 5,266 5,503 5,751 6,01 6,28 6,563
Captured CO2, USD/tonne 0 0 0 0 0 0 0 0
CO2 Capture Solvent, USD/tonne 3739 3907 4083 4267 4459 4659 4869 5088
Revenues
Electricity 3.982.000 4.161.000 4.348.000 4.544.000 4.748.000 4.962.000 5.185.000 5.419.000
Capacity 0 0 0 0 0 0 0 0
Steam 0 0 0 0 0 0 0 0
Desal Water 0 0 0 0 0 0 0 0
Hydrogen 0 0 0 0 0 0 0 0
Syngas 0 0 0 0 0 0 0 0
Captured CO2 0 0 0 0 0 0 0 0
TOTAL 3.982.000 4.161.000 4.348.000 4.544.000 4.748.000 4.962.000 5.185.000 5.419.000
Operating Expenses
Fuel - Gas Turbine 19.996.000 20.896.000 21.836.000 22.818.000 23.845.000 24.918.000 26.040.000 27.211.000
Fuel - Duct Burner 868.700 907.800 948.600 991.300 1.036.000 1.083.000 1.131.000 1.182.000
Fuel - Gasifier 0 0 0 0 0 0 0 0
Imported Water 0 0 0 0 0 0 0 0
CO2 Emission Penalty 0 0 0 0 0 0 0 0
CO2 Capture Solvent 0 0 0 0 0 0 0 0
Inflating O&M 1.120.000 1.170.000 1.223.000 1.278.000 1.335.000 1.396.000 1.458.000 1.524.000

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 47
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:37
Cash Flow USD

Cash Flow USD 2019 (1) 2020 (2) 2021 (3) 2022 (4) 2023 (5) 2024 (6) 2025 (7) 2026 (8) 2027 (9) 2028 (10) 2029 (11) 2030 (12)
Book Value O&M 0 0 0 0 0 0 0 0 0 0 0 0
Constant O&M 0 0 0 0 0 0 0 0 0 0 0 0
TOTAL 12.963.000 13.547.000 14.156.000 14.793.000 15.459.000 16.155.000 16.882.000 17.641.000 18.435.000 19.265.000 20.132.000 21.038.000
Operating Income -10.615.000 -11.093.000 -11.592.000 -12.114.000 -12.659.000 -13.229.000 -13.824.000 -14.446.000 -15.096.000 -15.776.000 -16.485.000 -17.227.000
-Depreciation 2.091.000 2.091.000 2.091.000 2.091.000 2.091.000 2.091.000 2.091.000 2.091.000 2.091.000 2.091.000 2.091.000 2.091.000
-Deductible Interest Exp 1.707.000 1.639.000 1.567.000 1.489.000 1.406.000 1.317.000 1.221.000 1.119.000 1.010.000 893.500 768.600 634.900
Pre-Tax Income -14.413.000 -14.823.000 -15.249.000 -15.693.000 -16.155.000 -16.636.000 -17.136.000 -17.656.000 -18.197.000 -18.760.000 -19.345.000 -19.953.000
-Tax -5.045.000 -5.188.000 -5.337.000 -5.493.000 -5.654.000 -5.823.000 -5.998.000 -6.180.000 -6.369.000 -6.566.000 -6.771.000 -6.983.000
-Non-Deductible Interest Exp 0 0 0 0 0 0 0 0 0 0 0 0
Net Income -9.369.000 -9.635.000 -9.912.000 -10.201.000 -10.501.000 -10.813.000 -11.138.000 -11.476.000 -11.828.000 -12.194.000 -12.574.000 -12.969.000
Debt Principal Payment 970.600 1.039.000 1.111.000 1.189.000 1.272.000 1.361.000 1.457.000 1.559.000 1.668.000 1.784.000 1.909.000 2.043.000
Debt Coverage -3,96 -4,14 -4,33 -4,52 -4,73 -4,94 -5,16 -5,39 -5,64 -5,89 -6,16 -6,43
Net Cash Flow -8.249.000 -8.583.000 -8.933.000 -9.299.000 -9.683.000 -10.084.000 -10.504.000 -10.944.000 -11.405.000 -11.888.000 -12.393.000 -12.922.000
Cumulative Net Cash Flow -8.249.000 -16.832.000 -25.764.000 -35.064.000 -44.746.000 -54.830.000 -65.335.000 -76.279.000 -87.684.000 -99.572.000 -111.964.000 -124.886.000

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 48
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:37
Cash Flow USD

Cash Flow USD 2031 (13) 2032 (14) 2033 (15) 2034 (16) 2035 (17) 2036 (18) 2037 (19) 2038 (20)
Book Value O&M 0 0 0 0 0 0 0 0
Constant O&M 0 0 0 0 0 0 0 0
TOTAL 21.984.000 22.974.000 24.007.000 25.088.000 26.217.000 27.396.000 28.629.000 29.918.000
Operating Income -18.003.000 -18.813.000 -19.659.000 -20.544.000 -21.468.000 -22.434.000 -23.444.000 -24.499.000
-Depreciation 2.091.000 2.091.000 2.091.000 0 0 0 0 0
-Deductible Interest Exp 491.950 338.900 175.200 0 0 0 0 0
Pre-Tax Income -20.585.000 -21.242.000 -21.925.000 -20.544.000 -21.468.000 -22.434.000 -23.444.000 -24.499.000
-Tax -7.205.000 -7.435.000 -7.674.000 -7.190.000 -7.514.000 -7.852.000 -8.205.000 -8.575.000
-Non-Deductible Interest Exp 0 0 0 0 0 0 0 0
Net Income -13.380.000 -13.807.000 -14.251.000 -13.353.000 -13.954.000 -14.582.000 -15.239.000 -15.924.000
Debt Principal Payment 2.186.000 2.339.000 2.503.000 0 0 0 0 0
Debt Coverage -6,72 -7,03 -7,34 0,0 0,0 0,0 0,0 0,0
Net Cash Flow -13.476.000 -14.056.000 -14.663.000 -13.353.000 -13.954.000 -14.582.000 -15.239.000 -15.924.000
Cumulative Net Cash Flow -138.362.000 -152.417.000 -167.081.000 -180.434.000 -194.389.000 -208.971.000 -224.209.000 -240.134.000

GTPRO/GT PRO 26.0 Thermoflow, Inc. Note: Totals may not tally due to round-off. Page: 49
C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP 11-05-2018 10:50:37
 1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY

Area 0,5215 hectare

Lx 91 m
Ly 57 m
A A
1 - Gas Turbine Package
2 - Heat Recovery Steam Generator
6 - Switchyard
7 - Administration, Shop & Warehouse
15
12 - Neutralized Water Tank
16 15 - Road
16 - Parking
18 - Feed Pumps
21 - Fire Protection Tank
B 7 22 - GT Fin Fan Coolers B

Ly

22

21
1 6
C C
2

D D

Lx

E E

Thermoflow, Inc. Company: Enprode Engineering & Construction

User: Unregistered User
SITE PLAN

Date: 11.05.18
F Drawing No: F

1 2 3 4 5 6 7 8
PEACE/GT PRO 26.0 Unregistered User
File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP
 1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY

A A

B B

A
C C

D D

E E

Thermoflow, Inc. Company: Enprode Engineering & Construction

User: Unregistered User
SHAPE, DIMENSIONS & SCALE ARE APPROXIMATE GAS TURBINE PACKAGE
PLAN
A B C D E F G H I J Date: 11.05.18 GE LM2500+PK 123 (Package)
F Drawing No: F

4,139 m 21,64 m - - - - - - - -

1 2 3 4 5 6 7 8
PEACE/GT PRO 26.0 Unregistered User
File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP
 1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY

A A

B B

C C

D D

E E

Thermoflow, Inc. Company: Enprode Engineering & Construction

User: Unregistered User
SHAPE, DIMENSIONS & SCALE ARE APPROXIMATE GAS TURBINE PACKAGE
PLAN
A B C D E F G H I J Date: 11.05.18 GE LM2500+PK 123 (Package)
F Drawing No: F

3,658 m 21,64 m - - - - - - - -

1 2 3 4 5 6 7 8
PEACE/GT PRO 26.0 Unregistered User
File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP
 1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY

A A

B B

F
C C

D D
A C D E

E E

Thermoflow, Inc. Company: Enprode Engineering & Construction

User: Unregistered User
HEAT RECOVERY STEAM GENERATOR
PLAN
A B C D E F G H I J Date: 11.05.18
F Drawing No: F

3,261 m - 4,566 m 5,365 m 1,691 m 2,671 m 2,164 m - - -

1 2 3 4 5 6 7 8
PEACE/GT PRO 26.0 Unregistered User
File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP
 1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY

A A

B B

C C
F

G
D D

E E

A C D E
Thermoflow, Inc. Company: Enprode Engineering & Construction
User: Unregistered User
HEAT RECOVERY STEAM GENERATOR
ELEVATION
A B C D E F G H I J Date: 11.05.18
F Drawing No: F

3,261 m - 4,566 m 5,365 m 1,691 m 12,98 m 7,08 m 1,739 m - -

1 2 3 4 5 6 7 8
PEACE/GT PRO 26.0 Unregistered User
File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP
 1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY

A A
LPP
HOST

B B

HRSG1

C C

D D

E E

Thermoflow, Inc. Company: Enprode Engineering & Construction

User: Unregistered User
LP PIPING
DIAGRAM
Date: 11.05.18
F Drawing No: F
ID & # OFF DIAMETER LENGTH SCHEDULE MATERIAL DESIGN P DESIGN T DESIGN M
LPP x 1 609,6 91,75 40 A-106 2,477 127 49,88
mm m bar C t/h

1 2 3 4 5 6 7 8
PEACE/GT PRO 26.0 Unregistered User
File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP
 1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY

A A
RW0 FW4
RAW WATER WATER
SOURCE TREATMENT
SYSTEM PROCESS
RWP 1 (P26) RETURN

B B

TREATED WATER
PUMP (P11)
C C
FW2

DEAERATOR

D D

LTE

FW3

E E

Thermoflow, Inc. Company: Enprode Engineering & Construction

User: Unregistered User
FEEDWATER PIPING

ID & # OFF DIAMETER LENGTH SCHEDULE MATERIAL DESIGN P DESIGN T DESIGN M DESIGN Q DIAGRAM
RW0 x 1 25,4 135,6 80 A-106 12,07 21 1,028 17,17 Date: 11.05.18
F FW2 x 1 127 0,3048 40 A-106 12,2 21 72,29 1206,6 Drawing No: F
FW3 x 1 101,6 53,04 40 A-106 6,895 120 50,6 894
FW4 x 1 88,9 91,75 40 A-106 3,447 82 49,88 856,6
mm m bar C t/h lpm

1 2 3 4 5 6 7 8
PEACE/GT PRO 26.0 Unregistered User
File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP
 1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY GFDB0

A A

GAS METER
B FUEL B
GF0 GFGT1
COMPRESSOR GT1 HRSG1

PIPELINE STATION

C C

D D

E E

Thermoflow, Inc. Company: Enprode Engineering & Construction

User: Unregistered User
GAS FUEL PIPING
DIAGRAM
ID & # OFF DIAMETER LENGTH SCHEDULE MATERIAL DESIGN P DESIGN T DESIGN M DESIGN Q Date: 11.05.18
F GF0 x 1 76,2 125,3 40 A-106 17,24 25 4,161 6345 Drawing No: F
GFGT1 x 1 63,5 59,44 40 TP316 32,48 76 3,988 6081
GFDB0 x 1 25,4 70,1 80 TP316 17,24 25 0,1732 264,2
mm m bar C t/h m³/hr

1 2 3 4 5 6 7 8
PEACE/GT PRO 26.0 Unregistered User
File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP
 1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY
TO PLANT

A A

B B

FP1

1 DIESEL
PUMP (P12)

C C

1 JOCKEY
PUMP (P14)

D D

FROM DEDICATED FP0

STORAGE TANK

E E

Thermoflow, Inc. Company: Enprode Engineering & Construction

User: Unregistered User
FIRE PROTECTION PIPING
DIAGRAM
Date: 11.05.18
F ID & # OFF DIAMETER LENGTH SCHEDULE MATERIAL DESIGN P DESIGN T DESIGN M DESIGN Q Drawing No: F
FP0 x 1 101,6 115,5 350psi Ductile iron 6,895 15 204,3 3407
FP1 x 1 76,2 115,5 350psi Ductile iron 6,895 15 102,1 1703,4
mm m bar C t/h lpm

1 2 3 4 5 6 7 8
PEACE/GT PRO 26.0 Unregistered User
File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP
 1 2 3 4 5 6 7 8
FOR QUALITATIVE INDICATION ONLY
11,5 kV Transmission Line (1/1 shown)

A A

TV: 11,5 kV

B B

C C

D GT GEN. D
11,5kV
0,4 MVA 0,6 MVA

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

6600V 480V
Loads Loads

Thermoflow, Inc. Company: Enprode Engineering & Construction

User: Unregistered User
ELECTRICAL ONE-LINE DIAGRAM

Date: 11.05.18
F Drawing No: F

1 2 3 4 5 6 7 8
PEACE/GT PRO 26.0 Unregistered User
File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP
 1 2 3 4 5 6 7 8
Treated Water Pump (P11)

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

100
80 No. operating per Plant 1
Nameplate flow 72,29 t/h
Nameplate head 57,55 m
Nameplate flow (nominal) 1230,3 lpm
Nameplate head (nominal) 60,96 m
B Nameplate RPM 3000 B
Design flow 50,6 t/h
60

Design head 43,16 m

Design RPM 3000
Minimum continuous flow 14,46 t/h
Maximum continuous flow 86,75 t/h

C C

Design
40

50
D D
20

Nameplate

Max flow
Min flow

E E

Thermoflow, Inc. Company: Enprode Engineering & Construction

User: Unregistered User
Treated Water Pump (P11)

0 50 100 150 Date: 11.05.18

F Flow (t/h) Drawing No: F

1 2 3 4 5 6 7 8
PEACE/GT PRO 26.0 Unregistered User
File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP
 1 2 3 4 5 6 7 8
Jockey Fire Pump (P14)

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

100
No. operating per Plant 1
Nameplate flow 10,25 t/h
Nameplate head 30,54 m
40

Nameplate flow (nominal) 170,3 lpm

Nameplate head (nominal) 38,1 m
B Nameplate RPM 3000 B
Design flow 10,25 t/h
Design head 30,54 m
Design RPM 3000
Minimum continuous flow 2,051 t/h
30

Design Maximum continuous flow 12,31 t/h

C C

50
20

D D
10

Nameplate

Max flow
Min flow

E E

Thermoflow, Inc. Company: Enprode Engineering & Construction

User: Unregistered User
Jockey Fire Pump (P14)

0 5 10 15 Date: 11.05.18
F Flow (t/h) Drawing No: F

1 2 3 4 5 6 7 8
PEACE/GT PRO 26.0 Unregistered User
File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP
 1 2 3 4 5 6 7 8
GT Lube Oil Coolant Pump (P16)

A Head (m) Efficiency (%) No. per GT Lube Oil 2 A

100
No. operating per GT Lube Oil 1
Nameplate flow 18,59 t/h
Nameplate head 30,54 m
40

Nameplate flow (nominal) 340,7 lpm

Nameplate head (nominal) 38,1 m
B Nameplate RPM 3000 B
Design flow 18,59 t/h
Design head 30,54 m
Design RPM 3000
Minimum continuous flow 3,717 t/h
30

Design Maximum continuous flow 22,3 t/h

C C

50
20

D D
10

Nameplate

Max flow
Min flow

E E

Thermoflow, Inc. Company: Enprode Engineering & Construction

User: Unregistered User
GT Lube Oil Coolant Pump (P16)

0 10 20 30 Date: 11.05.18
F Flow (t/h) Drawing No: F

1 2 3 4 5 6 7 8
PEACE/GT PRO 26.0 Unregistered User
File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP
 1 2 3 4 5 6 7 8
GT Generator Lube Oil Coolant Pump (P17)

A Head (m) Efficiency (%) No. per GT Generator Lube Oi 2 A

100
No. operating per GT Generator 1
Nameplate flow 5,372 t/h
Nameplate head 30,54 m
40

Nameplate flow (nominal) 90,85 lpm

Nameplate head (nominal) 38,1 m
B Nameplate RPM 3000 B
Design flow 5,372 t/h
Design head 30,54 m
Design RPM 3000
Minimum continuous flow 1,074 t/h
30

Design Maximum continuous flow 6,447 t/h

C C

50
20

D D
10

Nameplate

Max flow
Min flow

E E

Thermoflow, Inc. Company: Enprode Engineering & Construction

User: Unregistered User
GT Generator Lube Oil Coolant Pump (P17)

0 2 4 6 8 Date: 11.05.18
F Flow (t/h) Drawing No: F

1 2 3 4 5 6 7 8
PEACE/GT PRO 26.0 Unregistered User
File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP
 1 2 3 4 5 6 7 8
Fuel Compressor Coolant Pump (P20)

A Head (m) Efficiency (%) No. per Fuel Compressor 2 A

100
No. operating per Fuel Compres 1
Nameplate flow 2,665 t/h
Nameplate head 30,54 m
40

Nameplate flow (nominal) 45,42 lpm

Nameplate head (nominal) 38,1 m
B Nameplate RPM 3000 B
Design flow 2,665 t/h
Design head 30,54 m
Design RPM 3000
Minimum continuous flow 0,533 t/h
30

Design Maximum continuous flow 3,198 t/h

C C

50
20

D D
10

Nameplate

Max flow
Min flow

E E

Thermoflow, Inc. Company: Enprode Engineering & Construction

User: Unregistered User
Fuel Compressor Coolant Pump (P20)

0 1 2 3 4 Date: 11.05.18
F Flow (t/h) Drawing No: F

1 2 3 4 5 6 7 8
PEACE/GT PRO 26.0 Unregistered User
File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP
 1 2 3 4 5 6 7 8
Raw Water Pump 1 (P26)

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

100
No. operating per Plant 1
Nameplate flow 1,028 t/h
60

Nameplate head 46,04 m

Nameplate flow (nominal) 37,85 lpm
Nameplate head (nominal) 53,34 m
B Nameplate RPM 3000 B
Design flow 0,7199 t/h
Design head 34,53 m
Design RPM 3000
Minimum continuous flow 0,2057 t/h
Maximum continuous flow 1,234 t/h
40

C C

Design

50
D D
20

Nameplate

Max flow
Min flow

E E

Thermoflow, Inc. Company: Enprode Engineering & Construction

User: Unregistered User
Raw Water Pump 1 (P26)

0 0,5 1 1,5 Date: 11.05.18

F Flow (t/h) Drawing No: F

1 2 3 4 5 6 7 8
PEACE/GT PRO 26.0 Unregistered User
File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP
 Revenues
Millions, USD
6

5,419
5,185
5 4,962
4,748
4,544
4,348
4,161
4 3,982
3,81
3,646
3,489
3,339
Millions, USD

3,195
3,058
3 2,926
2,8
2,679
2,564
2,454
2,348

0
2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038
Year

Internal Rate of Return on Investment (ROI) = 0,000% Internal Rate of Return on Equity (ROE) = 0,000%

PEACE/GT PRO 26.0 Unregistered User

File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP
 Operating Expenses
Millions, USD
40

30 29,92
28,63
27,4
26,22
25,09
24,01
22,97
Millions, USD

21,98
21,04
20,13
20 19,26
18,44
17,64
16,88
16,15
15,46
14,79
14,16
13,55
12,96

10

0
2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038
Year

Internal Rate of Return on Investment (ROI) = 0,000% Internal Rate of Return on Equity (ROE) = 0,000%

PEACE/GT PRO 26.0 Unregistered User

File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP
 Operating Income
Millions, USD

-7
Millions, USD

-10,62
-11,09
-11,59
-12,11
-12,66
-14 -13,23
-13,82
-14,45
-15,1
-15,78
-16,49
-17,23
-18
-18,81
-19,66
-21 -20,54
-21,47
-22,43
-23,44
-24,5

-28

2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038
Year

Internal Rate of Return on Investment (ROI) = 0,000% Internal Rate of Return on Equity (ROE) = 0,000%

PEACE/GT PRO 26.0 Unregistered User

File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP
 Pre-Tax Income
Millions, USD

-7
Millions, USD

-14
-14,41 -14,82
-15,25
-15,69
-16,16
-16,64
-17,14
-17,66
-18,2
-18,76
-19,34
-19,95
-21 -20,58 -20,54
-21,24 -21,47
-21,92
-22,43
-23,44
-24,5

-28

2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038
Year

Internal Rate of Return on Investment (ROI) = 0,000% Internal Rate of Return on Equity (ROE) = 0,000%

PEACE/GT PRO 26.0 Unregistered User

File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP
 Net Income
Millions, USD

-3,5

-7
Millions, USD

-9,369
-9,635
-9,912
-10,5 -10,2
-10,5
-10,81
-11,14
-11,48
-11,83
-12,19
-12,57
-12,97
-13,38 -13,35
-14 -13,81 -13,95
-14,25
-14,58
-15,24
-15,92

-17,5

2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038
Year

Internal Rate of Return on Investment (ROI) = 0,000% Internal Rate of Return on Equity (ROE) = 0,000%

PEACE/GT PRO 26.0 Unregistered User

File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP
 Net Cash Flow
Millions, USD

-3,5

-7
Millions, USD

-8,249
-8,583
-8,933
-9,299
-9,683
-10,5 -10,08
-10,5
-10,94
-11,41
-11,89
-12,39
-12,92
-13,48 -13,35
-14 -13,95
-14,06
-14,66 -14,58
-15,24
-15,92

-17,5

2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038
Year

Internal Rate of Return on Investment (ROI) = 0,000% Internal Rate of Return on Equity (ROE) = 0,000%

PEACE/GT PRO 26.0 Unregistered User

File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP
 Cumulative Net Cash Flow
Millions, USD

0
-8,249
-16,83
-25,76
-35,06
-44,75
-54,83
-70 -65,33
-76,28
Millions, USD

-87,68
-99,57
-112
-124,9
-140 -138,4
-152,4
-167,1
-180,4
-194,4
-210 -209
-224,2
-240,1

-280
2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038
Year

Internal Rate of Return on Investment (ROI) = 0,000% Internal Rate of Return on Equity (ROE) = 0,000%

PEACE/GT PRO 26.0 Unregistered User

File = C:\Users\Administrator\Desktop\AKsugar_lm2500_R2.GTP