{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["SCR TCI","SCR 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":"SCR TCI","index":0,"n_rows":65,"n_cols":11,"rows_kept":65,"cut":false,"hidden":false,"merged":[[2,9,2,10],[7,1,7,10],[46,4,46,7],[49,4,49,7],[0,1,0,10],[1,1,1,10]]}
[null,"Table 3-8.  UAF - Capital Costs for SCR on"]
[null,"the Mid-sized Diesel Boiler (EU ID 3)"]
[null,null,null,null,null,null,null,null,null,"Shaded cells indicate user inputs."]
[null,"Total Capital Investment Determination - SCR"]
[null,null,null,"UAF -  PM2.5 BACT Analysis (EU ID 3 - Zurn Boiler)"]
[]
[]
[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,"Total SCR System",1,"EA",850000,{"$f":"E13*G13","v":850000}]
[null,null,null,"(per Fuel Tech)",null,null,null,null,null,"TOTAL =",{"$f":"SUM(H13:H13)","v":850000}]
[null,null,"(b)","Instrumentation"]
[null,null,null,"NOx CEMs System ",1,"EA",50000,{"$f":"E16*G16","v":50000}]
[null,null,null,"NOx CEMS Certification Testing",1,"EA",10000,{"$f":"E17*G17","v":10000}]
[null,null,null,null,null,null,null,null,null,"TOTAL =",{"$f":"SUM(H16:H17)","v":60000}]
[null,null,"(c)","Freight"]
[null,null,null,"SCR Freight",1,null,20000]
[null,null,null,null,null,null,null,null,null,"TOTAL =",{"$f":"G20","v":20000}]
[null,null,"(d)","Labor"]
[null,null,null,"Labor - shop fab",null,"MH",null,null,"Included above"]
[null,null,null,"Labor - onsite",null,"MH",null,null,"Included above"]
[null,null,null,null,null,null,null,null,null,"TOTAL =",{"$f":"SUM(I23:I24)","v":0}]
[null,null,"(e )","Startup Spares"]
[null,null,null,"Startup Spare Parts for SCR",5.0000000000000001E-3,"%",null,{"$f":"E27*G13","v":4250}]
[null,null,null,null,null,null,null,null,null,"TOTAL =",{"$f":"SUM(H27)","v":4250}]
[null,null,"(f)","Vendor representatives fees"]
[null,null,null,"Fab Site Vendor Representatives fees (enter no. of days and daily rate)",null,"Days",null,null,"Included above"]
[null,null,null,"Onsite Vendor Representatives fees (enter no. of days and daily rate)",null,"Days",null,null,"Included above"]
[null,null,null,null,null,null,null,null,null,"TOTAL =",{"$f":"SUM(I30:I31)","v":0}]
[null,"Purchased Equipment and Material Cost (PEMC)",null,null,"All above costs included in vendor scope.",null,null,null,null," PEMC   =",{"$f":"K14+K18+K21+K25+K28+K32","v":934250}]
[]
[null,"(2)","Direct Installation Costs"]
[null,null,"(a)","Concrete",null,"CY",null,{"$f":"E36*G36","v":0},null,null,{"$f":"H36+I36","v":0}]
[null,null,"(b)","Piling",null,"TON",null,{"$f":"E37*G37","v":0},null,null,{"$f":"H37+I37","v":0}]
[null,null,"(c)","Structural steel",null,"TON",null,0,null,null,0]
[null,null,"(d)","Electrical",null,"LOT",null,0,null,null,0]
[null,null,"(e )","Painting",null,"SF",null,0,null,null,0]
[null,null,"(f)","Insulation",null,"LOT",null,0,null,null,0]
[null,null,"(g)","Abovegrade piping",null,"LF",null,0,null,null,0]
[null,null,"(h)","Functional Checkouts"]
[null,null,null,"Functional Checkout  - fab site, enter %:",null,"% offsite fab labor",null,null,null,null,0]
[null,null,null,"Functional Checkout - onsite, enter %",null,"% onsite fab labor",null,null,null,null,0]
[null,null,null,"Contractor Commissioning, enter %:",null,"% of equipment  total cost",null,null,{"$f":"G46*K14","v":0},null,0]
[null,"Direct Installation Costs (DIC) - 2 x SCR Equipment Capital",null,null,null,null,null,null,null," DIC   =",{"$f":"2*K14","v":1700000}]
[]
[]
[null,"Total Direct Costs (TDC)",null,null,null,null,null,null,null,"TDC = (PEMC) + (DIC)  =",{"$f":"K33+K47","v":2634250}]
[]
[]
[null,"INDIRECT COSTS"]
[null,"(3)","Engineering, Procurement & Construction Support Services",null,null,"% TDC",null,null,{"$f":"E54*K50","v":0},null,"Included in PEMC above."]
[null,"(4)","Performance tests",null,1,"EA",10000,null,{"$f":"E55*G55","v":10000}]
[null,"Total Indirect Costs (TIC)",null,null,null,null,null,null,null,"TIC   =",{"$f":"SUM(I54:I55)","v":10000}]
[]
[]
[null,"MANAGEMENT AND CONTINGENCY COSTS"]
[null,"(5)","Unit Operator Costs",null,null,"% TDC",null,null,null,null,"Excluded in this estimate."]
[null,"(6)","Contingency",null,0.3,"% TDC",null,null,{"$f":"E61*K50","v":790275}]
[null,"Total Management and Contingency Costs (TM&CC)",null,null,null,null,null,null,null,"TM & CC   =   ",{"$f":"SUM(I60:I61)","v":790275}]
[]
[]
[null,"TOTAL CAPITAL INVESTMENT (TCI)",null,null,null,null,null,null,null,"TCI  =  (TDC)+(TIC)+(TM&CC)  = ",{"$f":"K50+K56+K62","v":3434525}]

{"sheet":"SCR CE","index":1,"n_rows":54,"n_cols":11,"rows_kept":54,"cut":false,"hidden":false,"merged":[[2,8,2,10],[7,1,7,10],[18,2,18,3],[42,1,42,10],[0,1,0,10],[1,1,1,10]]}
[null,"Table 3-9.  UAF - Annualized Costs for SCR 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 - SCR"]
[null,null,null,"UAF -  PM2.5 BACT Analysis (EU ID 3 - Zurn Boiler)"]
[]
[]
[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",null,{"$f":"E12*2","v":730},"MH",105,null,{"$f":"E10*G10","v":76650},null,{"$f":"I10","v":76650}]
[null,"(2)","Supervisory Labor",null,{"$f":"E12/2","v":182.5},"MH",125,null,{"$f":"E11*G11","v":22812.5},null,{"$f":"I11","v":22812.5}]
[null,"(3)","Maintenance Labor",null,{"$f":"365*E54/100","v":365},"MH",105,null,{"$f":"E12*G12","v":38325},null,38325]
[null,"(4)","Maintenance Materials",null,null,"LOT",null,"excluded in this estimate"]
[null,"(5)","Utilities"]
[null,null,"(a)","Urea Solution:",{"$f":"K45*(60)*2.2*2/2000","v":14.657280000000004},"TON",356,{"$f":"E15*G15","v":5217.991680000001},null,null,{"$f":"H15","v":5217.991680000001}]
[null,null,null,"(50% Urea solution and 2.2 moles needed per ton of NOX removed.)"]
[null,null,"(b)","Energy:",{"$f":"43*8760","v":376680},"kWh",0.18,{"$f":"E17*G17","v":67802.399999999994},null,null,{"$f":"H17","v":67802.399999999994}]
[]
[null,"(6)","Annual RATA Testing",null,1,"EA",10000,{"$f":"E19*G19","v":10000},null,null,{"$f":"H19","v":10000}]
[]
[null,"(7)","Catalyst Replacement Costs (every 2 years)"]
[null,null,null,"(per FuelTech)"]
[null,null,"(a)","Replacement of SCR Catalyst: % of total equipment cost",0.3,"% total equip ",{"$f":"'SCR TCI'!K33","v":934250},{"$f":"G23*E23","v":280275},null,null,{"$f":"H23*E29","v":135398.55072463767}]
[null,null,null,"(per MiraTech)"]
[null,null,"(b)","Replacement labor for SCR Catalyst",180,"MH",105,null,{"$f":"E25*G25","v":18900},null,{"$f":"I25*E29","v":9130.4347826086941}]
[null,null,"(c)","Transport cost direct to site (SCR catalyst)",0.13,"% replacement",null,null,{"$f":"E26*H23","v":36435.75},null,{"$f":"I26*E29","v":17601.811594202896}]
[null,null,"(d)","Transport cost for spent SCR catalyst",0.13,"% replacement",null,null,{"$f":"E27*H23","v":36435.75},null,{"$f":"I27*E29","v":17601.811594202896}]
[]
[null,"Sinking Fund Factor  [see inputs below]:",null,null,{"$f":"($E$51/100)/(POWER(1+($E$51/100),($E$53)/($E$54/100))-1)","v":0.48309178743961345}]
[]
[null,"Total Direct Annual Costs (TDAC)",null,null,null,null,null,null,null," TDAC   =",{"$f":"SUM(K10:K27)","v":400540.50037565216}]
[]
[null,"INDIRECT ANNUAL COSTS"]
[null,"(8)","Overhead",null,null,"%",null,"excluded in this estimate",{"$f":"E34*G34","v":0},null,{"$f":"I34","v":0}]
[null,"(9)","Administrative Charges and Insurance",null,0.03,"% total capital",null,null,{"$f":"E35*'SCR TCI'!K65","v":103035.75},null,{"$f":"I35","v":103035.75}]
[null,null,"Capital Recovery Factor [see inputs below]",null,{"$f":"($E$51/100*POWER((1+($E$51/100)),$E$52))/((POWER(((1+$E$51/100)),$E$52))-1)","v":9.4392925743255696E-2}]
[null,"(10)","Capital Recovery",null,null,null,null,null,null,"CRF * TCI  = ",{"$f":"E36*'SCR TCI'!K65","v":324194.86328835529}]
[]
[null,"Total Indirect Annual Costs (TIAC)",null,null,null,null,null,null,null," TIAC   =",{"$f":"SUM(K34:K37)","v":427230.61328835529}]
[]
[null,"TOTAL ANNUALIZED COSTS (TAC)",null,null,null,null,null,null,null,"TAC = (TDAC) + (TIAC)  =",{"$f":"K31+K39","v":827771.11366400751}]
[]
[null,"Cost Effectiveness Summary"]
[]
[null,"TOTAL TONS NOx AVOIDED PER YEAR",null,null,null,null,null,null,null,"=",{"$f":"138.8*0.8","v":111.04000000000002}]
[]
[null,"COST EFFECTIVENESS ($ PER TON AVOIDED)",null,null,null,null,null,null,null,"(TAC)/(TPY)   = ",{"$f":"K41/K45","v":7454.7110380404119}]
[]
[]
[null,null,null,"Data Inputs for Capital Recovery Factor and Sinking Fund 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 (from vendor)",2,"years"]
[null,null,null,"Asset Utilization",100,"%"]

{"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."]