Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
Mekoryuk Waste Heat Worksheet1992
Annual O&M cost: O $/year. Savings, year 0, gallons: 5690 10 year B/C ratio: 0.27 20 year B/C ratio: 0.50 0.00 GENERATOR DATA:FROM CUMMINS 2/90 DATA SHT LTA 10 @ 1800 R SYSTEM LOSS DATA: Cost Estimate 60000 $ Fuel heat value: 132000 Btu/gall. Fuel cost 0.91 $/gallon Fuel cost escal. 0.02 /year Power increase 0.02 /year Discount rate 0.04 /year Heat rate at kw-load above: 0 Heat rate at kw-load above: 40 Heat rate at kw-load above: 50 Heat rate at kw-load above: 60 Heat rate at kw-load above: 70 Heat rate at kw-load above: 84 Heat rate at kw-load above: 100 Heat rate at kw-load above: 125 Heat rate at kw-load above: 167 Heat rate at kw-load above: 174 Heat rate at kw-load above: 200 GENERATION DATA: PCE FY91 Kwh/month: January 67916 February 56001 March 64869 April 60004 May 52944 June 44203 July 34000 August 47246 September 54171 October 58528 November 61061 December 66841 667784 3368 3368 3005 2745 2485 2329 2200 2078 2025 2012 2012 WEATHER DATA: Btu/kwh Btu/kwh Btu/kwh Btu/kwh Btu/kwh Btu/kwh Btu/kwh Btu/kwh Btu/kwh Btu/kwh Btu/kwh Constant losses: Plant piping: i Subsurface piping: i Engine preheating: 7 Total constant: Variable losses: Surface piping: Plant heating: Radiator losses: * Parabolic estimate of heat rate HDD/Month: BETHEL 1804 1565 1659 1146 775 372 326 381 591 1029 1440 1792 12880 Btwhr. Btwhr. ASSUME 1000 FT OF 2.5" ICM PIPE Btu/hr. Btwhr. Btu/hr.xF ee ayaa Sn bry Btu/hr.xF me (49! PCI reprt BUILDING DATA: Fuel use, Non- gallons Seasonal NIMA Store 450 50 NIMA LP off 1800 200 BSRP Offic 600 60 BSRP Shop 1200 0 IRA Office 600 60 Armory 900 100 Build. 6 Build. 7 Build. 8 Build. 9 HEAT DEMAND VARIATION: Winter Summer — Hour: 0.049 0.049 1 0.048 0.048 2 0.046 0.046 3 0.044 0.044 4 0.043 0.043 5 0.041 0.041 6 0.040 0.040 7 0.039 0.039 8 0.038 0.038 9 0.038 0.038 10 0.037 0.037 11 0.037 0.037 12 0.037 0.037 13 0.037 0.037 14 0.037 0.037 15 0.038 0.038 16 0.039 0.039 17 0.040 0.040 18 0.041 0.041 19 0.043 0.043 20 0.044 0.044 21 0.046 0.046 22 0.048 0.048 23 0.049 0.049 24 Power year factor Year no. Seasonal consumption, gls.: Non-seasonal consump..gls.: Compound boiler efficiency: Boiler Seasonal Efficiency 0.75 0.75 0.75 0.75 0.75 0.75 470 0.75 Days: HDD: kwh: Gallon Building in use, 1=yes, 0=no POWER PRODUCTION VARIATION: January February March April 0.038 0.038 0.038 0.038 0.036 0.036 0.036 0.036 0.034 0.034 0.034 0.034 0.034 0.034 0.034 0.034 0.033 0.033 0.033 0.033 0.034 0.034 0.034 0.034 0.038 0.038 0.038 0.038 0.042 0.042 0.042 0.042 0.042 0.042 0.042 0.042 0.047 0.047 0.047 0.047 0.048 0.048 0.048 0.048 0.047 0.047 0.047 0.047 0.045 0.045 0.045 0.045 0.047 0.047 0.047 0.047 0.048 0.048 0.048 0.048 0.048 0.048 0.048 0.048 0.049 0.049 0.049 0.049 0.046 0.046 0.046 0.046 0.043 0.043 0.043 0.043 0.038 0.038 0.038 0.038 0.038 0.038 0.038 0.038 0.041 0.041 0.041 0.041 0.044 0.044 0.044 0.044 0.040 0.040 0.040 0.040 31 28 31 30 1804 1565 1659 1146 67916 56001 64869 60004 Building use per month, Btu's 6651783 5825181 6150288 4376035 2.7E+07 2.3E+07 2.5E+07 1.8E+07 8814044 7711909 8145384 5779714 1.7E+07 1.4E+07 1.5E+07 1.1E+07 8814044 7711909 8145384 5779714 1.3E+07 1.2E+07 1.2E+07 8752071 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 8.1E+07 7.1E+07 7.5E+07 5.3E+07 816 713 754 533 ean n nnn ini May 0.040 0.037 0.035 0.034 0.034 0.037 0.037 0.039 0.043 0.046 0.039 0.047 0.048 0.049 0.048 0.048 0.044 0.047 0.046 0.042 0.040 0.039 0.040 0.041 31 775 52944 3092901 1.2E+07 4068868 7147737 4068868 6185803 0 0 0 0 3.7E+07 373 bok oh oe os ok oe ee oe June 0.040 0.037 0.035 0.034 0.034 0.037 0.037 0.039 0.043 0.046 0.039 0.047 0.048 0.049 0.048 0.048 0.044 0.047 0.046 0.042 0.040 0.039 0.040 0.041 30 372 44203 1699093 6796371 2210457 3430914 2210457 3398185 0 0 0 0 2E+07 199 July 0.040 0.037 0.035 0.034 0.034 0.037 0.037 0.039 0.043 0.046 0.039 0.047 0.048 0.049 0.048 0.048 0.044 0.047 0.046 0.042 0.040 0.039 0.040 0.041 31 326 6159991 1.8E+07 180 ee August 0.040 0.037 0.035 0.034 0.034 0.037 0.037 0.039 0.043 0.046 0.039 0.047 0.048 0.049 0.048 0.048 0.044 0.047 0.046 0.042 0.040 0.039 0.040 0.041 31 381 47246 1730220 6920880 2251960 3513920 2251960 3460440 0 0 0 0 2E+07 203 eee on nnn nna September October 0.040 0.037 0.035 0.034 0.034 0.037 0.037 0.039 0.043 0.046 0.039 0.047 0.048 0.049 0.048 0.048 0.044 0.047 0.046 0.042 0.040 0.039 0.040 0.041 30 591 54171 0.040 0.037 0.035 0.034 0.034 0.037 0.037 0.039 0.043 0.046 0.039 0.047 0.048 0.049 0.048 0.048 0.044 0.047 0.046 0.042 0.040 0.039 0.040 0.041 31 1029 58528 3971381 1.6E+07 5240175 9490350 5240175 7942763 ean on nnn nin November December 0.038 0.036 0.034 0.034 0.033 0.034 0.038 0.042 0.042 0.047 0.048 0.047 0.045 0.047 0.048 0.048 0.049 0.046 0.043 0.038 0.038 0.041 0.038 0.036 0.034 0.034 0.033 0.034 0.038 0.042 0.042 0.047 0.048 0.047 0.045 0.047 0.048 0.048 0.049 0.046 0.043 0.038 0.038 0.041 0.044 0.040 31 1792 66841 6610280 2.6E+07 8758706 1.7E+07 8758706 1.3E+07 0 0 0 0 8E+07 12 12 12 12 12 12 12 12 12 12 12880 667784 4.95E+07 1.98E+08 6.53E+07 1.19E+08 6.53E+07 9.90E+07 0.00E+00 0.00E+00 0.00E+00 0.00E+00 5.96E+08 OPER. HDD 12881 12881 12881 12881 12881 12881 12881 12881 12881 12881 811 [8020] Gallons Heat available per hour by month 1 102150 87047 98794 109473 124849 130396 103433 120770 123527 114611 100384 99366 2 91261 77107 88394 99533 110785 117113 92352 122881 127436 118698 90268 88649 3 80373 84847 77994 107273 116950 108258 84964 113722 117523 108333 98145 77933 4 80373 84847 77994 107273 111818 103830 81270 109142 112566 103151 98145 77933 5 74929 79357 90749 101783 111818 103830 81270 109142 112566 103151 92558 72575 6 80373 84847 77994 107273 110785 117113 92352 122881 127436 118698 98145 77933 7 102150 87047 98794 109473 110785 117113 92352 122881 127436 118698 100384 99366 8 109572 93823 105884 116250 120161 125968 99740 132041 119040 109919 107279 106671 9 109572 93823 105884 116250 119820 127206 114515 133321 136988 128686 107279 106671 10 121801 117114 130252 139541 132552 139340 107283 127644 150450 129213 130981 118706 11 126621 121772 122168 144200 120161 125968 99740 132041 119040 109919 135722 123450 12. 121801 117114 130252 139541 136796 143384 110579 131431 141697 133610 130981 118706 13 124880 107797 120505 130225 141040 129040 113875 135219 145903 138007 121501 121736 14 121801 117114 130252 139541 145284 132702 117171 139006 150108 142404 130981 118706 15 126621 121772 122168 144200 141040 129040 113875 135219 145903 138007 135722 123450 16 126621 121772 122168 144200 141040 129040 113875 135219 145903 138007 135722 123450 17 131441 126430 126772 148858 124064 131250 118209 137505 141475 133378 140462 128193 18 116982 112456 125378 134883 136796 143384 110579 131431 141697 133610 126241 126757 19 114675 98481 110758 120908 132552 139340 107283 127644 150450 129213 112020 111692 20 102150 87047 98794 109473 115575 123161 110821 129138 132501 123094 100384 99366 21 102150 87047 98794 109473 124849 130396 103433 120770 123527 114611 100384 99366 22 104470 101957 101010 124384 120161 125968 99740 132041 119040 109919 115557 101649 23 «119777 103139 115631 125566 124849 130396 103433 120770 123527 114611 116760 116714 24 99367 96987 109194 119414 111331 119117 107127 124954 128014 119303 110499 96627 8E+07 68E+07 8E+07 8.8E+07 9.3E+07 9.1E+07 7.7E+07 9.4E+07 9.5E+07 9.1E+07 8.2E+07 7.9E+07 1.02E+09 Gallon 812 682 810 894 935 916 776 954 959 918 829 794[~ T0278] Gallons Heat demand by hour by month 128804 124618 118948 86880 58859 32514 28339 32077 47897 76124 107531 127989 124633 120582 115096 84066 56953 31461 27421 31038 46345 73659 104048 123843 119939 116041 110761 80900 54808 30276 26388 29869 44600 70885 100130 119180 115507 111753 106668 77911 52782 29157 25413 28766 42952 68265 96429 114775 111596 107969 103056 75273 50995 28170 24552 27792 41498 65954 93164 110889 107945 104437 99685 72810 49327 27249 23749 26882 40140 63797 90117 107262 104556 101158 96555 70524 47778 26303 23004 26038 38880 61793 87287 103894 101688 98383 93906 68589 46468 25669 22373 25324 37813 60098 84893 101044 99341 96113 91739 67007 45395 25077 21856 24740 36941 58711 82933 98712 10 99080 95860 91499 66831 45276 25011 21799 24675 36844 58557 82716 98453 11 96473 933388 «= 8909165072. «44085 = 24353. «21225. «24025. «Ss «35874 «= 57016 §=_ 80539 «= «(95862 12 95691 92581 88368 64544 43727 24155 21053 23831 35583 56554 79886 95085 13 95691 92581 88368 64544 43727 24155 21053 23831 35583 56554 79886 95085 14 96473. «93338 «= 89091 «65072. 44085 «= «24353. 21225.» 24025 «35874. «= 57016 ~=-_- 80539»: 95862 15 96473 93338 89091 65072 44085 24353 21225 24025 35874 57016 80539 95862 16 99341 96113 91739 67007 45395 25077 21856 24740 36941 58711 82033 98712 17 101688 98383 93906 68589 46468 25669 22373 25324 37813 60098 84893 101044 18 104556 101158 96555 70524 47778 26393 23004 26038 38880 61793 87287 103894 19 107945 104437 99685 72810 49327 27249 23749 26882 40140 63797 90117 107262 20. 111596 107969 103056 75273 50995 28170 24552 27792 41408 65954 93164 110889 21 115507 111753 106668 77911 52782 29157 25413 28766 42952 68265 96429 114775 22 119939 116041 110761 80900 54808 30276 26388 29869 44600 70885 100130 119180 23 124372 120330 114855 838900 56833 31395 27363 30073 46249 73505 103830 123584 24 128804 124618 118948 86880 58859 32514 28339 32077 47897 76124 107531 127989 8.1E+07 7.1E+07 7.5E+07 5.3E+07 3.7E+07 2E+07 1.8E+07 2E+07 2.9E+07 4.8E+07 6.5E+07 8E+07 5.96E+08 Gallon 817 714 754 533 373 199 180 203 294 483 660 811[-—_ 6020] Gallons OMNANAWN= 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 Gallon Data table, use DATA-2 command with default values as shown: Year 0 fuel saving, gals. = Year: 5689.79 1 2 3 4 Fuelsave: 2000 2000 2000 2000 Fuel- $-saved: 1856 1894 1931 1970 Discntd.: 1785 1751 1717 1684 O&M/year discntd.: 0 0 0 0 Accumitd: 1785 =. 3536 5253 6937 Balance : -58215 -56464 -54747 #HHHHE PB-years: 0.00 0.00 0.00 0.00 18 19 20 Fuelsave: 2000 2000 2000 Fuel- $-saved: 2599 2651 2704 Discntd.: 1283 1258 1234 O&M/year discntd.: 0 0 0 Accumitd: 27380 28639 29873 Balance : -32620 -31361 -30127 PB-years: 0.00 0.00 0.00 102150 91261 80373 80373 74929 80373 102150 101688 99341 96473 95691 95691 96473 96473 99341 101688 104556 107945 102150 102150 104470 119777 99367 7.2E+07 730.8 87047 77107 84847 84847 79357 84847 87047 93823 93823 93338 92581 92581 93338 93338 96113 101158 98481 87047 87047 101957 103139 96987 6.2E+07 623.4 1620 10208 -49792 0.00 98794 88394 77994 77994 90749 77994 96555 93906 91739 91499 89091 88368 88368 89091 89091 91739 93906 96555 99685 98794 98794 101010 114855 109194 6.9E+07 699.6 2091 1589 11797 -48203 0.00 77911 75273 72810 70524 67007 66831 65072 65072 65072 67007 70524 72810 75273 77911 5.3E+07 533.0 2132 1558 13355 0.00 52782 49327 47778 45276 43727 43727 45395 47778 49327 52782 56833 58859 3.7E+07 373.1 9 2175 1528 14883 -45117 0.00 32514 31461 30276 29157 28170 27249 25077 25011 24353 24155 24155 24353 24353 25077 26393 27249 28170 29157 30276 31395 32514 2E+07 199.5 10 2219 1499 16382 -43618 0.00 28339 27421 25413 24552 23749 22373 21856 21799 21225 21053 21053 21225 21225 21856 22373 23749 24552 25413 28339 1.8E+07 179.6 11 1470 17852 ~42148 0.00 32077 31038 29869 28766 27792 26882 25324 24740 24675 24025 23831 23831 24025 24025 24740 25324 26038 26882 27792 28766 30973 32077 2E+07 203.3 12 1442 19294 -40706 0.00 47897 42952 41498 40140 37813 36941 35874 35874 35874 36941 37813 40140 41498 42952 46249 47897 2.9E+07 293.8 13 1414 20708 0.00 76124 73659 70885 68265 63797 61793 58711 58557 57016 57016 57016 58711 61793 63797 68265 70885 76124 4.8E+07 482.6 14 2401 1387 -37905 0.00 100384 90268 98145 96429 92558 90117 87287 84893 82933 82716 79886 79886 80539 82933 84893 87287 90117 93164 96429 100130 103830 107531 6.5E+07 652.6 15 2450 1360 0.00 98712 101044 103894 107262 99366 99366 101649 116714 96627 7.1E+07 5.63E+08 718.4 [5690] Gallons 16 2498 1334 24789 -35211 0.00 17 1308 26097 0.00 9 ” 21 10 2) a1 " " 21 12 "1 231 * Subsubtotal * * 2... (020) LOWER KALSKAG - PR 61344 1 ” 273 2 1 273 3 "1 273 4 ” 273 5 1 273 6 ” 273 7 ” 273 6 " 273 9 "1 21 10 ” 21 " a 21 12 " a * Subsubtotal * * 222+ (026) MARSHALL - PR 81347 1 1 270 2 ”n 270 3 "1 270 4 "1 270 5 ca) 270 6 "1 270 7 ” 270 8 "1 270 9 a” 273 10 1 273 ” 1 273 12 ” 273 * Subsubtotal * * ee C 1 2 3 4 1 173 5 "1 73 6 "1 173 7 "a 173 8 ” 73 9 "1 Ww 10 1 Ww ” n Ww 12 ” Ww * Subsubtotal * 01/29/91 01/29/91 01/29/91 01/29/91 12/15/88 12/15/88 12/15/88 12/15/88 12/15/88 12/15/88 12/15/88 12/15/88 01/29/91 01/29/91 01/29/91 01/29/91 12/15/88 12/15/88 12/15/88 12/15/88 12/15/88 12/15/88 12/15/88 12/15/88 01/29/91 01/29/91 01/29/91 01/29/91 12/15/88 12/15/88 12/15/88 12/15/88 12/15/88 12/15/88 12/15/88 12/15/68 01/29/91 01/29/91 01/29/91 01/29/91 TIFIED §©CUST # OF FISCAL FISCAL COMMNTY DATE POPUL RESID. PERIOD YEAR POPULTN CER’ Sesa SeSreseaesag SaSsrzSsssasa SIAZaaa s3zaay Fy a / ALASKA POWER AUTHORITY R58 POWER COST EQUALIZATION FAPCERI3 WONTHLY PCE STATISTICS REPORT FAPCEFOS “- UTILITY SUMMARY -- # OF # OF @ OF CURRENT TOTAL WONTHLY COMMER. COMMUN. OTHER FUEL FUEL TOTAL OPERATING KWH FACIL. GUST PRICE CONSUMED FUEL COST EXPENSE —GENERAT 2% 7 0 0.9581 54676 5235.43 0.00 62800 15 7 0 0.9581 4826 4613.99 0.00 50160 % 7 0 0.9581 4170 3986.81 0.00 48000 15 7 0 0.9581 3% 3531.72 0.00 = 41040 62111 59382.47 0.00 701600 3 5 0 0.9898 4322 4400.84 0.00 39480 3 5 0 0.98968 4765 4831.55 0.00 48860 3 5 © 1.0600 5649 6232.32 0.00 ©6290 3 5 0 — 1.0600 5979 6337.76 0.00 68220 ‘ 5 © 1.0600 491 6880.46 0.00 73020 4 5 0 1.0600 910 -964.60 0.00 = 82980 4 5 ° 1.0600 7008 7428.48 0.00 79740 4 5 0 1.0600 6069 6433.16 0.00 71760 4 5 0 1.0600 = 6370 6752.20 0.00 73740 4 5 0 1.0600 8889 94.22.36 0.00 66540 4 5 © — 1.0600 5455 5782.30 0.00 58800 4 5 0 1.2500 4671 5415.32 0.00 46380 64738 68952.09 0.00 772440 10 9 0 1.0400 3865 3631.28 0.00 44880 10 10 0 0.9635 4082 (3885.66 0.00 49200 12 10 0 0.9635 46% 4469.98 0.00 50160 12 10 0 0.9562 5980 5699.02 0.00 63200 12 10 0 0.9562 637% = 6074.55 0.00 ©6920 12 10 0 0.9562 567% 5407.44 0.00 71920 12 10 0 0.9562 6552 6264.19 0.00 76080 12 9 0 0.9562 5601 5337.85 0.00 65920 12 9 0 0.9562 5461520646 0.00 66080 12 10 0 0.9562 11106 10584.26 0.00 570460 12 10 0 0.9562 4765 4561.16 0.00 52720 12 10 0 0.9562 3811 3631.95 0.00 = 44000 67967 64711.76 0.00 711120 16 9 © 0.9007 M93 3160.26 0.00 7 9 0 0.9007 4155 3735.39 0.00 17 10 0 0.9007 4291 4037.70 0.00 18 9 0 0.9562 2311 2174.46 0.00 17 8 0 0.9562 4830 4544.89 0.00 17 8 0 0.9562 5246 4936.32 0.00 7 8 0 0.9562 5457 5134.88 0.00 17 7 0 0.9562 4331 4075.33 0.00 17 7 0 0.9562 5257 4946.67 0.00 18 7 0 0.9562 “4520-44 1.46 0.00 18 7 0 0.9562 4544 «4275.76 0.00 19 7 0 0.9562 953 «9365.46 0.00 53416 49925.66 0.00 (a) TOTAL KWH ELIG. RESIO. 12156 16465 180463 17932 18612 21926 20819 18991 16350 15684 13008 210870 19696 26148 22901 27337 23676 23527 21533 18878 194697 276625 16333 17401 17310 18441 20178 19825 18591 19239 16452 15669 15012 212976 (b) TOTAL KWH 3142 5214 6226 5810 5815 619% 5925 5520 62255 5597 8155 3% 7891 B36 7512 8138 5708 (c) TOTAL KWH ELIG. FACIL. 7035 6026 6554 5971 83990 2169 2898 4334 5121 3162 4576 4223 4358 617% 3365 5576 48642 3383 3679 4680 8300 13985 12668 146246 13150 13083, 9396 9098 6528 112376 3272 2542 5250 3069 4407 4487 5527 4319 4053 4203 2662 3254 47045 (a+ bec) TOTAL KWH ELIGIOLE 38117 30530 30642 31118 427854 14800 18559 23687 26301 23135 28497 27152 25673 26773 21053 20261 279989 26223 35041 33807 36330 43006 48050 42751 42130 36755, 449254 23202 280968 29655 28824 32476 34006 33788 30422 31430 28617 24189 239% 348681 Locat ion:Mekoryuk Date: April 23, 1992 Annual O&M cost: Cost Estimate Fuel heat value: Fuel cost 1811 $/year. 10000 $ 132000 Btu/gall. 0.91 $/gallon Fuel cost escal. 0.02 /year Power increase 0.02 /year Discount rate 0.04 /year GENERATOR DATA:FROM CUMMINS 2/90 DATA SHT LTA 10 @ 1800 RPM Heat rate at kw-load above: 0 Heat rate at kw-load above: 40 Heat rate at kw-load above: 50 Heat rate at kw-load above: 60 Heat rate at kw-load above: 70 Heat rate at kw-load above: 84 Heat rate at kw-load above: 100 Heat rate at kw-load above: 125 Heat rate at kw-load above: 167 Heat rate at kw-load above: 174 Heat rate at kw-load above: 200 GENERATION DATA: PCE FY91 Kwh/month: January 67916 February 56001 March 64869 April 60004 May 52944 June 44203 July 34000 August 47246 September 54171 October 58528 November 61061 December 66841 667784 WASTE HEAT UTILIZATION SIMULATION WORK SHEET. (Savings, C (10 year B/C ratio: - (20 year B/C ratio: - time, years [Pay back 3368 3368 3005 2745 2485 2329 2200 2078 2025 2012 2012 Btu/kwh Btu/kwh Btu/kwh Btu/kwh Btu/kwh Btu/kwh Btu/kwh Btu/kwh Btu/kwh Btu/kwh Btu/kwh WEATHER DATA: HDD/Month: BETHEL 1804 1565 1659 1146 775 372 326 381 591 1029 1440 1792 12880 PROGRAM RESULT year 0, gallons: SYSTEM LOSS DATA: Constant losses: Plant piping: 0 Btu/hr. * Subsurface piping: 20500 Btu/hr. ASSUME 1000 FT OF 2.5" ICM PIPE * Engine preheating: 0 Btu/hr. Total constant: 20500 Btu/hr. Variable losses: Surface piping: Plant heating: Radiator losses: 50 Btu/hr.xF 1167 Btu/hr.xF 50 Btu/hr.xF 3 fan Stmren Bey Mar 199 / * Parabolic estimate of heat rate Polar Coase lt report LV BUILDING DATA: Fuel use, gallons Seasonal Seasonal Efficiency School Build. Build. Build. Build. Build. Build. Build. Build. Build. WONAUARWN = 55000 0 0 Non- 3000 0 0 HEAT DEMAND VARIATION: Summer Winter 0.049 0.048 ° BERRRRE woorw a ooooocoocooococooocoooooo0oo0°o0°cno SSSPODDDDD ODD DD OD GOOC00 & N +049 +048 +046 +044 +043 +041 +040 +039 -038 -038 -037 -037 -037 -037 -037 -038 -039 -040 +041 ~043 ~044 +046 +048 +049 Power year factor Year no. Seasonal consumption, gls.: Non- seasonal consump. ,gls. Compound boiler efficiency: i Meee soso si COBNAUEWNSFODONOUAWN = MNNNY WN Ss Boiler 0.7 0 0 1 0 55000 3000 0.70 Building in use, 1=yes, 0=no ae oeo aaa April 0.038 0.036 0.034 0.034 0.033 0.034 0.038 0.042 0.042 0.047 0.048 0.047 0.045 0.047 0.048 0.048 0.049 0.046 0.043 0.038 0.038 0.041 0.044 0.040 30 1146 60004 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 POWER PRODUCTION VARIATION: January February March 0.038 0.038 0.038 0.036 0.036 0.036 0.034 0.034 0.034 0.034 0.034 0.034 0.033 0.033 0.033 0.034 0.034 0.034 0.038 0.038 0.038 0.042 0.042 0.042 0.042 0.042 0.042 0.047 0.047 0.047 0.048 0.048 0.048 0.047 0.047 0.047 0.045 0.045 0.045 0.047 0.047 0.047 0.048 0.048 0.048 0.048 0.048 0.048 0.049 0.049 0.049 0.046 0.046 0.046 0.043 0.043 0.043 0.038 0.038 0.038 0.038 0.038 0.038 0.041 0.041 0.041 0.044 0.044 0.044 0.040 0.040 0.040 Days: 31 28 31 HDD: 1804 1565 1659 kwh: 67916 56001 64869 Building use per month, Btu’s 7.3E+08 6.4E+08 ecoocoececce ecooocooecc0e 6.8E+08 4.8E+08 eoocc0eoco0o eooccoeoc0e May -040 -037 -035 -034 -034 -037 -037 -039 +043 -046 -039 -047 -048 -049 +048 -048 +044 -047 ~046 ~042 -040 -039 ~040 -041 SEODDDDDDDDOOD OCOD OOCOOCCOCOODO 31 52944 3.3E+08 ecoococoeeeoo 7.3E+08 6.4E+08 6.8E+08 4.8E+08 3.3E+08 Beeson ena dune +040 -037 -035 -034 -034 -037 -037 -039 +043 +046 -039 -047 -048 +049 +048 -039 SEODDDDDDDDDODDDOOOOCOO0OO eoooceoecce 1.7E+08 Season sna July +040 -037 -035 -034 -034 -037 -037 -039 +043 -046 -039 -047 -048 +049 -048 048 +044 -047 -046 ~042 -040 039 ~040 ~041 SEODDDDDDDDOCODCODDOOCOCCOOODO 31 326 34000 1.5E+08 0 0 0 0 0 0 0 0 0 08 1.5E+ Bae sasn anna August 0.040 0.037 0.035 0.034 0.034 0.037 0.037 0.039 0.043 0.046 0.039 0.047 0.048 0.049 BE RERKR WONANH eoocoo00eo ° a eS ze 31 & 47246 a + & eooooeoeee 1.7E+08 2.6€+08 4.3E+08 5.9E+08 7.3E+08 5.4E+ eee oa aaa See eoa ona September October 0.040 8 8 ecoocoeoe00Oo +040 -037 -035 ~034 -034 -037 -037 -039 043 +046 -039 -047 +048 +049 -048 +048 +044 -047 +046 +042 +040 -039 +040 SOSOSDSDSDDDOCOCOOCDC OOOO OCOCCOOCDO g 31 1029 58528 4.3E+08 eococoo0000e November 0.038 -036 -034 -034 -033 -034 -038 +042 -042 +047 +048 +047 +045 +047 -048 -048 -049 -046 043 -038 -038 +041 +044 -040 SEODDDDDDDDDOCOCOCOODOOOCOOOO 30 1440 61061 wu m + ° ao eoooo00000 ee eee ee eoooeoe0o0e 12 12 12 12 12 12 12 12 12 12880 667784 5.4E+09 0 0 0 0 0 0 0 0 0 09 Oper .HD 1288 1288 1288 1288 1288 1288 1288 1288 1288 1288 Nee e aon SCOMBNAUEWNSZODMNAUEWNH= NNN SUNS Heat available per hour by month 102150 91261 80373 80373 74929 80373 102150 109572 109572 121801 126621 121801 124880 121801 126621 126621 131441 116982 114675 102150 102150 104470 119777 99367 87047 77107 84847 84847 79357 84847 87047 93823 93823 117114 121772 117114 107797 117114 121772 121772 126430 112456 98481 87047 87047 101957 103139 96987 98794 88394 77994 77994, 90749 77994, 98794 105884 105884 130252 122168 130252 120505 130252 122168 122168 126772 125378 110758 98794 98794 101010 115631 109194 109473 99533 107273 107273 101783 107273 109473 116250 116250 139541 144200 139541 130225 139541 144200 144200 148858 134883 120908 109473 109473 124384 125566 119414 80349241 67500851 80183963 88469580 Heat demand by hour by month 1171004 1133076 1090408 1050111 1014554 981367 950552 924477 903143 900772 877068 869956 869956 877068 877068 903143 924477 950552 981367 1014554 1050111 1090408 1130706 1171004 7.3E+08 1130107 1093505 1052327 1013436 979121 947094 917354 892190 871601 869313 846437 839574 839574 846437 846437 871601 892190 917354 947094 979121 1013436 1052327 1091217 1130107 6.4E+08 1079841 1044866 1005520 968359 935571 904968 876551 852506 832833 830647 808788 802230 802230 808788 808788 832833 852506 876551 904968 935571 968359 1005520 1042680 1079841 6.8E+08 782556 757210 728696 701766 678004 655827 635233 617808 603551 601966 586125 581373 581373 586125 586125 603551 617808 635233 655827 678004 701766 728696 755626 782556 4.8E+08 124849 110785 116950 111818 111818 110785 110785 120161 119820 132552 120161 136796 141040 145284 141040 141040 124064 136796 132552 115575 124849 120161 124849 111331 92561693 524061 507088 487992 469958 454045 439193 425402 413733 404185 403124 392515 389333 389333 392515 392515 404185 413733 425402 439193 454045 469958 487992 506027 524061 3.3E+08 130396 117113 108258 103830 103830 117113 117113 125968 127206 139340 125968 143384 129040 132702 129040 129040 131250 143384 139340 123161 130396 125968 130396 119117 90670596 279714 270655 260463 250837 242343 234416 227055 220827 215731 215165 209502 207804 207804 209502 209502 215731 220827 227055 234416 242343 250837 260463 270088 279714 1.7E+08 103433 92352 84964 81270 81270 92352 92352 99740 114515 107283 99740 110579 113875 117171 113875 113875 118209 110579 107283 110821 103433 99740 103433 107127 76857374 241770 233940 225130 216810 209469 202617 196255 190871 186467 185977 181083 179615 179615 181083 181083 186467 190871 196255 202617 209469 216810 225130 233450 241770 1.5E+08 120770 122881 113722 109142 109142 122881 122881 132041 133321 127644 132041 131431 135219 139006 135219 135219 137505 131431 127644 129138 120770 132041 120770 124954 94451191 276349 267399 257329 247819 239428 231597 224324 218171 213136 212577 206982 205304 205304 206982 206982 213136 218171 224324 231597 239428 247819 257329 266839 276349 1.7E+08 123527 127436 117523 112566 112566 127436 127436 119040 136988 150450 119040 141697 145903 150108 145903 145903 141475 141697 150450 132501 123527 119040 123527 128014 114611 118698 108333 103151 103151 118698 118698 109919 128686 129213 109919 133610 138007 142404 138007 138007 133378 133610 129213 123994 114611 109919 114611 119303 94912537 90884336 421991 408323 392947 378425 365612 353653 342547 333151 325463 324609 316066 313504 313504 316066 316066 325463 333151 342547 353653 365612 378425 392947 407469 421991 2.6E+08 683754 661608 636694 613164 592402 573024 555031 539805 527348 525964 512123 507971 507971 512123 512123 527348 539805 555031 573024 592402 613164 636694 660224 683754 4.3E+08 100384 90268 98145 98145 92558 98145 100384 107279 107279 130981 135722 130981 121501 130981 135722 135722 140462 126241 112020 100384 100384 115557 116760 110499 82095098 973558 942026 906552 873049 843488 815897 790277 768599 750862 748891 729183 723271 723271 729183 729183 750862 768599 790277 815897 843488 873049 906552 940055 973558 5.9E+08 99366 88649 77933 77933 72575 77933 99366 106671 106671 118706 123450 118706 121736 118706 123450 123450 128193 126757 111692 99366 99366 101649 116714 96627 78605625 1.0E+09 1163459 1125776 1083383 1043345 1008017 975045 944427 918520 897324 894969 871417 864351 864351 871417 871417 897324 918520 944427 975045 1008017 1043345 1083383 1123421 1163459 7.3E+08 5.4E+09 Data table, use DATA-2 command with default values as shown: Year 0 fuel saving, gals. 11012.36 Fuelsave: Fuel - $-saved: Discntd.: 0&M/year discntd.: Accuml td: Balance : PB-years: “1 Fuelsave: Fuel- $-saved: Discntd.: O&M/year discntd.: Accumltd: =~ Balance : -1 PB-years: Year: 1 2000 1856 1785 1811 -26 0026 0.00 18 2000 2599 1283 1811 5218 5218 0.00 2 2000 1894 1751 1811 - 10086 0.00 19 2000 2651 1258 1811 -5770 -15770 0.00 3 2000 1931 1717 1811 -180 -10180 0.00 20 2000 2704 1234 1811 -6347 -16347 0.00 4 2000 1970 1684 1811 -307 -10307 0.00 Heat delivered by hour by month 102150 91261 80373 80373 74929 80373 102150 109572 109572 121801 126621 121801 124880 121801 126621 126621 131441 116982 114675 102150 102150 104470 119777 99367 80349241 869.6 2000 2009 1652 1811 -467 -10467 0.00 87047 77107 84847 84847 79357 84847 87047 93823 93823 117114 121772 117114 107797 117114 121772 121772 126430 112456 98481 87047 87047 101957 103139 96987 67500851 730.5 2000 2050 1620 1811 -658 - 10658 0.00 98794 88394 77994 77994 90749 77994 98794 105884 105884 130252 122168 130252 120505 130252 122168 122168 126772 125378 110758 98794 98794 101010 115631 109194 80183963 867.8 2000 2091 1589 1811 -880 - 10880 0.00 109473 99533 107273 107273 101783 107273 109473 116250 116250 139541 144200 139541 130225 139541 144200 144200 148858 134883 120908 109473 109473 124384 125566 119414 88469580 957.5 2000 2132 1558 1811 -1133 -11133 0.00 124849 110785 116950 111818 111818 110785 110785 120161 119820 132552 120161 136796 141040 145284 141040 141040 124064 136796 132552 115575 124849 120161 124849 111331 92561693 1001.7 2000 2175 1528 1811 -1416 -11416 0.00 130396 117113 108258 103830 103830 117113 117113 125968 127206 139340 125968 143384 129040 132702 129040 129040 131250 143384 139340 123161 130396 125968 130396 119117 90670596 981.3 10 2000 2219 1499 1811 -1728 -11728 0.00 103433 92352 84964 81270 81270 92352 92352 99740 114515 107283 99740 110579 113875 117171 113875 113875 118209 110579 107283 110821 103433 99740 103433 107127 76857374 831.8 1 2000 2263 1470 1811 -2069 12069 0.00 120770 122881 113722 109142 109142 122881 122881 132041 133321 127644 132041 131431 135219 139006 135219 135219 137505 131431 127644 129138 120770 132041 120770 124954 94451191 1022.2 12 2000 2308 1442 1811 ~2438 12438 0.00 123527 127436 117523 112566 112566 127436 127436 119040 136988 150450 119040 141697 145903 150108 145903 145903 141475 141697 150450 132501 123527 119040 123527 128014 94912537 1027.2 13 2000 2354 1414 1811 2835 - 12835 0.00 114611 118698 108333 103151 103151 118698 118698 109919 128686 129213 109919 133610 138007 142404 138007 138007 133378 133610 129213 123994 114611 109919 114611 119303 90884336 983.6 14 2000 2401 1387 1811 -3259 -13259 0.00 100384 99366 90268 88649 98145 77933 98145 77933 92558 72575 98145 77933 100384 99366 107279 = 106671 107279 = 106671 130981 118706 135722 123450 130981 118706 121501 121736 130981 118706 135722 123450 135722 123450 140462 128193 126241 126757 112020 = 111692 100384 99366 100384 99366 115557 = 101649 116760 116714 110499 96627 82095098 78605625 888.5 850.7 15 16 2000 2000 2450 2498 1360 1334 1811 1811 -3710 -4187 -13710 = -14187 0.00 0.00 1.0E+09 11012.4 17 2000 2548 1308 1811 -4690 - 14690 0.00 1 200 259 128 *81 21 +221 0.0