{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["LNB-FGR TCI","LNB-FGR CE","5-22"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":9,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"LNB-FGR TCI","index":0,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[7,1,7,10],[0,1,0,10],[1,1,1,10]]}
[null,"Table 3-10.  UAF - Capital Costs for LNB/FGR on"]
[null,"the Mid-sized Diesel Boiler (EU ID 3)"]
[]
[null,"Total Capital Investment Determination - Low NOX Burners & FGR",null,null,null,null,null,null,null,"Date:","2016-04-12"]
[null,"Project: ",null,"UAF PM2.5 BACT Analysis - Zurn Boiler #3 (EU ID 3)",null,null,null,null,null,"Prepared By:","L. Pacini"]
[null,null,null,null,null,null,null,null,null,"Checked By:","J. Rubino"]
[null,null,null,null,null,null,null,null,null,"Rev:","C"]
[null,"Capital Costs"]
[null,"DIRECT COSTS",null,null,"QTY","UNIT","UNIT COST"," TOTAL MATERIALS COST"," TOTAL LABOR COST"]
[]
[null,"(1)","Purchased equipment and material costs"]
[null,null,"(a)","Basic equipment"]
[null,null,null,"Low NOx Burner",1,"EA",419484,{"$f":"E13*G13","v":419484}]
[null,null,null,"FGR FD Fans",1,"EA",198872,{"$f":"E14*G14","v":198872},null,"TOTAL =",{"$f":"SUM(H13:H14)","v":618356}]
[null,null,null,"(from Indeck)"]
[null,null,"(b)","Instrumentation"]
[null,null,null,"Total Instrumentation",null,"EA",null,{"$f":"E17*G17","v":0},"Included in above price"]
[null,null,null,null,null,null,null,null,null,"TOTAL =",{"$f":"SUM(H17:H17)","v":0}]
[null,null,"(c)","Freight"]
[null,null,null,null,null,"% MATL COST",0.1,null,{"$f":"G20*K14","v":61835.600000000006}]
[null,null,null,null,null,null,null,null,null,"TOTAL =",{"$f":"SUM(I20:I20)","v":61835.600000000006}]
[null,null,"(d)","Labor"]
[null,null,null,"Labor - offsite fab",0,"MH",null,"None required",{"$f":"E23*G23","v":0}]
[null,null,null,"Labor - onsite",30,"MH",105,null,{"$f":"E24*G24","v":3150}]
[null,null,null,"(from Indeck)",null,null,null,null,null,"TOTAL =",{"$f":"SUM(I23:I24)","v":3150}]
[null,null,"(e)","Vendor representatives fees"]
[null,null,null,"Fab Site Vendor Representatives fees ",0,"MH",null,"None required",{"$f":"G27*E27","v":0}]
[null,null,null,"Onsite Vendor Representatives fees",46,"MH",223.7,null,{"$f":"G28*E28","v":10290.199999999999}]
[null,null,null,"Onsite Vendor Representatives Travel & Expenses",1,"EA",{"$f":"E29*3500","v":3500},{"$f":"E29*G29","v":3500}]
[null,null,null,"(from Indeck)",null,null,null,null,null,"TOTAL =",{"$f":"I28+H29","v":13790.199999999999}]
[null,"Purchased Equipment and Material Cost (PEMC)",null,null,null,null,null,null,null," PEMC   =",{"$f":"K14+K18+K21+K25+K30","v":697131.79999999993}]
[]
[null,"Direct Installation Costs (DIC)",null,null,null,null,null,null,null," DIC   =",{"$f":"272758*(1.25)","v":340947.5}]
[]
[]
[null,"Total Direct Costs (TDC)",null,null,null,null,null,null,null,"TDC = (PEMC) + (DIC)  =",{"$f":"+K31+K33","v":1038079.2999999999}]
[]
[]
[null,"INDIRECT COSTS"]
[null,"(2)","Engineering, Procurement & Construction Support Services",null,0.1,"% TDC",null,null,{"$f":"E40*K36","v":103807.93}]
[null,"(3)","Performance tests for NOX emissions",null,1,"EA",10000,null,{"$f":"G41*E41","v":10000},null,"Excluded in this estimate."]
[null,"Total Indirect Costs (TIC)",null,null,null,null,null,null,null,"TIC   =",{"$f":"SUM(I40:I41)","v":113807.93}]
[]
[]
[null,"MANAGEMENT AND CONTINGENCY COSTS"]
[null,"(4)","Unit Operator Costs",null,null,"% TDC",null,null,null,null,"Excluded in this estimate."]
[null,"(5)","Contingency",null,0.1,"% TDC",null,null,{"$f":"E47*K36","v":103807.93}]
[null,"Total Management and Contingency Costs (TM&CC)",null,null,null,null,null,null,null,"TM & CC   =   ",{"$f":"SUM(I46:I47)","v":103807.93}]
[]
[]
[null,"TOTAL CAPITAL INVESTMENT (TCI)",null,null,null,null,null,null,null,"TCI  =  (TDC)+(TIC)+(TM&CC)  = ",{"$f":"K36+K42+K48","v":1255695.1599999999}]

{"sheet":"LNB-FGR CE","index":1,"n_rows":38,"n_cols":11,"rows_kept":38,"cut":false,"hidden":false,"merged":[[2,8,2,10],[7,1,7,10],[26,1,26,10],[0,1,0,10],[1,1,1,10]]}
[null,"Table 3-11.  UAF - Annualized Costs for LNB/FGR on"]
[null,"the Mid-sized Diesel Boiler (EU ID 3)"]
[null,null,null,null,null,null,null,null,"Shaded cells indicate user inputs"]
[null,"Cost Effectiveness Determination - Low NOX Burners & FGR"]
[null,null,null,"UAF PM2.5 BACT Analysis - Zurn Boiler #3 (EU ID 3)"]
[]
[]
[null,"Annualized Costs"]
[null,"DIRECT ANNUAL COSTS",null,null,"QTY","UNIT","UNIT COST"," TOTAL MATERIALS COST"," TOTAL LABOR COST",null,"TOTAL"]
[null,"(1)","Operating Labor - Not required",null,null,"MH",null,null,{"$f":"E10*G10","v":0},null,{"$f":"I10","v":0}]
[null,"(2)","Supervisory Labor - Not required",null,null,"MH",null,null,{"$f":"E11*G11","v":0},null,{"$f":"I11","v":0}]
[null,"(3)","Maintenance Labor - Not required",null,null,"MH",null,null,{"$f":"E12*G12","v":0},null,0]
[null,"(4)","Maintenance Materials - Not required",null,null,"LOT",null,{"$f":"E13*G13","v":0},{"$f":"E13*G13","v":0},null,{"$f":"H13","v":0}]
[]
[null,"Total Direct Annual Costs (TDAC)",null,null,null,null,null,null,null," TDAC   =",{"$f":"SUM(K10:K13)","v":0}]
[]
[null,"INDIRECT ANNUAL COSTS"]
[null,"(5)","Overhead",null,null,"MH",null,"Excluded in this estimate.",{"$f":"E18*G18","v":0},null,{"$f":"I18","v":0}]
[null,"(6)","Administrative Charges and Insurance",null,0.03,"% total capital",null,null,{"$f":"E19*'LNB-FGR TCI'!K51","v":37670.854799999994},null,{"$f":"I19","v":37670.854799999994}]
[null,null,"Capital Recovery Factor [see inputs below]",null,{"$f":"($E$35/100*POWER((1+($E$35/100)),$E$36))/((POWER(((1+$E$35/100)),$E$36))-1)","v":9.4392925743255696E-2}]
[null,"(7)","Capital Recovery",null,null,null,null,null,null,"CRF * TCI  = ",{"$f":"E20*'LNB-FGR TCI'!K51","v":118528.73999404557}]
[]
[null,"Total Indirect Annual Costs (TIAC)",null,null,null,null,null,null,null," TIAC   =",{"$f":"SUM(K18:K21)","v":156199.59479404555}]
[]
[null,"TOTAL ANNUALIZED COSTS (TAC)",null,null,null,null,null,null,null,"TAC = (TDAC) + (TIAC)  =",{"$f":"K15+K23","v":156199.59479404555}]
[]
[null,"Cost Effectiveness Summary"]
[]
[null,"TOTAL TONS AVOIDED PER YEAR",null,null,null,null,null,null,null,"=",{"$f":"138.8*0.55","v":76.340000000000018}]
[]
[null,"COST EFFECTIVENESS ($ PER TON AVOIDED)",null,null,null,null,null,null,null,"(TAC)/(TPY)   = ",{"$f":"K25/K29","v":2046.1042021750789}]
[]
[]
[null,null,null,"Data Inputs for Capital Recovery Factor:"]
[null,null,null,"Annual Interest Rate (EPA OAQPS Control Cost Manual) ",7,"%"]
[null,null,null,"Project Life (EPA OAQPS Control Cost Manual) ",20,"years"]
[null,null,null,"Catalyst Life ","N/A","years"]
[null,null,null,"Asset Utilization ","N/A","%"]

{"sheet":"5-22","index":2,"n_rows":16,"n_cols":5,"rows_kept":16,"cut":false,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4],[14,0,14,1]]}
["Table 5-22.  Point Thomson Project - Proposed VOC BACT and Associated"]
["Emission Rate for Each Emission Unit Type"]
[" "]
["Emission Unit",null,"Fuel","CO BACT"]
["ID","Description",null,"Description","Emission Rate"]
[]
["101 and 102",{"$f":"'[1]5-1'!B6","v":"Solar Taurus Turbine"},"Fuel Gas","Catalytic Oxidation","25 ppm at ≥10 degrees F (in SoLoNOX mode)"]
["103 and 104","Solar Taurus Turbine","Dual Fuel-fired","Catalytic Oxidation","100 ppm at ≥10 degrees F (in SoLoNOX mode)"]
[105,"Waste Incinerator","ULSD","Good Combustion Practices","1.0 g/hp-hr"]
["106 through 109, 115, and 116","Distillate-fired Engines","ULSD","Good Combustion Practices","0.19 g/KW-hr"]
["110 through 112","Fine Water Mist Supply and Firewater Pumps","ULSD","Good Combustion Practices","0.00247 lb/hp-hr"]
["113 and 114","Flares","Fuel Gas","None","4.0 g/KW-hr (NOX and HC, combined)"]
[]
["Notes:"]
["1 Emissions are on a per unit basis."]
["2  ULSD fired engines have NSPS Subpart IIII VOC emission limits."]