You are on page 1of 16

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). . Copyright © 2008 by the University of Virginia Darden School Foundation. All rights reserved.

807 1190.954 1161.709 1251.1105 1000.462 1012.794 .9065 872.9638 963.386 1220.63 1038.9116 988.574 1077.6804 883.431 1064. 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 0.8633 975.5889 894.881 1091.6337 905.291 1175.45 1051.155 1266.7563 851.125 830.6036 940.504 1205.06 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.S_0 drift SD_error t.996 1118.2112 951.794 1146.3766 840.809 1132.8167 917.968 1025.2657 861.1394 928.0125 0.354 1104.453 1235.

629 1298.271 1545.078 1644.662 1314.823 1381.157 1416.027 1624.332 1347.666 1584.354 1452.38 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 1282.428 1526.379 1664.225 1604.646 1434.818 1507.437 1488.933 1685.973 1364.349 1564.745 .883 1399.896 1331.284 1470.

13 $ 3 830.38 1 1 1 1.000 2. "Off" = 0) Emission Allowances EAs needed EAs for sale EAs to purchase 4.00 $ 2 820.800 200 0 .000 2.800 200 0 1.50% $ 0 800.Emissions EAs allocated Discount rate Quarter Price Operational ("On" = 1.00 $ Capital investment Variable cost per ton Percent reduction "On" if price is more than 1 810.800 200 0 1.

800 200 0 1.800 200 0 1.63 1 1 1 1 1 1 1.59 $ 9 894.000 $ 600 55% $ 600 $ 4 840.800 200 0 1.800 200 0 1.76 $ 5 851.91 $ 7 872.800 200 0 .800 200 0 1.27 $ 6 861.$ 5.68 $ 8 883.000.

82 $ 11 917.14 $ 12 928.800 200 0 .60 $ 13 940.800 200 0 1.96 $ 15 963.21 $ 14 951.800 200 0 1.800 200 0 1.800 200 0 1.800 200 0 1.$ 10 905.86 1 1 1 1 1 1 1.

$ 16 975.012.038.025.000.800 200 0 1.63 $ 21 1.97 $ 20 1.800 200 0 1.800 200 0 .91 $ 17 988.45 1 1 1 1 1 1 1.11 $ 18 1.800 200 0 1.800 200 0 1.800 200 0 1.46 $ 19 1.

051.800 200 0 1.800 200 0 1.$ 22 1.35 $ 26 1.077.43 $ 23 1.800 200 0 1.091.800 200 0 1.118.800 200 0 .81 1 1 1 1 1 1 1.88 $ 25 1.064.105.57 $ 24 1.00 $ 27 1.800 200 0 1.

146.50 $ 33 1.79 $ 29 1.39 1 1 1 1 1 1 1.205.800 200 0 1.800 200 0 .95 $ 30 1.175.190.81 $ 32 1.800 200 0 1.800 200 0 1.161.800 200 0 1.132.800 200 0 1.$ 28 1.29 $ 31 1.

800 200 0 1.16 $ 37 1.266.66 1 1 1 1 1 1 1.220.800 200 0 1.45 $ 35 1.800 200 0 .79 $ 38 1.800 200 0 1.71 $ 36 1.$ 34 1.63 $ 39 1.282.800 200 0 1.298.235.800 200 0 1.251.

381.97 $ 43 1.800 200 0 1.347.331.82 $ 44 1.800 200 0 1.800 200 0 1.88 $ 45 1.800 200 0 .16 1 1 1 1 1 1 1.800 200 0 1.364.314.33 $ 42 1.399.$ 40 1.90 $ 41 1.800 200 0 1.

800 200 0 1.44 $ 50 1.65 $ 47 1.82 $ 51 1.507.800 200 0 .800 200 0 1.800 200 0 1.800 200 0 1.470.452.488.$ 46 1.28 $ 49 1.43 1 1 1 1 1 1 1.434.35 $ 48 1.416.800 200 0 1.

564.67 $ 55 1.800 200 0 1.584.$ 52 1.624.526.800 200 0 1.604.27 $ 53 1.800 200 0 1.800 200 0 1.22 $ 56 1.35 $ 54 1.545.03 $ 57 1.800 200 0 .08 1 1 1 1 1 1 1.800 200 0 1.

$ 58 1.685.664.800 200 0 1.38 $ 59 1.93 $ 60 1.800 200 0 1.644.800 200 0 .75 1 1 1 1.

5% 56.17 High 44.78 High 47.79 Low 41.54 High 50.7% 49.4% 39.9% 52.3% 48.0% 7.8% 7.06 High 43.5% 7.8% 7.43 Low 50.8% 7.2% 44.9% 61.3% 51.29 High 40.4% 54.1 High 40.62 High 46.9% 7.4% 44.04 Low 48.0% 54.43 High 45.2% 7.7% 7.3% 56.71 Low 48.26 High 45.9% 7.68 High 44.0% 5.7% 7.8% 48.7% 7.2 High 48.8% 49.7% 5.3% 7.6% 52.9% 39.6% 39.5% 39.2% Coal characteristics Tons per BBTU heat Sulfur content output High 45 High 48.6 Low 44.62 High 43.7% 5.2% 7.4% .8% 5.7% 8.8% 7.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 51.9% 61.5% 5.9% 5.3% 43.21 High 43.2% 7.9% 40.0% 5.9% 5.59 High 39.2% 44.3% 46.63 High 41.3% 42.05 Moisture % 7.61 Low 47.2% 43.66 High 40.4% 55.17 High 44.0% 36.7% 7.8% 7.8 Low 46.6 High 46.37 Low 46.28 High 49.83 Low 43.03 High 42.4% 6.5% 5.7% 7.0% 62.0% 51.22 High 38.0% 68.8% 7.6% 43.7% 7.0% 7.3 Low 52.01 High 44.6% 61.8 High 46.9% 56.1% 7.3% 56.4% 7.86 High 45.6% 7.6% 46.