Uv6254 Xls Eng

Copyright © 2008 by the University of Virginia Darden School Foundation. All rights reserved. Copyright © 2008 by the University of Virginia Darden School Foundation. All rights reserved.This spreadsheet supports the STUDENT analysis of the case "C-Energy's Red Hill Plant: Meeting the Sulfur Dioxide Challenge" (UVA-QA-0726). . 504 1205.6804 883.968 1025.386 1220.45 1051.462 1012.453 1235.996 1118.794 1146.5889 894.431 1064.881 1091.2112 951.6036 940.155 1266.3766 840.7563 851.8167 917.1105 1000.354 1104.809 1132.1394 928.6337 905.06 dS 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 S 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 810 820.574 1077.954 1161.709 1251.8633 975.S_0 drift SD_error t.0125 0.9638 963.9116 988.794 .63 1038.291 1175.9065 872. quarter NORM 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 800 0.2657 861.125 830.807 1190. 973 1364.662 1314.818 1507.666 1584.354 1452.027 1624.332 1347.823 1381.379 1664.933 1685.349 1564.157 1416.646 1434.284 1470.428 1526.629 1298.225 1604.271 1545.437 1488.896 1331.745 .38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1282.078 1644.883 1399. 000 2.00 $ 2 820. "Off" = 0) Emission Allowances EAs needed EAs for sale EAs to purchase 4.00 $ Capital investment Variable cost per ton Percent reduction "On" if price is more than 1 810.38 1 1 1 1.13 $ 3 830.Emissions EAs allocated Discount rate Quarter Price Operational ("On" = 1.000 2.50% $ 0 800.800 200 0 .800 200 0 1.800 200 0 1. 91 $ 7 872.76 $ 5 851.800 200 0 1.800 200 0 .800 200 0 1.800 200 0 1.800 200 0 1.800 200 0 1.000.59 $ 9 894.68 $ 8 883.$ 5.63 1 1 1 1 1 1 1.27 $ 6 861.000 $ 600 55% $ 600 $ 4 840. 82 $ 11 917.800 200 0 1.800 200 0 1.800 200 0 1.60 $ 13 940.96 $ 15 963.14 $ 12 928.800 200 0 1.86 1 1 1 1 1 1 1.800 200 0 1.21 $ 14 951.$ 10 905.800 200 0 . 11 $ 18 1.800 200 0 1.800 200 0 1.97 $ 20 1.800 200 0 1.038.025.91 $ 17 988.63 $ 21 1.800 200 0 1.46 $ 19 1.45 1 1 1 1 1 1 1.800 200 0 .$ 16 975.800 200 0 1.000.012. 43 $ 23 1.$ 22 1.800 200 0 1.091.800 200 0 1.88 $ 25 1.105.800 200 0 .118.800 200 0 1.00 $ 27 1.800 200 0 1.051.064.077.57 $ 24 1.81 1 1 1 1 1 1 1.35 $ 26 1.800 200 0 1. $ 28 1.800 200 0 1.29 $ 31 1.800 200 0 1.146.190.175.800 200 0 1.800 200 0 1.161.95 $ 30 1.79 $ 29 1.800 200 0 .50 $ 33 1.800 200 0 1.132.81 $ 32 1.205.39 1 1 1 1 1 1 1. 45 $ 35 1.71 $ 36 1.63 $ 39 1.235.800 200 0 1.298.79 $ 38 1.251.66 1 1 1 1 1 1 1.800 200 0 1.800 200 0 1.800 200 0 1.800 200 0 1.16 $ 37 1.220.$ 34 1.800 200 0 .266.282. 399.88 $ 45 1.800 200 0 1.314.364.800 200 0 1.331.82 $ 44 1.347.800 200 0 1.90 $ 41 1.97 $ 43 1.800 200 0 1.800 200 0 .16 1 1 1 1 1 1 1.33 $ 42 1.$ 40 1.800 200 0 1.381. 488.28 $ 49 1.800 200 0 1.$ 46 1.35 $ 48 1.800 200 0 1.434.470.65 $ 47 1.452.44 $ 50 1.800 200 0 1.507.416.800 200 0 .800 200 0 1.82 $ 51 1.800 200 0 1.43 1 1 1 1 1 1 1. $ 52 1.800 200 0 1.800 200 0 .800 200 0 1.564.35 $ 54 1.22 $ 56 1.800 200 0 1.624.03 $ 57 1.800 200 0 1.67 $ 55 1.27 $ 53 1.604.08 1 1 1 1 1 1 1.526.584.545.800 200 0 1. 800 200 0 1.664.38 $ 59 1.$ 58 1.800 200 0 1.93 $ 60 1.800 200 0 .685.644.75 1 1 1 1. 8% 48.3% 43.04 Low 48.7% 7.01 High 44.4% 7.8% 5.6% 39.7% 7.0% 7.7% 5.86 High 45.66 High 40.5% 39.1% 7.2% Coal characteristics Tons per BBTU heat Sulfur content output High 45 High 48.8% 7.0% 68.2% 7.2% 44.8% 7.8% 7.6% 7.4% .4% 54.3% 51.29 High 40.59 High 39.9% 52.9% 61.3% 7.9% 7.28 High 49.5% 56.43 High 45.6% 43.9% 56.3 Low 52.8 Low 46.63 High 41.78 High 47.0% 36.6 Low 44.2 High 48.8 High 46.4% 39.9% 5.8% 7.3% 42.3% 48.6% 46.9% 40.8% 7.79 Low 41.2% 43.9% 7.17 High 44.2% 44.26 High 45.2% 7.21 High 43.9% 5.9% 39.3% 56.71 Low 48.DI test results test # 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 Percent SO2 reduction 51.68 High 44.62 High 43.7% 7.8% 49.54 High 50.4% 44.7% 7.7% 7.0% 54.06 High 43.6% 52.7% 49.4% 6.1 High 40.0% 5.7% 7.05 Moisture % 7.83 Low 43.6% 61.37 Low 46.03 High 42.2% 7.61 Low 47.62 High 46.5% 7.22 High 38.7% 5.3% 46.5% 5.0% 7.17 High 44.4% 55.43 Low 50.0% 62.0% 5.0% 51.6 High 46.9% 61.8% 7.3% 56.5% 5.7% 8.