Control Pollutant Annual Cost Annual Reductions (TPY)* Cost Effectiveness

FF alone Cd $1,169,053 0.00188 $622,979,325

FF alone PM (filt) $1,169,053 5.59 $209,247

FF alone Cd + PM $1,169,053 5.58884 $209,176

ACI/FF PCDD/PCDF $1,324,032 2.89E-05 $22,941,815

ACI/FF PCDD/PCDF + Cd + PM $1,324,032 5.59 $236,905

Afterburner CO $159,182 6.52 $24,400

*From BTF_EmissionReductions file

For SRIs, three pollutants that have less stringent limits are controlled by the same control device. PM and Cd are 

controlled by FF, and PCDD/PCDF is controlled by ACI, which would also require a FF to capture the spent sorbent. We 

presented cost effectiveness in a variety of manners to illustrate differences in C/E numbers. 

For CO, cost effectiveness respresents the cost to further reduce emissions to 17 ppmvd (the current CO limit for the 

incinerator subcategory). This incorporates the incremental cost to install and operate more robust afterburners, where 

already being installed to meet the MACT floor, as well as costs of new afterburners for units not already installing them to 

meet the MACT floor.
Units

$/ton

$/ton

$/ton

$/lb

$/ton

$/ton

PM and Cd are 

he spent sorbent. We 

nt CO limit for the 

afterburners, where 

ready installing them to 
Secondary Impacts of Small Remote Secondary Emissions from Small Remote

FF ACI Total CO2 CO

elec (Mw) 158 158 209,997

water (gal/yr) 0

ACI (lb/yr) 20,642 20,642

Dust (tpy) 6 10 16

Natural Gas (Mmscf/yr) 0 0 0

lbs/yr 209,997 0

tons/yr 105.0 0.0

Emission Factors

Electrcitya

Pollutant (lb/Mw-hr) (lb/106

 scf) lb/ft3 ton/ft3

CO2 1,329 120,000 0.12 0.00006

CO - 84 0.000084 0.000000042

NOx 1.9366 100 0.0001 0.00000005

SO2 5.2589 - - -

a. National emission factors from Egrid for EGUs

b. Natural gas emission factors from AP 42

Lowest Cost Option

Secondary Impacts of Small Remote Secondary Emissions from Small Remote

FF ACI Total CO2 CO

elec (Mw) 95 95 126,692

water (gal/yr) 0

ACI (lb/yr) 12,519 12,519

Dust (tpy) 4 6 10

Natural Gas (Mmscf/yr) 0 0.00 0

lbs/yr 126,692 0

tons/yr 63.3 0.00

Natural Gasb
ssions from Small Remote

SO2 NOx

831 306

0

831 306

0.42 0.15

ssions from Small Remote

SO2 NOx

501 185

0

501 185

0.251 0.092
Summary of MACT Compliance Costs for Small, Remote Units

Landfill Option 

Total Cost: 

Scenario 2B

Lowest Cost 

Option

Total Capital 

Investment

($)

Total Annual 

Cost 

($/yr)

Total Capital 

Investment

($)

Total Annual 

Cost 

($/yr)

Total Capital Investment

($)

Total Annual Cost 

($/yr)

Total Capital 

Investment

($)

Total Annual Cost 

($/yr) TAC 

($/yr)

TAC 

($/yr)

AKAlyeskaPumpStation5 35-IN-1 No Equipment afterburner retrofit, ACI, fabric filter $0 $0 $0 $0 $0 $0 $0 $6,509 $1,220,258 $0

AKBelugaRiver P&S Yard Incinerator No Equipment afterburner retrofit, ACI, fabric filter $0 $0 $0 $0 $0 $0 $0 $2,781 $513,375 $0

AKBPExplorationNorthstar Incinerator afterburner retrofit, ACI, fabric filter $0 $0 $0 $0 $0 $0 $0 $40,338 $7,619,414 $0

AKChugachElectricBeluga EU No. 9 No Equipment afterburner retrofit, ACI, fabric filter $0 $0 $0 $0 $0 $0 $0 $31,024 $5,850,304 $0

AKCoeur Incinerator No Equipment fabric filter, ACI $0 $0 $0 $0 $0 $0 $0 $35,997 $6,804,920 $0

AKConocoPhillipsAlpine Incinerator No. 1 afterburner retrofit, ACI, fabric filter $0 $0 $0 $0 $0 $0 $0 $40,338 $7,619,414 $0

AKConocoPhillipsAlpine Incinerator No. 2 afterburner retrofit, ACI, fabric filter $0 $0 $0 $0 $0 $0 $0 $40,338 $7,619,414 $0

AKCookInletPipeline-DriftRiver Drift River Terminal 

Incinerator No Equipment afterburner retrofit $748,705 $144,036 $25,500 $11,000 $774,205 $155,036 $0 $6,479 $1,207,836 $6,479

AKDonlinGold Incinerator afterburner retrofit, ACI, fabric filter $0 $0 $0 $0 $0 $0 $0 $40,338 $7,619,414 $0

AKEniNikaitchuq-OffShore Incinerator afterburner retrofit, ACI, fabric filter $0 $0 $0 $0 $0 $0 $0 $40,338 $7,619,414 $0

AKEniNikaitchuq-Operations Incinerator afterburner retrofit, ACI, fabric filter $0 $0 $0 $0 $0 $0 $0 $40,338 $7,619,414 $0

AKHeclaGreensCreekJuneau Consumat Incinerator No Equipment afterburner retrofit $771,728 $203,873 $25,500 $14,800 $797,228 $218,673 $0 $14,754 $2,736,965 $14,754

AKHilcorpNNA Incinerator afterburner retrofit, ACI, fabric filter $0 $0 $0 $0 $0 $0 $0 $40,338 $7,619,414 $0

AKHilcorpSwansonRiver Incinerator afterburner retrofit, ACI, fabric filter $0 $0 $0 $0 $0 $0 $0 $40,338 $7,619,414 $0

AKIcicleSeafood EU #7 No Equipment afterburner retrofit, ACI, fabric filter $0 $0 $0 $0 $0 $0 $0 $20,908 $3,928,506 $0

AKKuparukCentral Production H-250 (EU 35) No Equipment none $858,981 $268,284 $25,500 $18,700 $884,481 $286,984 $87,253 $391,821 $71,282,189 $286,984

AKKuparukCentral Production H-347 (EU 36) No Equipment none $858,981 $278,594 $25,500 $19,500 $884,481 $298,094 $87,253 $298,343 $53,517,897 $298,094

AKMysteryCreekNixonFork Incinerator afterburner retrofit, ACI, fabric filter $0 $0 $0 $0 $0 $0 $0 $40,338 $7,619,414 $0

AKPioneerNR I-5 incinerator No Equipment none $771,728 $203,561 $25,500 $15,000 $797,228 $218,561 $0 $25,918 $4,857,918 $25,918

AKSavantBadami Incinerator afterburner retrofit, ACI, fabric filter $0 $0 $0 $0 $0 $0 $0 $40,338 $7,619,414 $0

AKSumitomoPogo Incinerator No. 1 afterburner retrofit, ACI, fabric filter $0 $0 $0 $0 $0 $0 $0 $40,338 $7,619,414 $0

AKSumitomoPogo Incinerator No. 2 afterburner retrofit, ACI, fabric filter $0 $0 $0 $0 $0 $0 $0 $40,338 $7,619,414 $0

AKTeckComincoAlaskaIncRedDogMine MI-2 No Equipment ACI, fabric filter $0 $0 $0 $0 $0 $0 $0 $129,589 $24,559,294 $0

AKTeckComincoAlaskaIncRedDogMine MI-3 No Equipment ACI, fabric filter $0 $0 $0 $0 $0 $0 $0 $22,683 $4,284,511 $0

AKTeckDMTS Port No. 1 afterburner retrofit, ACI, fabric filter $0 $0 $0 $0 $0 $0 $0 $40,338 $7,619,414 $0

AKUOCCTradingBay R-H-0800 No Equipment afterburner retrofit $766,556 $136,484 $25,500 $10,200 $792,056 $146,684 $0 $2,278 $418,929 $2,278

AKWestMacArthurRiver I-2 afterburner retrofit, ACI, fabric filter $0 $0 $0 $0 $0 $0 $0 $2,030 $372,098 $0

AKXTOEnergy INCINERATOR No Equipment ACI, fabric filter $0 $0 $0 $0 $0 $0 $0 $2,466 $453,059 $0

$4,776,679 $1,234,832 $153,000 $89,200 $4,929,679 $1,324,032 $174,507 $1,517,966 $281,060,447 $634,507

Total MACT Floor Control, Monitoring, 

Reporting, and Recordkeeping Costs: 

Scenario 2A

Control Costs Total MACT Floor Control, Monitoring, 

Reporting, and Recordkeeping Costs: 

Scenario 1

Monitoring, Reporting, and 

Recordkeeping Costs

FacilityID UnitID Existing Control 

Device

Consolidated MACT Controls

1 of 1
Table 2D. Small, Remote Units: Costs to Meet MACT Floor (1 of 5)

ACI Dust Dust Elec

TCI

($)

TCI

($/dscfm)

TAC

($/yr)

TAC

($/yr/dscfm) lb/yr ton/yr

TCI

($)

TCI

($/dscfm)

TAC

($/yr)

TAC

($/yr/dscfm) tpy Mw

TCI

($)

AKAlyeskaPumpStation5 35-IN-1 No Equipment afterburner retrofit, ACI, fabric 

filter

$4,680 $6.53 $3,491 $4.87 193.73 0.10 $767,048 $1,070.13 $136,428 $190.33 0.13 3.4 $87,253

AKBelugaRiver P&S Yard Incinerator No Equipment afterburner retrofit, ACI, fabric 

filter

$4,680 $6.53 $3,293 $4.59 165.55 0.08 $767,048 $1,070.13 $135,357 $188.84 0.11 2.9 $87,253

AKBPExplorationNorthstar Incinerator afterburner retrofit, ACI, fabric 

filter

$4,680 $6.53 $8,632 $12.04 923.36 0.46 $767,048 $1,070.13 $164,159 $229.02 0.63 16.4 $99,129

AKChugachElectricBeluga EU No. 9 No Equipment afterburner retrofit, ACI, fabric 

filter

$5,622 $5.78 $11,861 $12.19 2,928.48 1.46 $794,179 $816.25 $170,285 $175.02 0.51 20.0 $87,253

AKCoeur Incinerator No Equipment fabric filter, ACI $4,680 $6.53 $6,905 $9.63 821.35 0.41 $767,048 $1,070.13 $153,489 $214.14 0.20 11.4

AKConocoPhillipsAlpine Incinerator No. 1 afterburner retrofit, ACI, fabric 

filter

$4,680 $6.53 $8,632 $12.04 923.36 0.46 $767,048 $1,070.13 $164,159 $229.02 0.63 16.4 $87,253

AKConocoPhillipsAlpine Incinerator No. 2 afterburner retrofit, ACI, fabric 

filter

$4,680 $6.53 $8,632 $12.04 923.36 0.46 $767,048 $1,070.13 $164,159 $229.02 0.63 16.4 $87,253

AKCookInletPipeline-DriftRiver Drift River Terminal 

Incinerator

No Equipment afterburner retrofit $87,253

AKDonlinGold Incinerator afterburner retrofit, ACI, fabric 

filter

$4,680 $6.53 $8,632 $12.04 923.36 0.46 $767,048 $1,070.13 $164,159 $229.02 0.63 16.4 $87,253

AKEniNikaitchuq-OffShore Incinerator afterburner retrofit, ACI, fabric 

filter

$4,680 $6.53 $8,632 $12.04 923.36 0.46 $767,048 $1,070.13 $164,159 $229.02 0.63 16.4 $87,253

AKEniNikaitchuq-Operations Incinerator afterburner retrofit, ACI, fabric 

filter

$4,680 $6.53 $8,632 $12.04 923.36 0.46 $767,048 $1,070.13 $164,159 $229.02 0.63 16.4 $87,253

AKHeclaGreensCreekJuneau Consumat Incinerator No Equipment afterburner retrofit $87,253

AKHilcorpNNA Incinerator afterburner retrofit, ACI, fabric 

filter

$4,680 $6.53 $8,632 $12.04 923.36 0.46 $767,048 $1,070.13 $164,159 $229.02 0.63 16.4 $85,072

AKHilcorpSwansonRiver Incinerator afterburner retrofit, ACI, fabric 

filter

$4,680 $6.53 $8,633 $12.04 923.36 0.46 $767,048 $1,070.13 $164,159 $229.02 0.63 16.4 $87,253

AKIcicleSeafood EU #7 No Equipment afterburner retrofit, ACI, fabric 

filter

$4,680 $6.53 $8,704 $12.14 933.42 0.47 $767,048 $1,070.13 $164,541 $229.56 0.63 16.5 $87,253

AKKuparukCentral Production H-250 (EU 35) No Equipment none

AKKuparukCentral Production H-347 (EU 36) No Equipment none

AKMysteryCreekNixonFork Incinerator afterburner retrofit, ACI, fabric 

filter

$4,680 $6.53 $8,633 $12.04 923.36 0.46 $767,048 $1,070.13 $164,159 $229.02 0.63 16.4 $87,253

AKPioneerNR I-5 incinerator No Equipment none

AKSavantBadami Incinerator afterburner retrofit, ACI, fabric 

filter

$4,680 $6.53 $8,633 $12.04 923.36 0.46 $767,048 $1,070.13 $164,159 $229.02 0.63 16.4 $87,253

AKSumitomoPogo Incinerator No. 1 afterburner retrofit, ACI, fabric 

filter

$4,680 $6.53 $8,633 $12.04 923.36 0.46 $767,048 $1,070.13 $164,159 $229.02 0.63 16.4 $87,253

AKSumitomoPogo Incinerator No. 2 afterburner retrofit, ACI, fabric 

filter

$4,680 $6.53 $8,633 $12.04 923.36 0.46 $767,048 $1,070.13 $164,159 $229.02 0.63 16.4 $87,253

AKTeckComincoAlaskaIncRedDogMine MI-2 No Equipment ACI, fabric filter $4,680 $6.53 $12,644 $17.64 2,328.51 1.16 $767,048 $1,070.13 $177,931 $248.24 0.96 22.8

AKTeckComincoAlaskaIncRedDogMine MI-3 No Equipment ACI, fabric filter $4,680 $6.53 $5,440 $7.59 733.64 0.37 $767,048 $1,070.13 $144,461 $201.54 0.30 7.2

AKTeckDMTS Port No. 1 afterburner retrofit, ACI, fabric 

filter

$4,680 $6.53 $8,633 $12.04 923.36 0.46 $767,048 $1,070.13 $164,159 $229.02 0.63 16.4 $87,253

AKUOCCTradingBay R-H-0800 No Equipment afterburner retrofit $87,253

AKWestMacArthurRiver I-2 afterburner retrofit, ACI, fabric 

filter

$4,680 $6.53 $3,033 $4.23 128.57 0.06 $767,048 $1,070.13 $133,951 $186.88 0.09 2.3 $87,253

AKXTOEnergy INCINERATOR No Equipment ACI, fabric filter $4,680 $6.53 $3,439 $4.80 227.54 0.11 $767,048 $1,070.13 $135,758 $189.40 0.12 3.1

20,464.48 10.23 11.22 302.1

Add Fabric Filter Add Afterburner Retrofit

FacilityID UnitID Control Device Consolidated MACT Controls

Add ACI
Table 2D. Small, Remote Units: Costs to Meet MACT Floor (2 of 5)

AKAlyeskaPumpStation5 35-IN-1 No Equipment afterburner retrofit, ACI, fabric 

filter

AKBelugaRiver P&S Yard Incinerator No Equipment afterburner retrofit, ACI, fabric 

filter

AKBPExplorationNorthstar Incinerator afterburner retrofit, ACI, fabric 

filter

AKChugachElectricBeluga EU No. 9 No Equipment afterburner retrofit, ACI, fabric 

filter

AKCoeur Incinerator No Equipment fabric filter, ACI

AKConocoPhillipsAlpine Incinerator No. 1 afterburner retrofit, ACI, fabric 

filter

AKConocoPhillipsAlpine Incinerator No. 2 afterburner retrofit, ACI, fabric 

filter

AKCookInletPipeline-DriftRiver Drift River Terminal 

Incinerator

No Equipment afterburner retrofit

AKDonlinGold Incinerator afterburner retrofit, ACI, fabric 

filter

AKEniNikaitchuq-OffShore Incinerator afterburner retrofit, ACI, fabric 

filter

AKEniNikaitchuq-Operations Incinerator afterburner retrofit, ACI, fabric 

filter

AKHeclaGreensCreekJuneau Consumat Incinerator No Equipment afterburner retrofit

AKHilcorpNNA Incinerator afterburner retrofit, ACI, fabric 

filter

AKHilcorpSwansonRiver Incinerator afterburner retrofit, ACI, fabric 

filter

AKIcicleSeafood EU #7 No Equipment afterburner retrofit, ACI, fabric 

filter

AKKuparukCentral Production H-250 (EU 35) No Equipment none

AKKuparukCentral Production H-347 (EU 36) No Equipment none

AKMysteryCreekNixonFork Incinerator afterburner retrofit, ACI, fabric 

filter

AKPioneerNR I-5 incinerator No Equipment none

AKSavantBadami Incinerator afterburner retrofit, ACI, fabric 

filter

AKSumitomoPogo Incinerator No. 1 afterburner retrofit, ACI, fabric 

filter

AKSumitomoPogo Incinerator No. 2 afterburner retrofit, ACI, fabric 

filter

AKTeckComincoAlaskaIncRedDogMine MI-2 No Equipment ACI, fabric filter

AKTeckComincoAlaskaIncRedDogMine MI-3 No Equipment ACI, fabric filter

AKTeckDMTS Port No. 1 afterburner retrofit, ACI, fabric 

filter

AKUOCCTradingBay R-H-0800 No Equipment afterburner retrofit

AKWestMacArthurRiver I-2 afterburner retrofit, ACI, fabric 

filter

AKXTOEnergy INCINERATOR No Equipment ACI, fabric filter

FacilityID UnitID Control Device Consolidated MACT Controls

TCI

($/dscfm)

TAC

($/yr)

TAC

($/yr/dscfm)

$121.73 $16,188 $22.58

$121.73 $18,006 $25.12

$101.88 $20,964 $21.55

$121.73 $17,705 $24.70

$121.73 $16,676 $23.27

$121.73 $20,219 $28.21

$121.73 $24,207 $33.77

$121.73 $24,616 $34.34

$121.73 $20,241 $28.24

$121.73 $19,951 $27.83

$121.73 $16,973 $23.68

$127.03 $15,497 $23.14

$121.73 $16,017 $22.35

$121.73 $16,017 $22.35

$121.73 $16,017 $22.35

$121.73 $16,017 $22.35

$121.73 $16,017 $22.35

$121.73 $16,017 $22.35

$121.73 $16,017 $22.35

$121.73 $16,017 $22.35

$121.73 $16,017 $22.35

Add Afterburner Retrofit
Table 2D. Small, Remote Units: Costs to Meet MACT Floor (3 of 5)

AKAlyeskaPumpStation5 35-IN-1 No Equipment afterburner retrofit, ACI, fabric 

filter

AKBelugaRiver P&S Yard Incinerator No Equipment afterburner retrofit, ACI, fabric 

filter

AKBPExplorationNorthstar Incinerator afterburner retrofit, ACI, fabric 

filter

AKChugachElectricBeluga EU No. 9 No Equipment afterburner retrofit, ACI, fabric 

filter

AKCoeur Incinerator No Equipment fabric filter, ACI

AKConocoPhillipsAlpine Incinerator No. 1 afterburner retrofit, ACI, fabric 

filter

AKConocoPhillipsAlpine Incinerator No. 2 afterburner retrofit, ACI, fabric 

filter

AKCookInletPipeline-DriftRiver Drift River Terminal 

Incinerator

No Equipment afterburner retrofit

AKDonlinGold Incinerator afterburner retrofit, ACI, fabric 

filter

AKEniNikaitchuq-OffShore Incinerator afterburner retrofit, ACI, fabric 

filter

AKEniNikaitchuq-Operations Incinerator afterburner retrofit, ACI, fabric 

filter

AKHeclaGreensCreekJuneau Consumat Incinerator No Equipment afterburner retrofit

AKHilcorpNNA Incinerator afterburner retrofit, ACI, fabric 

filter

AKHilcorpSwansonRiver Incinerator afterburner retrofit, ACI, fabric 

filter

AKIcicleSeafood EU #7 No Equipment afterburner retrofit, ACI, fabric 

filter

AKKuparukCentral Production H-250 (EU 35) No Equipment none

AKKuparukCentral Production H-347 (EU 36) No Equipment none

AKMysteryCreekNixonFork Incinerator afterburner retrofit, ACI, fabric 

filter

AKPioneerNR I-5 incinerator No Equipment none

AKSavantBadami Incinerator afterburner retrofit, ACI, fabric 

filter

AKSumitomoPogo Incinerator No. 1 afterburner retrofit, ACI, fabric 

filter

AKSumitomoPogo Incinerator No. 2 afterburner retrofit, ACI, fabric 

filter

AKTeckComincoAlaskaIncRedDogMine MI-2 No Equipment ACI, fabric filter

AKTeckComincoAlaskaIncRedDogMine MI-3 No Equipment ACI, fabric filter

AKTeckDMTS Port No. 1 afterburner retrofit, ACI, fabric 

filter

AKUOCCTradingBay R-H-0800 No Equipment afterburner retrofit

AKWestMacArthurRiver I-2 afterburner retrofit, ACI, fabric 

filter

AKXTOEnergy INCINERATOR No Equipment ACI, fabric filter

FacilityID UnitID Control Device Consolidated MACT Controls

Annual 

Stack Test

ACI 

Monitoring 

Costs

Annual Control 

Device 

Inspection

TCI

($)

TCI

($/dscfm)

TAC

($/yr)

TAC

($/yr/dscfm)

TCI

($)

TAC

($/yr)

TAC

($/yr)

TCI

($)

TAC

($/yr)

TAC

($/yr)

TAC

($/yr)

$858,981 $1,198 $156,107 $218 $55,000 $6,039 $55,000 $25,500 $9,700 $600 $1,000

$858,981 $1,198 $156,656 $219 $55,000 $6,039 $55,000 $25,500 $9,700 $500 $1,000

$870,857 $1,179 $193,755 $263 $55,000 $6,039 $55,000 $25,500 $9,700 $3,000 $1,000

$887,055 $944 $199,851 $212 $55,000 $6,039 $55,000 $25,500 $9,700 $3,000 $1,000

$771,728 $1,077 $160,394 $224 $55,000 $6,039 $55,000 $25,500 $9,700 $2,100 $1,000

$858,981 $1,198 $189,467 $264 $55,000 $6,039 $55,000 $25,500 $9,700 $3,000 $1,000

$858,981 $1,198 $193,010 $269 $55,000 $6,039 $55,000 $25,500 $9,700 $3,000 $1,000

$87,253 $122 $24,207 $34 $55,000 $6,039 $55,000 $1,000

$858,981 $1,198 $197,407 $275 $55,000 $6,039 $55,000 $25,500 $9,700 $3,000 $1,000

$858,981 $1,198 $193,032 $269 $55,000 $6,039 $55,000 $25,500 $9,700 $3,000 $1,000

$858,981 $1,198 $192,742 $269 $55,000 $6,039 $55,000 $25,500 $9,700 $3,000 $1,000

$87,253 $122 $16,973 $24 $55,000 $6,039 $55,000 $1,000

$856,800 $1,204 $188,288 $264 $55,000 $6,039 $55,000 $25,500 $9,700 $3,000 $1,000

$858,981 $1,198 $188,808 $263 $55,000 $6,039 $55,000 $25,500 $9,700 $3,200 $1,000

$858,981 $1,198 $189,262 $264 $55,000 $6,039 $55,000 $25,500 $9,700 $3,200 $1,000

$0 $0 $0 $0 $55,000 $6,039 $55,000 $1,000

$0 $0 $0 $0 $55,000 $6,039 $55,000 $1,000

$858,981 $1,198 $188,808 $263 $55,000 $6,039 $55,000 $25,500 $9,700 $3,200 $1,000

$0 $0 $0 $0 $55,000 $6,039 $55,000 $1,000

$858,981 $1,198 $188,808 $263 $55,000 $6,039 $55,000 $25,500 $9,700 $3,200 $1,000

$858,981 $1,198 $188,808 $263 $55,000 $6,039 $55,000 $25,500 $9,700 $3,200 $1,000

$858,981 $1,198 $188,808 $263 $55,000 $6,039 $55,000 $25,500 $9,700 $3,200 $1,000

$771,728 $1,077 $190,575 $266 $55,000 $6,039 $55,000 $25,500 $9,700 $4,500 $1,000

$771,728 $1,077 $149,901 $209 $55,000 $6,039 $55,000 $25,500 $9,700 $1,400 $1,000

$858,981 $1,198 $188,808 $263 $55,000 $6,039 $55,000 $25,500 $9,700 $3,200 $1,000

$87,253 $122 $16,017 $22 $55,000 $6,039 $55,000 $1,000

$858,981 $1,198 $153,000 $213 $55,000 $6,039 $55,000 $25,500 $9,700 $500 $1,000

$771,728 $1,077 $139,198 $194 $55,000 $6,039 $55,000 $25,500 $9,700 $600 $1,000

Controls Subtotals Initial Stack Test

Bag Leak Detection 

System
Table 2D. Small, Remote Units: Costs to Meet MACT Floor (4 of 5)

AKAlyeskaPumpStation5 35-IN-1 No Equipment afterburner retrofit, ACI, fabric 

filter

AKBelugaRiver P&S Yard Incinerator No Equipment afterburner retrofit, ACI, fabric 

filter

AKBPExplorationNorthstar Incinerator afterburner retrofit, ACI, fabric 

filter

AKChugachElectricBeluga EU No. 9 No Equipment afterburner retrofit, ACI, fabric 

filter

AKCoeur Incinerator No Equipment fabric filter, ACI

AKConocoPhillipsAlpine Incinerator No. 1 afterburner retrofit, ACI, fabric 

filter

AKConocoPhillipsAlpine Incinerator No. 2 afterburner retrofit, ACI, fabric 

filter

AKCookInletPipeline-DriftRiver Drift River Terminal 

Incinerator

No Equipment afterburner retrofit

AKDonlinGold Incinerator afterburner retrofit, ACI, fabric 

filter

AKEniNikaitchuq-OffShore Incinerator afterburner retrofit, ACI, fabric 

filter

AKEniNikaitchuq-Operations Incinerator afterburner retrofit, ACI, fabric 

filter

AKHeclaGreensCreekJuneau Consumat Incinerator No Equipment afterburner retrofit

AKHilcorpNNA Incinerator afterburner retrofit, ACI, fabric 

filter

AKHilcorpSwansonRiver Incinerator afterburner retrofit, ACI, fabric 

filter

AKIcicleSeafood EU #7 No Equipment afterburner retrofit, ACI, fabric 

filter

AKKuparukCentral Production H-250 (EU 35) No Equipment none

AKKuparukCentral Production H-347 (EU 36) No Equipment none

AKMysteryCreekNixonFork Incinerator afterburner retrofit, ACI, fabric 

filter

AKPioneerNR I-5 incinerator No Equipment none

AKSavantBadami Incinerator afterburner retrofit, ACI, fabric 

filter

AKSumitomoPogo Incinerator No. 1 afterburner retrofit, ACI, fabric 

filter

AKSumitomoPogo Incinerator No. 2 afterburner retrofit, ACI, fabric 

filter

AKTeckComincoAlaskaIncRedDogMine MI-2 No Equipment ACI, fabric filter

AKTeckComincoAlaskaIncRedDogMine MI-3 No Equipment ACI, fabric filter

AKTeckDMTS Port No. 1 afterburner retrofit, ACI, fabric 

filter

AKUOCCTradingBay R-H-0800 No Equipment afterburner retrofit

AKWestMacArthurRiver I-2 afterburner retrofit, ACI, fabric 

filter

AKXTOEnergy INCINERATOR No Equipment ACI, fabric filter

FacilityID UnitID Control Device Consolidated MACT Controls

Reporting and 

Recordkeeping 

TCI

($)

TAC

($/yr)

TAC

($/yr)

TCI

($)

TAC

($/yr)

TCI

($)

TAC

($/yr)

$250 $200 $2,989 $80,750 $75,527 $939,731 $231,635

$250 $200 $2,989 $80,750 $75,427 $939,731 $232,083

$250 $200 $2,989 $80,750 $77,927 $951,607 $271,682

$250 $200 $2,989 $80,750 $77,927 $967,805 $277,778

$250 $200 $2,989 $80,750 $77,027 $852,478 $237,421

$250 $200 $2,989 $80,750 $77,927 $939,731 $267,394

$250 $200 $2,989 $80,750 $77,927 $939,731 $270,937

$250 $200 $2,989 $55,250 $65,227 $142,503 $89,435

$250 $200 $2,989 $80,750 $77,927 $939,731 $275,334

$250 $200 $2,989 $80,750 $77,927 $939,731 $270,959

$250 $200 $2,989 $80,750 $77,927 $939,731 $270,669

$250 $200 $2,989 $55,250 $65,227 $142,503 $82,200

$250 $200 $2,989 $80,750 $77,927 $937,550 $266,215

$250 $200 $2,989 $80,750 $78,127 $939,731 $266,936

$250 $200 $2,989 $80,750 $78,127 $939,731 $267,389

$250 $200 $2,989 $55,250 $65,227 $55,250 $65,227

$250 $200 $2,989 $55,250 $65,227 $55,250 $65,227

$250 $200 $2,989 $80,750 $78,127 $939,731 $266,936

$250 $200 $2,989 $55,250 $65,227 $55,250 $65,227

$250 $200 $2,989 $80,750 $78,127 $939,731 $266,936

$250 $200 $2,989 $80,750 $78,127 $939,731 $266,936

$250 $200 $2,989 $80,750 $78,127 $939,731 $266,936

$250 $200 $2,989 $80,750 $79,427 $852,478 $270,002

$250 $200 $2,989 $80,750 $76,327 $852,478 $226,229

$250 $200 $2,989 $80,750 $78,127 $939,731 $266,936

$250 $200 $2,989 $55,250 $65,227 $142,503 $81,244

$250 $200 $2,989 $80,750 $75,427 $939,731 $228,428

$250 $200 $2,989 $80,750 $75,527 $852,478 $214,725

$20,956,100 $6,129,053

Annual Visual Emissions 

Test of Ash Handling

Monitoring, Reporting, 

and Recordkeeping 

Subtotals

Total MACT Floor Control, 

Monitoring, Reporting, and 

Recordkeeping Cost
Table 2D. Small, Remote Units: Costs to Meet MACT Floor (5 of 5)

AKAlyeskaPumpStation5 35-IN-1 No Equipment afterburner retrofit, ACI, fabric 

filter

AKBelugaRiver P&S Yard Incinerator No Equipment afterburner retrofit, ACI, fabric 

filter

AKBPExplorationNorthstar Incinerator afterburner retrofit, ACI, fabric 

filter

AKChugachElectricBeluga EU No. 9 No Equipment afterburner retrofit, ACI, fabric 

filter

AKCoeur Incinerator No Equipment fabric filter, ACI

AKConocoPhillipsAlpine Incinerator No. 1 afterburner retrofit, ACI, fabric 

filter

AKConocoPhillipsAlpine Incinerator No. 2 afterburner retrofit, ACI, fabric 

filter

AKCookInletPipeline-DriftRiver Drift River Terminal 

Incinerator

No Equipment afterburner retrofit

AKDonlinGold Incinerator afterburner retrofit, ACI, fabric 

filter

AKEniNikaitchuq-OffShore Incinerator afterburner retrofit, ACI, fabric 

filter

AKEniNikaitchuq-Operations Incinerator afterburner retrofit, ACI, fabric 

filter

AKHeclaGreensCreekJuneau Consumat Incinerator No Equipment afterburner retrofit

AKHilcorpNNA Incinerator afterburner retrofit, ACI, fabric 

filter

AKHilcorpSwansonRiver Incinerator afterburner retrofit, ACI, fabric 

filter

AKIcicleSeafood EU #7 No Equipment afterburner retrofit, ACI, fabric 

filter

AKKuparukCentral Production H-250 (EU 35) No Equipment none

AKKuparukCentral Production H-347 (EU 36) No Equipment none

AKMysteryCreekNixonFork Incinerator afterburner retrofit, ACI, fabric 

filter

AKPioneerNR I-5 incinerator No Equipment none

AKSavantBadami Incinerator afterburner retrofit, ACI, fabric 

filter

AKSumitomoPogo Incinerator No. 1 afterburner retrofit, ACI, fabric 

filter

AKSumitomoPogo Incinerator No. 2 afterburner retrofit, ACI, fabric 

filter

AKTeckComincoAlaskaIncRedDogMine MI-2 No Equipment ACI, fabric filter

AKTeckComincoAlaskaIncRedDogMine MI-3 No Equipment ACI, fabric filter

AKTeckDMTS Port No. 1 afterburner retrofit, ACI, fabric 

filter

AKUOCCTradingBay R-H-0800 No Equipment afterburner retrofit

AKWestMacArthurRiver I-2 afterburner retrofit, ACI, fabric 

filter

AKXTOEnergy INCINERATOR No Equipment ACI, fabric filter

FacilityID UnitID Control Device Consolidated MACT Controls

Cost to 

Operate 

Incinerator

Annualized 

Incinerator 

Cost

Cost to 

Segregate 

Waste

Cost to transport 

and dipose of 

segregated 

waste Cost to Landfill

Landfill Option 

Total Cost: 

Scenario 2B

($/yr) ($/yr) ($/yr)

Need FF 

for PM 

Control?

TCI

($)

TAC

($/yr) ($/yr)

TCI

($)

TAC

($/yr) ($/yr) ($/yr)

$34,242 $17,000 $110 N $142,503 $81,415 $6,399 $142,503 $87,924 $1,237,500 $1,220,258

$27,797 $12,423 $47 N $142,503 $83,234 $2,734 $142,503 $86,015 $528,750 $513,375

$68,715 $19,140 $681 N $154,379 $86,191 $39,656 $154,379 $126,529 $7,668,989 $7,619,414

$64,910 $17,000 $524 N $142,503 $82,932 $30,500 $142,503 $113,955 $5,898,214 $5,850,304

$60,238 $21,409 $608 N $55,250 $65,227 $35,389 $55,250 $101,224 $6,843,750 $6,804,920

$68,715 $19,140 $681 N $142,503 $81,903 $39,656 $142,503 $122,241 $7,668,989 $7,619,414

$68,715 $19,140 $681 N $142,503 $85,446 $39,656 $142,503 $125,784 $7,668,989 $7,619,414

$36,462 $12,423 $109 N $142,503 $89,435 $6,370 $142,503 $95,914 $1,231,875 $1,207,836

$68,715 $19,140 $681 N $142,503 $89,844 $39,656 $142,503 $130,181 $7,668,989 $7,619,414

$68,715 $19,140 $681 N $142,503 $85,468 $39,656 $142,503 $125,806 $7,668,989 $7,619,414

$68,715 $19,140 $681 N $142,503 $85,179 $39,656 $142,503 $125,516 $7,668,989 $7,619,414

$77,634 $9,599 $249 N $142,503 $82,200 $14,505 $142,503 $96,954 $2,805,000 $2,736,965

$68,715 $19,140 $681 N $140,322 $80,724 $39,656 $140,322 $121,061 $7,668,989 $7,619,414

$68,715 $19,140 $681 N $142,503 $81,244 $39,656 $142,503 $121,582 $7,668,989 $7,619,414

$60,646 $14,152 $353 N $142,503 $81,244 $20,555 $142,503 $102,152 $3,975,000 $3,928,506

$198,724 $32,913 $6,346 N $55,250 $65,227 $369,458 $55,250 $441,031 $71,448,000 $71,282,189

$186,000 $27,897 $4,768 N $55,250 $65,227 $277,559 $55,250 $347,553 $53,676,000 $53,517,897

$68,715 $19,140 $681 N $142,503 $81,244 $39,656 $142,503 $121,582 $7,668,989 $7,619,414

$82,005 $12,423 $438 N $55,250 $65,227 $25,480 $55,250 $91,145 $4,927,500 $4,857,918

$68,715 $19,140 $681 N $142,503 $81,244 $39,656 $142,503 $121,582 $7,668,989 $7,619,414

$68,715 $19,140 $681 N $142,503 $81,244 $39,656 $142,503 $121,582 $7,668,989 $7,619,414

$68,715 $19,140 $681 N $142,503 $81,244 $39,656 $142,503 $121,582 $7,668,989 $7,619,414

$106,103 $27,897 $2,188 N $55,250 $65,227 $127,401 $55,250 $194,816 $24,637,500 $24,559,294

$49,397 $21,409 $383 N $55,250 $65,227 $22,300 $55,250 $87,910 $4,312,500 $4,284,511

$68,715 $19,140 $681 N $142,503 $81,244 $39,656 $142,503 $121,582 $7,668,989 $7,619,414

$26,619 $12,423 $38 N $142,503 $81,244 $2,240 $142,503 $83,522 $433,125 $418,929

$25,969 $12,079 $34 N $142,503 $81,244 $1,996 $142,503 $83,274 $385,988 $372,098

$27,127 $11,437 $42 N $55,250 $65,227 $2,424 $55,250 $67,693 $468,750 $453,059

Landfill Option Total 

Cost:

 Scenerio 2A

Incinerator Compliance Costs 

(applying controls for CO and 

PM where needed)

Scenario 2A Scenario 2B
Table 2D. Small, Remote Units: Costs to Meet MACT Floor (1 of 5)

ACI Dust Dust

TCI

($)

TCI

($/dscfm)

TAC

($/yr)

TAC

($/yr/dscfm) lb/yr ton/yr

TCI

($)

TCI

($/dscfm)

TAC

($/yr)

TAC

($/yr/dscfm) tpy

AKAlyeskaPumpStation5 35-IN-1 No Equipment afterburner retrofit, ACI, fabric 

filter

afterburner adjustment

AKBelugaRiver P&S Yard Incinerator No Equipment afterburner retrofit, ACI, fabric 

filter

afterburner adjustment

AKBPExplorationNorthstar Incinerator afterburner retrofit, ACI, fabric 

filter

afterburner adjustment

AKChugachElectricBeluga EU No. 9 No Equipment afterburner retrofit, ACI, fabric 

filter

afterburner adjustment

AKCoeur Incinerator No Equipment fabric filter, ACI

AKConocoPhillipsAlpine Incinerator No. 1 afterburner retrofit, ACI, fabric 

filter

afterburner adjustment

AKConocoPhillipsAlpine Incinerator No. 2 afterburner retrofit, ACI, fabric 

filter

afterburner adjustment

AKCookInletPipeline-DriftRiver Drift River Terminal 

Incinerator

No Equipment afterburner retrofit ACI, Fabric Filter, afterburner 

adjustment

$3,805 $7.50 $4,795 $9.45 635.37 0.32 $744,900 $1,467.34 $139,241 $274.28 0.16

AKDonlinGold Incinerator afterburner retrofit, ACI, fabric 

filter

afterburner adjustment

AKEniNikaitchuq-OffShore Incinerator afterburner retrofit, ACI, fabric 

filter

afterburner adjustment

AKEniNikaitchuq-Operations Incinerator afterburner retrofit, ACI, fabric 

filter

afterburner adjustment

AKHeclaGreensCreekJuneau Consumat Incinerator No Equipment afterburner retrofit ACI, Fabric Filter, afterburner 

adjustment

$4,680 $6.53 $15,917 $22.21 3,604.82 1.80 $767,048 $1,070.13 $187,957 $262.22 0.70

AKHilcorpNNA Incinerator afterburner retrofit, ACI, fabric 

filter

afterburner adjustment

AKHilcorpSwansonRiver Incinerator afterburner retrofit, ACI, fabric 

filter

afterburner adjustment

AKIcicleSeafood EU #7 No Equipment afterburner retrofit, ACI, fabric 

filter

afterburner adjustment

AKKuparukCentral Production H-250 (EU 35) No Equipment none ACI, Fabric Filter, afterburner 

retrofit

$4,680 $6.53 $25,100 $35.02 6,003.66 3.00 $767,048 $1,070.13 $227,168 $316.93 1.78

AKKuparukCentral Production H-347 (EU 36) No Equipment none ACI, Fabric Filter, afterburner 

retrofit

$4,680 $6.53 $27,056 $37.75 6,514.89 3.26 $767,048 $1,070.13 $235,521 $328.58 1.93

AKMysteryCreekNixonFork Incinerator afterburner retrofit, ACI, fabric 

filter

afterburner adjustment

AKPioneerNR I-5 incinerator No Equipment none ACI, Fabric Filter $4,680 $6.53 $15,858 $22.12 3,588.43 1.79 $767,048 $1,070.13 $187,703 $261.87 1.11

AKSavantBadami Incinerator afterburner retrofit, ACI, fabric 

filter

afterburner adjustment

AKSumitomoPogo Incinerator No. 1 afterburner retrofit, ACI, fabric 

filter

afterburner adjustment

AKSumitomoPogo Incinerator No. 2 afterburner retrofit, ACI, fabric 

filter

afterburner adjustment

AKTeckComincoAlaskaIncRedDogMine MI-2 No Equipment ACI, fabric filter

AKTeckComincoAlaskaIncRedDogMine MI-3 No Equipment ACI, fabric filter

AKTeckDMTS Port No. 1 afterburner retrofit, ACI, fabric 

filter

afterburner adjustment

AKUOCCTradingBay R-H-0800 No Equipment afterburner retrofit ACI, Fabric Filter, afterburner 

adjustment

$4,493 $6.71 $3,220 $4.81 294.71 0.15 $762,063 $1,137.90 $133,264 $198.99 0.04

AKWestMacArthurRiver I-2 afterburner retrofit, ACI, fabric 

filter

afterburner adjustment

AKXTOEnergy INCINERATOR No Equipment ACI, fabric filter

$27,019 $91,945 20,641.88 10.32 $4,575,154 $1,110,853 5.72

FacilityID UnitID Consolidated MACT Controls

Add ACI Add Fabric Filter

Control Device Beyond the Floor Options
Table 2D. Small, Remote Units: Costs to Meet MACT Floor (2 of 5)

AKAlyeskaPumpStation5 35-IN-1 No Equipment afterburner retrofit, ACI, fabric 

filter

AKBelugaRiver P&S Yard Incinerator No Equipment afterburner retrofit, ACI, fabric 

filter

AKBPExplorationNorthstar Incinerator afterburner retrofit, ACI, fabric 

filter

AKChugachElectricBeluga EU No. 9 No Equipment afterburner retrofit, ACI, fabric 

filter

AKCoeur Incinerator No Equipment fabric filter, ACI

AKConocoPhillipsAlpine Incinerator No. 1 afterburner retrofit, ACI, fabric 

filter

AKConocoPhillipsAlpine Incinerator No. 2 afterburner retrofit, ACI, fabric 

filter

AKCookInletPipeline-DriftRiver Drift River Terminal 

Incinerator

No Equipment afterburner retrofit

AKDonlinGold Incinerator afterburner retrofit, ACI, fabric 

filter

AKEniNikaitchuq-OffShore Incinerator afterburner retrofit, ACI, fabric 

filter

AKEniNikaitchuq-Operations Incinerator afterburner retrofit, ACI, fabric 

filter

AKHeclaGreensCreekJuneau Consumat Incinerator No Equipment afterburner retrofit

AKHilcorpNNA Incinerator afterburner retrofit, ACI, fabric 

filter

AKHilcorpSwansonRiver Incinerator afterburner retrofit, ACI, fabric 

filter

AKIcicleSeafood EU #7 No Equipment afterburner retrofit, ACI, fabric 

filter

AKKuparukCentral Production H-250 (EU 35) No Equipment none

AKKuparukCentral Production H-347 (EU 36) No Equipment none

AKMysteryCreekNixonFork Incinerator afterburner retrofit, ACI, fabric 

filter

AKPioneerNR I-5 incinerator No Equipment none

AKSavantBadami Incinerator afterburner retrofit, ACI, fabric 

filter

AKSumitomoPogo Incinerator No. 1 afterburner retrofit, ACI, fabric 

filter

AKSumitomoPogo Incinerator No. 2 afterburner retrofit, ACI, fabric 

filter

AKTeckComincoAlaskaIncRedDogMine MI-2 No Equipment ACI, fabric filter

AKTeckComincoAlaskaIncRedDogMine MI-3 No Equipment ACI, fabric filter

AKTeckDMTS Port No. 1 afterburner retrofit, ACI, fabric 

filter

AKUOCCTradingBay R-H-0800 No Equipment afterburner retrofit

AKWestMacArthurRiver I-2 afterburner retrofit, ACI, fabric 

filter

AKXTOEnergy INCINERATOR No Equipment ACI, fabric filter

FacilityID UnitID Control Device Consolidated MACT Controls

Elec

BTF/MACT 

difference

Mw

TCI

($)

TCI

($/dscfm)

TAC

($/yr)

TAC

($/yr/dscfm)

TCI

($)

TCI

($/dscfm)

TAC

($/yr)

TAC

($/yr/dscfm)

TAC

($/yr)

$109,066.86 $152.16 $20,632.23 $28.78 $4,444.15

$109,066.86 $152.16 $24,268.83 $33.86 $6,262.45

$123,911.06 $127.35 $28,613.37 $29.41 $7,649.19

$109,066.86 $152.16 $23,531.32 $32.83 $5,826.77

$109,066.86 $152.16 $21,608.20 $30.15 $4,932.13

$109,066.86 $152.16 $28,838.30 $40.23 $8,619.12

5.6 $109,066.86 $152.16 $36,001.68 $50.23 $11,794.27

$109,066.86 $152.16 $37,087.34 $51.74 $12,470.94

$109,066.86 $152.16 $28,838.42 $40.23 $8,597.43

$109,066.86 $152.16 $27,757.09 $38.72 $7,805.81

27.4 $109,066.86 $152.16 $22,067.37 $30.79 $5,094.79

$106,339.83 $158.78 $19,638.14 $29.32 $4,141.60

$109,066.86 $152.16 $20,406.68 $28.47 $4,389.93

$109,066.86 $152.16 $20,406.68 $28.47 $4,389.93

45.7 $87,253 $121.73 $16,017 $22.35

49.6 $87,253 $121.73 $16,017 $22.35

$109,066.86 $152.16 $20,406.68 $28.47 $4,389.93

27.3

$109,066.86 $152.16 $20,406.68 $28.47 $4,389.93

$109,066.86 $152.16 $20,406.68 $28.47 $4,389.93

$109,066.86 $152.16 $20,406.68 $28.47 $4,389.93

$109,066.86 $152.16 $20,406.68 $28.47 $4,389.93

2.3 $109,066.86 $152.16 $20,406.68 $28.47 $4,389.93

$109,066.86 $152.16 $20,406.68 $28.47 $4,389.93

158.0 $32,034 $127,148.02

Add Afterburner Retrofit Afterburner Retrofit Adjustment
Table 2D. Small, Remote Units: Costs to Meet MACT Floor (3 of 5)

AKAlyeskaPumpStation5 35-IN-1 No Equipment afterburner retrofit, ACI, fabric 

filter

AKBelugaRiver P&S Yard Incinerator No Equipment afterburner retrofit, ACI, fabric 

filter

AKBPExplorationNorthstar Incinerator afterburner retrofit, ACI, fabric 

filter

AKChugachElectricBeluga EU No. 9 No Equipment afterburner retrofit, ACI, fabric 

filter

AKCoeur Incinerator No Equipment fabric filter, ACI

AKConocoPhillipsAlpine Incinerator No. 1 afterburner retrofit, ACI, fabric 

filter

AKConocoPhillipsAlpine Incinerator No. 2 afterburner retrofit, ACI, fabric 

filter

AKCookInletPipeline-DriftRiver Drift River Terminal 

Incinerator

No Equipment afterburner retrofit

AKDonlinGold Incinerator afterburner retrofit, ACI, fabric 

filter

AKEniNikaitchuq-OffShore Incinerator afterburner retrofit, ACI, fabric 

filter

AKEniNikaitchuq-Operations Incinerator afterburner retrofit, ACI, fabric 

filter

AKHeclaGreensCreekJuneau Consumat Incinerator No Equipment afterburner retrofit

AKHilcorpNNA Incinerator afterburner retrofit, ACI, fabric 

filter

AKHilcorpSwansonRiver Incinerator afterburner retrofit, ACI, fabric 

filter

AKIcicleSeafood EU #7 No Equipment afterburner retrofit, ACI, fabric 

filter

AKKuparukCentral Production H-250 (EU 35) No Equipment none

AKKuparukCentral Production H-347 (EU 36) No Equipment none

AKMysteryCreekNixonFork Incinerator afterburner retrofit, ACI, fabric 

filter

AKPioneerNR I-5 incinerator No Equipment none

AKSavantBadami Incinerator afterburner retrofit, ACI, fabric 

filter

AKSumitomoPogo Incinerator No. 1 afterburner retrofit, ACI, fabric 

filter

AKSumitomoPogo Incinerator No. 2 afterburner retrofit, ACI, fabric 

filter

AKTeckComincoAlaskaIncRedDogMine MI-2 No Equipment ACI, fabric filter

AKTeckComincoAlaskaIncRedDogMine MI-3 No Equipment ACI, fabric filter

AKTeckDMTS Port No. 1 afterburner retrofit, ACI, fabric 

filter

AKUOCCTradingBay R-H-0800 No Equipment afterburner retrofit

AKWestMacArthurRiver I-2 afterburner retrofit, ACI, fabric 

filter

AKXTOEnergy INCINERATOR No Equipment ACI, fabric filter

FacilityID UnitID Control Device Consolidated MACT Controls

ACI 

Monitoring 

Costs

TCI

($)

TCI

($/dscfm)

TAC

($/yr)

TAC

($/yr/dscfm)

TCI

($)

TAC

($/yr)

TAC

($/yr)

$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

$748,705 $1,475 $144,036 $284 $25,500 $9,700 $1,300

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$771,728 $1,077 $203,873 $284 $25,500 $9,700 $5,100

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$858,981 $1,198 $268,284 $374 $25,500 $9,700 $9,000

$858,981 $1,198 $278,594 $389 $25,500 $9,700 $9,800

$0 $0 $0 $0

$771,728 $1,077 $203,561 $284 $25,500 $9,700 $5,300

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$766,556 $1,145 $136,484 $204 $25,500 $9,700 $500

$0 $0 $0 $0

$0 $0 $0 $0

$58,200

Controls Subtotals

Bag Leak Detection 

System
Table 2D. Small, Remote Units: Costs to Meet MACT Floor (4 of 5)

AKAlyeskaPumpStation5 35-IN-1 No Equipment afterburner retrofit, ACI, fabric 

filter

AKBelugaRiver P&S Yard Incinerator No Equipment afterburner retrofit, ACI, fabric 

filter

AKBPExplorationNorthstar Incinerator afterburner retrofit, ACI, fabric 

filter

AKChugachElectricBeluga EU No. 9 No Equipment afterburner retrofit, ACI, fabric 

filter

AKCoeur Incinerator No Equipment fabric filter, ACI

AKConocoPhillipsAlpine Incinerator No. 1 afterburner retrofit, ACI, fabric 

filter

AKConocoPhillipsAlpine Incinerator No. 2 afterburner retrofit, ACI, fabric 

filter

AKCookInletPipeline-DriftRiver Drift River Terminal 

Incinerator

No Equipment afterburner retrofit

AKDonlinGold Incinerator afterburner retrofit, ACI, fabric 

filter

AKEniNikaitchuq-OffShore Incinerator afterburner retrofit, ACI, fabric 

filter

AKEniNikaitchuq-Operations Incinerator afterburner retrofit, ACI, fabric 

filter

AKHeclaGreensCreekJuneau Consumat Incinerator No Equipment afterburner retrofit

AKHilcorpNNA Incinerator afterburner retrofit, ACI, fabric 

filter

AKHilcorpSwansonRiver Incinerator afterburner retrofit, ACI, fabric 

filter

AKIcicleSeafood EU #7 No Equipment afterburner retrofit, ACI, fabric 

filter

AKKuparukCentral Production H-250 (EU 35) No Equipment none

AKKuparukCentral Production H-347 (EU 36) No Equipment none

AKMysteryCreekNixonFork Incinerator afterburner retrofit, ACI, fabric 

filter

AKPioneerNR I-5 incinerator No Equipment none

AKSavantBadami Incinerator afterburner retrofit, ACI, fabric 

filter

AKSumitomoPogo Incinerator No. 1 afterburner retrofit, ACI, fabric 

filter

AKSumitomoPogo Incinerator No. 2 afterburner retrofit, ACI, fabric 

filter

AKTeckComincoAlaskaIncRedDogMine MI-2 No Equipment ACI, fabric filter

AKTeckComincoAlaskaIncRedDogMine MI-3 No Equipment ACI, fabric filter

AKTeckDMTS Port No. 1 afterburner retrofit, ACI, fabric 

filter

AKUOCCTradingBay R-H-0800 No Equipment afterburner retrofit

AKWestMacArthurRiver I-2 afterburner retrofit, ACI, fabric 

filter

AKXTOEnergy INCINERATOR No Equipment ACI, fabric filter

FacilityID UnitID Control Device Consolidated MACT Controls

TCI

($)

TAC

($/yr)

TCI

($)

TAC

($/yr)

$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

$25,500 $11,000 $774,205 $155,036

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$25,500 $14,800 $797,228 $218,673

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$25,500 $18,700 $884,481 $286,984

$25,500 $19,500 $884,481 $298,094

$0 $0 $0 $0

$25,500 $15,000 $797,228 $218,561

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$25,500 $10,200 $792,056 $146,684

$0 $0 $0 $0

$0 $0 $0 $0

$4,929,679 $1,324,032

Monitoring, Reporting, 

and Recordkeeping 

Subtotals

Total MACT Floor Control, 

Monitoring, Reporting, and 

Recordkeeping Cost
Table 2D. Small, Remote Units: Costs to Meet MACT Floor (5 of 5)

AKAlyeskaPumpStation5 35-IN-1 No Equipment afterburner retrofit, ACI, fabric 

filter

AKBelugaRiver P&S Yard Incinerator No Equipment afterburner retrofit, ACI, fabric 

filter

AKBPExplorationNorthstar Incinerator afterburner retrofit, ACI, fabric 

filter

AKChugachElectricBeluga EU No. 9 No Equipment afterburner retrofit, ACI, fabric 

filter

AKCoeur Incinerator No Equipment fabric filter, ACI

AKConocoPhillipsAlpine Incinerator No. 1 afterburner retrofit, ACI, fabric 

filter

AKConocoPhillipsAlpine Incinerator No. 2 afterburner retrofit, ACI, fabric 

filter

AKCookInletPipeline-DriftRiver Drift River Terminal 

Incinerator

No Equipment afterburner retrofit

AKDonlinGold Incinerator afterburner retrofit, ACI, fabric 

filter

AKEniNikaitchuq-OffShore Incinerator afterburner retrofit, ACI, fabric 

filter

AKEniNikaitchuq-Operations Incinerator afterburner retrofit, ACI, fabric 

filter

AKHeclaGreensCreekJuneau Consumat Incinerator No Equipment afterburner retrofit

AKHilcorpNNA Incinerator afterburner retrofit, ACI, fabric 

filter

AKHilcorpSwansonRiver Incinerator afterburner retrofit, ACI, fabric 

filter

AKIcicleSeafood EU #7 No Equipment afterburner retrofit, ACI, fabric 

filter

AKKuparukCentral Production H-250 (EU 35) No Equipment none

AKKuparukCentral Production H-347 (EU 36) No Equipment none

AKMysteryCreekNixonFork Incinerator afterburner retrofit, ACI, fabric 

filter

AKPioneerNR I-5 incinerator No Equipment none

AKSavantBadami Incinerator afterburner retrofit, ACI, fabric 

filter

AKSumitomoPogo Incinerator No. 1 afterburner retrofit, ACI, fabric 

filter

AKSumitomoPogo Incinerator No. 2 afterburner retrofit, ACI, fabric 

filter

AKTeckComincoAlaskaIncRedDogMine MI-2 No Equipment ACI, fabric filter

AKTeckComincoAlaskaIncRedDogMine MI-3 No Equipment ACI, fabric filter

AKTeckDMTS Port No. 1 afterburner retrofit, ACI, fabric 

filter

AKUOCCTradingBay R-H-0800 No Equipment afterburner retrofit

AKWestMacArthurRiver I-2 afterburner retrofit, ACI, fabric 

filter

AKXTOEnergy INCINERATOR No Equipment ACI, fabric filter

FacilityID UnitID Control Device Consolidated MACT Controls

Cost to 

Operate 

Incinerator

Annualized 

Incinerator 

Cost

Cost to 

Segregate 

Waste

Cost to transport 

and dipose of 

segregated 

waste Cost to Landfill

Landfill Option 

Total Cost: 

Scenario 2B

($/yr) ($/yr) ($/yr)

Need FF 

for PM 

Control?

TCI

($)

TAC

($/yr) ($/yr)

TCI

($)

TAC

($/yr) ($/yr) ($/yr)

$34,242 $17,000 $110 N $0 $0 $6,399 $0 $6,509 $1,237,500 $1,220,258

$27,797 $12,423 $47 N $0 $0 $2,734 $0 $2,781 $528,750 $513,375

$68,715 $19,140 $681 N $0 $0 $39,656 $0 $40,338 $7,668,989 $7,619,414

$64,910 $17,000 $524 N $0 $0 $30,500 $0 $31,024 $5,898,214 $5,850,304

$60,238 $21,409 $608 N $0 $0 $35,389 $0 $35,997 $6,843,750 $6,804,920

$68,715 $19,140 $681 N $0 $0 $39,656 $0 $40,338 $7,668,989 $7,619,414

$68,715 $19,140 $681 N $0 $0 $39,656 $0 $40,338 $7,668,989 $7,619,414

$36,462 $12,423 $109 N $0 $0 $6,370 $0 $6,479 $1,231,875 $1,207,836

$68,715 $19,140 $681 N $0 $0 $39,656 $0 $40,338 $7,668,989 $7,619,414

$68,715 $19,140 $681 N $0 $0 $39,656 $0 $40,338 $7,668,989 $7,619,414

$68,715 $19,140 $681 N $0 $0 $39,656 $0 $40,338 $7,668,989 $7,619,414

$77,634 $9,599 $249 N $0 $0 $14,505 $0 $14,754 $2,805,000 $2,736,965

$68,715 $19,140 $681 N $0 $0 $39,656 $0 $40,338 $7,668,989 $7,619,414

$68,715 $19,140 $681 N $0 $0 $39,656 $0 $40,338 $7,668,989 $7,619,414

$60,646 $14,152 $353 N $0 $0 $20,555 $0 $20,908 $3,975,000 $3,928,506

$198,724 $32,913 $6,346 N $87,253 $16,017 $369,458 $87,253 $391,821 $71,448,000 $71,282,189

$186,000 $27,897 $4,768 N $87,253 $16,017 $277,559 $87,253 $298,343 $53,676,000 $53,517,897

$68,715 $19,140 $681 N $0 $0 $39,656 $0 $40,338 $7,668,989 $7,619,414

$82,005 $12,423 $438 N $0 $0 $25,480 $0 $25,918 $4,927,500 $4,857,918

$68,715 $19,140 $681 N $0 $0 $39,656 $0 $40,338 $7,668,989 $7,619,414

$68,715 $19,140 $681 N $0 $0 $39,656 $0 $40,338 $7,668,989 $7,619,414

$68,715 $19,140 $681 N $0 $0 $39,656 $0 $40,338 $7,668,989 $7,619,414

$106,103 $27,897 $2,188 N $0 $0 $127,401 $0 $129,589 $24,637,500 $24,559,294

$49,397 $21,409 $383 N $0 $0 $22,300 $0 $22,683 $4,312,500 $4,284,511

$68,715 $19,140 $681 N $0 $0 $39,656 $0 $40,338 $7,668,989 $7,619,414

$26,619 $12,423 $38 N $0 $0 $2,240 $0 $2,278 $433,125 $418,929

$25,969 $12,079 $34 N $0 $0 $1,996 $0 $2,030 $385,988 $372,098

$27,127 $11,437 $42 N $0 $0 $2,424 $0 $2,466 $468,750 $453,059

Incinerator Compliance Costs 

(applying controls for CO and 

PM where needed)

Landfill Option Total 

Cost:

 Scenerio 2A

Scenario 2A Scenario 2B
FacilityID UnitID Subcategory Operating Hours 

(hr/yr)

Design 

Capacity

Design 

Capacity 

Units

Average 

Moisture (%)

Average O2 (%) Stack Gas 

Flow Rate 

(dscfm)

dscfm @ 

7% O2

Stack Gas Flow 

Rate (acfm)

Stack Gas 

Temp 

(°F)

Fraction PM 

that is PM 

2.5 PM Filt HCl

ACI 

Adjustment 

Factor TPY

AKAlyeskaPumpStation5 35-IN-1 Small, remote 550 300 lb/hr 10.3276087 716.77766 716.77766 799.3292546 1388.8554 0.07 0.07796 81.5495 0.387 82.5

AKBelugaRiver P&S Yard Incinerator Small, remote 470 150 lb/hr 10.3276087 716.77766 1388.8554 0.07796 81.5495 0.387 35.25

AKBPExplorationNorthstar Incinerator Small, remote 2621.428571 390.06667 10.3276087 716.77766 1388.8554 0.07796 81.5495 0.387 511.265952

AKChugachElectricBeluga EU No. 9 Small, remote 2621.428571 300 lb/hr 10.3276087 12.7 972.96667 573.98034 1085.023665 1065.8695 0.07 0.04673 45.4371 0.904 393.214286

AKCoeur Incinerator Small, remote 1825 500 lb/hr 10.3276087 716.77766 716.77766 799.3292546 1722.0833 0.07 0.03651 117.926 0.494 456.25

AKConocoPhillipsAlpine Incinerator No. 1 Small, remote 2621.428571 390.06667 10.3276087 716.77766 1388.8554 0.07796 81.5495 0.387 511.265952

AKConocoPhillipsAlpine Incinerator No. 2 Small, remote 2621.428571 390.06667 10.3276087 716.77766 1388.8554 0.07796 81.5495 0.387 511.265952

AKCookInletPipeline-DriftRiver

Drift River Terminal 

Incinerator Small, remote 1095 150 lb/hr 8.105217391 12.71136434 507.65326 299.06386 552.4288175 1388.8554 0.07 0.06564 27.68 -3.224 82.125

AKDonlinGold Incinerator Small, remote 2621.428571 390.06667 10.3276087 716.77766 1388.8554 0.07796 81.5495 0.387 511.265952

AKEniNikaitchuq-OffShore Incinerator Small, remote 2621.428571 390.06667 10.3276087 716.77766 1388.8554 0.07796 81.5495 0.387 511.265952

AKEniNikaitchuq-Operations Incinerator Small, remote 2621.428571 390.06667 10.3276087 716.77766 1388.8554 0.07796 81.5495 0.387 511.265952

AKHeclaGreensCreekJuneau Consumat Incinerator Small, remote 4400 85 lb/hr 10.3276087 716.77766 716.77766 799.3292546 961.20938 0.07 0.05171 76.3582 -1.765 187

AKHilcorpNNA Incinerator Small, remote 2621.428571 390.06667 10.3276087 716.77766 1388.8554 0.07796 81.5495 0.387 511.265952

AKHilcorpSwansonRiver Incinerator Small, remote 2621.428571 390.06667 10.3276087 716.77766 1388.8554 0.07796 81.5495 0.387 511.265952

AKIcicleSeafood EU #7 Small, remote 2650 200 lb/hr 10.3276087 716.77766 1388.8554 0.07796 81.5495 0.387 265

AKKuparukCentral Production H-250 (EU 35) Small, remote 7328 1300 lb/hr 10.3276087 716.77766 716.77766 799.3292546 1612.4422 0.07 0.07916 77.7255 -1.716 4763.2

AKKuparukCentral Production H-347 (EU 36) Small, remote 7952 900 lb/hr 10.3276087 716.77766 716.77766 799.3292546 1612.4422 0.07 0.07916 77.7255 -1.716 3578.4

AKMysteryCreekNixonFork Incinerator Small, remote 2621.428571 390.06667 10.3276087 716.77766 1388.8554 0.07796 81.5495 0.387 511.265952

AKPioneerNR I-5 incinerator Small, remote 4380 150 lb/hr 10.3276087 716.77766 716.77766 799.3292546 1582.6725 0.07 0.0827 81.0095 -0.320 328.5

AKSavantBadami Incinerator Small, remote 2621.428571 390.06667 10.3276087 716.77766 1388.8554 0.07796 81.5495 0.387 511.265952

AKSumitomoPogo Incinerator No. 1 Small, remote 2621.428571 390.06667 10.3276087 716.77766 1388.8554 0.07796 81.5495 0.387 511.265952

AKSumitomoPogo Incinerator No. 2 Small, remote 2621.428571 390.06667 10.3276087 716.77766 1388.8554 0.07796 81.5495 0.387 511.265952

AKTeckComincoAlaskaIncRedDogMine MI-2 Small, remote 3650 900 lb/hr 10.3276087 716.77766 716.77766 799.3292546 1388.8554 0.07 0.08519 126.35 0.701 1642.5

AKTeckComincoAlaskaIncRedDogMine MI-3 Small, remote 1150 500 lb/hr 10.3276087 716.77766 716.77766 799.3292546 1388.8554 0.07 0.08519 126.35 0.701 287.5

AKTeckDMTS Port No. 1 Small, remote 2621.428571 390.06667 10.3276087 716.77766 1388.8554 0.07796 81.5495 0.387 511.265952

AKUOCCTradingBay R-H-0800 Small, remote 385 150 lb/hr 12.55 12.6831157 669.71304 395.89601 765.8239491 1388.8554 0.07 0.03696 99.91 -0.067 28.875

AKWestMacArthurRiver I-2 Small, remote 365 141 lb/hr 10.3276087 716.77766 1388.8554 0.07796 81.5495 0.387 25.7325

AKXTOEnergy INCINERATOR Small, remote 500 125 lb/hr 10.3276087 716.77766 716.77766 799.3292546 1388.8554 0.07 0.07796 81.5495 0.500 31.25

2621.428571 390.06667

Data Gap: Assumed same as similar unit

Data Gap: Assumed average for subcategory
Monitoring Costs

Parameters/Costs Equation FF WS SNCR

Bag leak 

detector

CO 

CEMS

HCl 

CEMS PM CEMS

Hg 

CEMS

Multimetal 

CEMS

Dioxin or Hg 

sorbent trap 

biweekly

monitoring

A. Parameters

1. Recording lime/carbon flow, min/4-hr 

period

2. Annual operating hours, hr/yr (H)

3. Cost index

 a. 2008 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4

 b. 2006 499.6 499.6 499.6 499.6 499.6 499.6 499.6 499.6 499.6 499.6

 c. 1997 386.5 386.5 386.5 386.5 386.5 386.5 386.5 386.5 386.5 386.5

 d. 1993 359.2 359.2 359.2 359.2 359.2 359.2 359.2 359.2 359.2 359.2

 e. 1992 358.2 358.2 358.2 358.2 358.2 358.2 358.2 358.2 358.2 358.2

4. Operating labor wage rate, $/hr (LR) $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60

5. Capital recovery factor, 20-yr 

equipment life, 7% interest (CRF)

= [i x (1 + i)a] / [(1 + i)a - 1], where i = 

interest rate, a = equipment life

0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439

B. Total Capital Investment, $ (TCI)

1. Planning $700 $700 $700 $800 $4,000 $3,300 $900 $3,300

2. Select type of equipment $400 $400 $400 $4,500 $10,000 $16,100 $12,200 $16,100

3. Provide support facilities $1,500 $1,500 $1,500 $500 $20,600 $20,600 $500 $20,600

4. Purchased equipment cost (PEC) $13,000 $19,300 $5,300 $14,100 $48,400 $51,900 $73,500 $109,900

5. Install and check equipment $1,000 $1,000 $1,000 $4,800 $18,200 $19,300 $19,500 $21,500

6. Perf. spec. tests (certif.) $700 $700 $700 $0 $15,700 $12,800 $35,500 $42,300

7. Prepare QA/QC plan $700 $700 $700 $800 $17,500 $17,500 $15,400 $17,500

8. Total capital cost = Planning + selecting equipment + 

support facilities + PEC + installation + 

perf. spec. tests + QA/QC plan

$18,000 $24,300 $10,300 $25,500 $134,000 $142,000 $158,000 $231,000 $230,000 $115,000

C. Annual Costs, $/yr

1. Operating labor = (5 min to record lime/carbon flow/4-hr 

period) x (1 hr/60 min) x H x LR

2. Maintenance materials = 0.02 x TCI $400 $500 $200

3. Operation & maintenance = Day-to-day activities + annual RATA 

+ CGA + annual QA + O&M review and 

update

$6,000 $27,600 $24,600 $27,300 $78,100

4. Recordkeeping and reporting = $1,000 x (525.4/386.5) $1,500 $1,500 $1,500 $200 $1,200 $1,600 $6,300 $1,600

5. Overhead = 0.6 x (labor + maintenance materials) $200 $300 $100

6. Property taxes, insurance, and 

administration

= 0.04 x TCI $700 $1,000 $400

7. Capital recovery = CRF x TCI $1,700 $2,300 $1,000 $3,500 $12,600 $20,200 $22,500 $32,900

8. Total annual cost = Operating labor + maintenance 

materials + recordkeeping and reporting 

+ overhead + property taxes, insurance, 

and administration + capital recovery

$4,500 $5,600 $3,200 $9,700 $41,400 $46,400 $56,100 $112,600 $63,300 $41,500

All model sizes
Notes:

1. Monitoring costs have been rounded to the nearest $100 to be consistent with level of rounding in original costs.

2. Costs to be replaced include: (a) bag leak detector replacing opacity test; (b) CO CEMS replacing CO test and secondary chamber temperature monitor;

(c) HCl CEMS replacing HCl test, HCl sorbent monitor (dry scrubbers) and scrubber liquor pH monitor (wet scrubbers); (d) PM CEMS replacing PM and

opacity tests and and pressure drop monitor (wet scrubbers); (e) multi-metal/Hg CEMS replacing flue gas temperature monitor (wet scrubbers); (f) dioxin

sorbent trap biweekly monitoring replacing fabric filter inlet temperature monitor; and (g) Hg sorbent trap biweekly monitoring replacing flue gas temperature

monitor (wet scrubbers).

Sources:

1. Hospital/Medical/Infectious Waste Incinerators (HMIWI) [EPA-HQ-OAR-2006-0534] Testing and Monitoring Options and Costs Memo (IV-B-66).

2. E-mail and attachment from Peter Westlin, EPA, to Mary Johnson, EPA. August 19, 2008. Monitoring Options for SNCR on Medical Waste Incinerators.

3. E-mail from Dan Bivins, EPA, to Mary Johnson, EPA. September 27, 2006. Cost of CO CEMS.

4. E-mail from Dan Bivins, EPA, to Mary Johnson, EPA. July 28, 2006. Some Preliminary Thoughts on the HWI Monitoring.
Monitoring Costs

Parameters/Costs

A. Parameters

1. Recording lime/carbon flow, min/4-hr 

period

2. Annual operating hours, hr/yr (H)

3. Cost index

 a. 2008

 b. 2006

 c. 1997

 d. 1993

 e. 1992

4. Operating labor wage rate, $/hr (LR)

5. Capital recovery factor, 20-yr 

equipment life, 7% interest (CRF)

B. Total Capital Investment, $ (TCI)

1. Planning

2. Select type of equipment

3. Provide support facilities

4. Purchased equipment cost (PEC)

5. Install and check equipment

6. Perf. spec. tests (certif.)

7. Prepare QA/QC plan

8. Total capital cost

C. Annual Costs, $/yr

1. Operating labor

2. Maintenance materials

3. Operation & maintenance

4. Recordkeeping and reporting

5. Overhead

6. Property taxes, insurance, and 

administration

7. Capital recovery

8. Total annual cost

ACI

AKAlyeskaPumpStation5 AKBelugaRiver AKBPExplorationNorthstar AKChugachElectricBeluga AKCoeur AKConocoPhillipsAlpine AKConocoPhillipsAlpine AKCookInletPipeline-DriftRiver AKDonlinGoldAKEniNikaitchuq-OffShore AKEniNikaitchuq-Operations AKHeclaGreensCreekJuneau AKHilcorpNNA AKHilcorpSwansonRive

35-IN-1 P&S Yard Incinerator Incinerator EU No. 9 Incinerator Incinerator No. 1 Incinerator No. 2 Drift River Terminal Incinerator Incinerator Incinerator Incinerator Consumat Incinerator Incinerator Incinerator

5 5 5 5 5 5 5 5 5 5 5 5 5 5

550 470 2621.429 2621.429 1825 2621.429 2621.429 1095 2621.429 2621.429 2621.429 4400 2621.429 2621.429

575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4

499.6 499.6 499.6 499.6 499.6 499.6 499.6 499.6 499.6 499.6 499.6 499.6 499.6 499.6

386.5 386.5 386.5 386.5 386.5 386.5 386.5 386.5 386.5 386.5 386.5 386.5 386.5 386.5

359.2 359.2 359.2 359.2 359.2 359.2 359.2 359.2 359.2 359.2 359.2 359.2 359.2 359.2

358.2 358.2 358.2 358.2 358.2 358.2 358.2 358.2 358.2 358.2 358.2 358.2 358.2 358.2

$34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $35.60 $36.60

0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439

$400 $300 $1,900 $1,900 $1,300 $1,900 $1,900 $800 $1,900 $1,900 $1,900 $3,200 $1,900 $2,000

$200 $200 $1,100 $1,100 $800 $1,100 $1,100 $500 $1,100 $1,100 $1,100 $1,900 $1,100 $1,200

$600 $500 $3,000 $3,000 $2,100 $3,000 $3,000 $1,300 $3,000 $3,000 $3,000 $5,100 $3,000 $3,200
Notes:

1. Monitoring costs have been rounded to the nearest $100 to be consistent with level of rounding in original costs.

2. Costs to be replaced include: (a) bag leak detector replacing opacity test; (b) CO CEMS replacing CO test and secondary chamber temperature monitor;

(c) HCl CEMS replacing HCl test, HCl sorbent monitor (dry scrubbers) and scrubber liquor pH monitor (wet scrubbers); (d) PM CEMS replacing PM and

opacity tests and and pressure drop monitor (wet scrubbers); (e) multi-metal/Hg CEMS replacing flue gas temperature monitor (wet scrubbers); (f) dioxin

sorbent trap biweekly monitoring replacing fabric filter inlet temperature monitor; and (g) Hg sorbent trap biweekly monitoring replacing flue gas temperature

monitor (wet scrubbers).

Sources:

1. Hospital/Medical/Infectious Waste Incinerators (HMIWI) [EPA-HQ-OAR-2006-0534] Testing and Monitoring Options and Costs Memo (IV-B-66).

2. E-mail and attachment from Peter Westlin, EPA, to Mary Johnson, EPA. August 19, 2008. Monitoring Options for SNCR on Medical Waste Incinerators.

3. E-mail from Dan Bivins, EPA, to Mary Johnson, EPA. September 27, 2006. Cost of CO CEMS.

4. E-mail from Dan Bivins, EPA, to Mary Johnson, EPA. July 28, 2006. Some Preliminary Thoughts on the HWI Monitoring.
Monitoring Costs

Parameters/Costs

A. Parameters

1. Recording lime/carbon flow, min/4-hr 

period

2. Annual operating hours, hr/yr (H)

3. Cost index

 a. 2008

 b. 2006

 c. 1997

 d. 1993

 e. 1992

4. Operating labor wage rate, $/hr (LR)

5. Capital recovery factor, 20-yr 

equipment life, 7% interest (CRF)

B. Total Capital Investment, $ (TCI)

1. Planning

2. Select type of equipment

3. Provide support facilities

4. Purchased equipment cost (PEC)

5. Install and check equipment

6. Perf. spec. tests (certif.)

7. Prepare QA/QC plan

8. Total capital cost

C. Annual Costs, $/yr

1. Operating labor

2. Maintenance materials

3. Operation & maintenance

4. Recordkeeping and reporting

5. Overhead

6. Property taxes, insurance, and 

administration

7. Capital recovery

8. Total annual cost

AKIcicleSeafood AKKuparukCentral Production AKKuparukCentral Production AKMysteryCreekNixonFork AKPioneerNRAKSavantBadami AKSumitomoPogo AKSumitomoPogo AKTeckComincoAlaskaIncRedDogMine AKTeckComincoAlaskaIncRedDogMine AKTeckDMTSAKUOCCTradingBay AKWestMacArthurRiver AKXTOEnergy

EU #7 H-250 (EU 35) H-347 (EU 36) Incinerator I-5 incinerator Incinerator Incinerator No. 1 Incinerator No. 2 MI-2 MI-3 Port No. 1 R-H-0800 I-2 INCINERATOR

5 5 5 5 5 5 5 5 5 5 5 5 5 5

2650 7328 7952 2621.429 4380 2621.429 2621.429 2621.429 3650 1150 2621.429 385 365 500

575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4

499.6 499.6 499.6 499.6 499.6 499.6 499.6 499.6 499.6 499.6 499.6 499.6 499.6 499.6

386.5 386.5 386.5 386.5 386.5 386.5 386.5 386.5 386.5 386.5 386.5 386.5 386.5 386.5

359.2 359.2 359.2 359.2 359.2 359.2 359.2 359.2 359.2 359.2 359.2 359.2 359.2 359.2

358.2 358.2 358.2 358.2 358.2 358.2 358.2 358.2 358.2 358.2 358.2 358.2 358.2 358.2

$36.60 $36.60 $36.60 $36.60 $36.60 $36.60 $36.60 $36.60 $36.60 $36.60 $36.60 $36.60 $36.60 $36.60

0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439

$2,000 $5,600 $6,100 $2,000 $3,300 $2,000 $2,000 $2,000 $2,800 $900 $2,000 $300 $300 $400

$1,200 $3,400 $3,700 $1,200 $2,000 $1,200 $1,200 $1,200 $1,700 $500 $1,200 $200 $200 $200

$3,200 $9,000 $9,800 $3,200 $5,300 $3,200 $3,200 $3,200 $4,500 $1,400 $3,200 $500 $500 $600
Notes:

1. Monitoring costs have been rounded to the nearest $100 to be consistent with level of rounding in original costs.

2. Costs to be replaced include: (a) bag leak detector replacing opacity test; (b) CO CEMS replacing CO test and secondary chamber temperature monitor;

(c) HCl CEMS replacing HCl test, HCl sorbent monitor (dry scrubbers) and scrubber liquor pH monitor (wet scrubbers); (d) PM CEMS replacing PM and

opacity tests and and pressure drop monitor (wet scrubbers); (e) multi-metal/Hg CEMS replacing flue gas temperature monitor (wet scrubbers); (f) dioxin

sorbent trap biweekly monitoring replacing fabric filter inlet temperature monitor; and (g) Hg sorbent trap biweekly monitoring replacing flue gas temperature

monitor (wet scrubbers).

Sources:

1. Hospital/Medical/Infectious Waste Incinerators (HMIWI) [EPA-HQ-OAR-2006-0534] Testing and Monitoring Options and Costs Memo (IV-B-66).

2. E-mail and attachment from Peter Westlin, EPA, to Mary Johnson, EPA. August 19, 2008. Monitoring Options for SNCR on Medical Waste Incinerators.

3. E-mail from Dan Bivins, EPA, to Mary Johnson, EPA. September 27, 2006. Cost of CO CEMS.

4. E-mail from Dan Bivins, EPA, to Mary Johnson, EPA. July 28, 2006. Some Preliminary Thoughts on the HWI Monitoring.
Monitoring Costs

Parameters/Costs

A. Parameters

1. Recording lime/carbon flow, min/4-hr 

period

2. Annual operating hours, hr/yr (H)

3. Cost index

 a. 2008

 b. 2006

 c. 1997

 d. 1993

 e. 1992

4. Operating labor wage rate, $/hr (LR)

5. Capital recovery factor, 20-yr 

equipment life, 7% interest (CRF)

B. Total Capital Investment, $ (TCI)

1. Planning

2. Select type of equipment

3. Provide support facilities

4. Purchased equipment cost (PEC)

5. Install and check equipment

6. Perf. spec. tests (certif.)

7. Prepare QA/QC plan

8. Total capital cost

C. Annual Costs, $/yr

1. Operating labor

2. Maintenance materials

3. Operation & maintenance

4. Recordkeeping and reporting

5. Overhead

6. Property taxes, insurance, and 

administration

7. Capital recovery

8. Total annual cost

AKXTOEnergy

INCINERATOR
Notes:

1. Monitoring costs have been rounded to the nearest $100 to be consistent with level of rounding in original costs.

2. Costs to be replaced include: (a) bag leak detector replacing opacity test; (b) CO CEMS replacing CO test and secondary chamber temperature monitor;

(c) HCl CEMS replacing HCl test, HCl sorbent monitor (dry scrubbers) and scrubber liquor pH monitor (wet scrubbers); (d) PM CEMS replacing PM and

opacity tests and and pressure drop monitor (wet scrubbers); (e) multi-metal/Hg CEMS replacing flue gas temperature monitor (wet scrubbers); (f) dioxin

sorbent trap biweekly monitoring replacing fabric filter inlet temperature monitor; and (g) Hg sorbent trap biweekly monitoring replacing flue gas temperature

monitor (wet scrubbers).

Sources:

1. Hospital/Medical/Infectious Waste Incinerators (HMIWI) [EPA-HQ-OAR-2006-0534] Testing and Monitoring Options and Costs Memo (IV-B-66).

2. E-mail and attachment from Peter Westlin, EPA, to Mary Johnson, EPA. August 19, 2008. Monitoring Options for SNCR on Medical Waste Incinerators.

3. E-mail from Dan Bivins, EPA, to Mary Johnson, EPA. September 27, 2006. Cost of CO CEMS.

4. E-mail from Dan Bivins, EPA, to Mary Johnson, EPA. July 28, 2006. Some Preliminary Thoughts on the HWI Monitoring.
Afterburner/Secondary Chamber Retrofit Costs

Equation

AKAlyeskaPump

Station5 AKBelugaRiver

AKBPExploratio

nNorthstar

AKChugachElec

tricBeluga AKCoeur

AKConocoPhillip

sAlpine

AKConocoPhillip

sAlpine

AKCookInletPipe

line-DriftRiver AKDonlinGold

AKEniNikaitchuqOffShoreAKEniNikaitchuqOperationsAKHeclaGreens

CreekJuneau AKHilcorpNNA

AKHilcorpSwans

onRiver AKIcicleSeafood

AKKuparukCent

ral Production

AKKuparukCent

ral Production

AKMysteryCreek

NixonFork AKPioneerNR

AKSavantBada

mi

AKSumitomoPo

go

AKSumitomoPo

go

AKTeckCominco

AlaskaIncRedDo

gMine

AKTeckCominco

AlaskaIncRedDo

gMine AKTeckDMTS

AKUOCCTrading

Bay

AKWestMacArth

urRiver AKXTOEnergy

35-IN-1 P&S Yard 

Incinerator

Incinerator EU No. 9 Incinerator Incinerator No. 1 Incinerator No. 2 Drift River 

Terminal 

Incinerator

Incinerator Incinerator Incinerator Consumat 

Incinerator

Incinerator Incinerator EU #7 H-250 (EU 35) H-347 (EU 36) Incinerator I-5 incinerator Incinerator Incinerator No. 1 Incinerator No. 2 MI-2 MI-3 Port No. 1 R-H-0800 I-2 INCINERATOR

A. Parameters

1. Incinerator capacity, lb/hr (C) 300 300 300 500 150 300 85 1300 900 150 900 500 150 125 125 125 125 125 125 125 125 125 125 125 125 125 125 125

2. Annual operating hours, hr/yr (H) 550 2226.764706 2226.764706 1825 1095 1000 4400 7328 7952 4380 3650 1150 385 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500

3. Exhaust gas flow rate, dscfm (Q) 716.777657 716.777657 972.9666667 716.777657 507.6532609 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 669.7130435 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657

4. Waste charging hours, hr/d (WCH) 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8

5. Downtime days (DD) 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

6. Natural gas cost, $/1,000 ft3 (NGC) 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58

7. Capital recovery factor, 20-yr 

equipment life, 7% interest (CRF)

= [i x (1 + i)a] / [(1 + i)a - 1], where i = interest rate, a = 

equipment life

0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439

8. Cost index

 a. 2008 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000

 b. 1989 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000

B. Total Capital Investment

1. $ = (28.80 x Q + 33,568) x (525.4/357.5) 87253.48945 87253.48945 99128.84972 87253.48945 77559.75767 87253.48945 87253.48945 87253.48945 87253.48945 87253.48945 87253.48945 87253.48945 85071.86096 87253.48945 87253.48945 87253.48945 87253.48945 87253.48945 87253.48945 87253.48945 87253.48945 87253.48945 87253.48945 87253.48945 87253.48945 87253.48945 87253.48945 87253.48945

2. $/dscfm = $ / Q 121.7302027 121.7302027 101.8830892 121.7302027 152.7809701 121.7302027 121.7302027 121.7302027 121.7302027 121.7302027 121.7302027 121.7302027 127.0273318 121.7302027 121.7302027 121.7302027 121.7302027 121.7302027 121.7302027 121.7302027 121.7302027 121.7302027 121.7302027 121.7302027 121.7302027 121.7302027 121.7302027 121.7302027

C. Downtime Cost, $ = $0.3/lb disposal cost x (525.4/357.5) x (C x 0.67) x WCH 

x DD

2126.877986 2126.877986 2126.877986 3544.796643 1063.438993 2126.877986 602.6154294 9216.471273 6380.633958 1063.438993 6380.633958 3544.796643 1063.438993 886.1991608 886.1991608 886.1991608 886.1991608 886.1991608 886.1991608 886.1991608 886.1991608 886.1991608 886.1991608 886.1991608 886.1991608 886.1991608 886.1991608 886.1991608

D. Direct Annual Costs, $/yr

1. Refractory replacement = 0.01 x TCI for 1-sec secondary chamber 872.5348945 872.5348945 991.2884972 872.5348945 775.5975767 872.5348945 872.5348945 872.5348945 872.5348945 872.5348945 872.5348945 872.5348945 850.7186096 872.5348945 872.5348945 872.5348945 872.5348945 872.5348945 872.5348945 872.5348945 872.5348945 872.5348945 872.5348945 872.5348945 872.5348945 872.5348945 872.5348945 872.5348945

2. Auxiliary fuel = (0.32 Btu/lb/°F) x (28.5 lb/lbmole) x (100°F) x (lbmole/385 

ft3) x (ft3/1,000 Btu) x (Q/0.9) x (60 min/hr) x H x NGC

$596 $2,415 $3,278 $1,979 $841 $1,084 $4,771 $7,947 $8,623 $4,750 $3,958 $1,247 $390 $542 $542 $542 $542 $542 $542 $542 $542 $542 $542 $542 $542 $542 $542 $542

3. Maintenance materials = 0.02 x TCI 1745.069789 1745.069789 1982.576994 1745.069789 1551.195153 1745.069789 1745.069789 1745.069789 1745.069789 1745.069789 1745.069789 1745.069789 1701.437219 1745.069789 1745.069789 1745.069789 1745.069789 1745.069789 1745.069789 1745.069789 1745.069789 1745.069789 1745.069789 1745.069789 1745.069789 1745.069789 1745.069789 1745.069789

E. Indirect Annual Costs, $/yr

1. Overhead = 0.6 x maintenance materials 1047.041873 1047.041873 1189.546197 1047.041873 930.717092 1047.041873 1047.041873 1047.041873 1047.041873 1047.041873 1047.041873 1047.041873 1020.862332 1047.041873 1047.041873 1047.041873 1047.041873 1047.041873 1047.041873 1047.041873 1047.041873 1047.041873 1047.041873 1047.041873 1047.041873 1047.041873 1047.041873 1047.041873

2. Property taxes, insurance, and 

administration

= 0.04 x TCI 3490.139578 3490.139578 3965.153989 3490.139578 3102.390307 3490.139578 3490.139578 3490.139578 3490.139578 3490.139578 3490.139578 3490.139578 3402.874439 3490.139578 3490.139578 3490.139578 3490.139578 3490.139578 3490.139578 3490.139578 3490.139578 3490.139578 3490.139578 3490.139578 3490.139578 3490.139578 3490.139578 3490.139578

3. Capital recovery = CRF x TCI 8236.112151 8236.112151 9357.062151 8236.112151 7321.092446 8236.112151 8236.112151 8236.112151 8236.112151 8236.112151 8236.112151 8236.112151 8030.181855 8236.112151 8236.112151 8236.112151 8236.112151 8236.112151 8236.112151 8236.112151 8236.112151 8236.112151 8236.112151 8236.112151 8236.112151 8236.112151 8236.112151 8236.112151

4. Annualized downtime cost = CRF x downtime cost 200.7622358 200.7622358 200.7622358 334.6037263 100.3811179 200.7622358 56.88263348 869.9696885 602.2867074 100.3811179 602.2867074 334.6037263 100.3811179 83.65093158 83.65093158 83.65093158 83.65093158 83.65093158 83.65093158 83.65093158 83.65093158 83.65093158 83.65093158 83.65093158 83.65093158 83.65093158 83.65093158 83.65093158

F. Total Annual Cost

1. $/yr = Direct Annual Costs + Indirect Annual Costs 16188.08507 18006.38257 20964.17647 17704.54709 14622.36142 16676.06878 20219.17728 24207.41172 24616.3995 20240.98759 19951.27515 16972.57151 15496.53931 16016.75335 16016.75335 16016.75335 16016.75335 16016.75335 16016.75335 16016.75335 16016.75335 16016.75335 16016.75335 16016.75335 16016.75335 16016.75335 16016.75335 16016.75335

2. ($/yr) / dscfm = ($/yr) / Q 22.584528 25.12129444 21.54665436 24.70019387 28.80383629 23.26533008 28.20843685 33.77255344 34.34314569 28.23886514 27.83467782 23.67899076 23.13907346 22.34549751 22.34549751 22.34549751 22.34549751 22.34549751 22.34549751 22.34549751 22.34549751 22.34549751 22.34549751 22.34549751 22.34549751 22.34549751 22.34549751 22.34549751

BTF Adjustments

A. Parameters

1. Incinerator capacity, lb/hr (C) 300 300 300 500 150 300 85 1300 900 150 900 500 150 125 125 125 125 125 125 125 125 125 125 125 125 125 125 125

2. Annual operating hours, hr/yr (H) 550 2226.764706 2226.764706 1825 1095 1000 4400 7328 7952 4380 3650 1150 385 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500

3. Exhaust gas flow rate, dscfm (Q) 716.777657 716.777657 972.9666667 716.777657 507.6532609 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 669.7130435 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657

4. Waste charging hours, hr/d (WCH) 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8

5. Downtime days (DD) 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

6. Natural gas cost, $/1,000 ft3 (NGC) 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58

7. Capital recovery factor, 20-yr 

equipment life, 7% interest (CRF)

= [i x (1 + i)a] / [(1 + i)a - 1], where i = interest rate, a = 

equipment life

0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439

8. Cost index

 a. 2008 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000 575.40000

 b. 1989 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000 357.50000

B. Total Capital Investment

1. $ = (28.80 x Q + 33,568) x (525.4/357.5) 109066.8618 109066.8618 123911.0622 109066.8618 96949.69708 109066.8618 109066.8618 109066.8618 109066.8618 109066.8618 109066.8618 109066.8618 106339.8262 109066.8618 109066.8618 109066.8618 109066.8618 109066.8618 109066.8618 109066.8618 109066.8618 109066.8618 109066.8618 109066.8618 109066.8618 109066.8618 109066.8618 109066.8618

2. $/dscfm = $ / Q 152.1627533 152.1627533 127.3538615 152.1627533 190.9762126 152.1627533 152.1627533 152.1627533 152.1627533 152.1627533 152.1627533 152.1627533 158.7841647 152.1627533 152.1627533 152.1627533 152.1627533 152.1627533 152.1627533 152.1627533 152.1627533 152.1627533 152.1627533 152.1627533 152.1627533 152.1627533 152.1627533 152.1627533

C. Downtime Cost, $ = $0.3/lb disposal cost x (525.4/357.5) x (C x 0.67) x WCH 

x DD

2126.877986 2126.877986 2126.877986 3544.796643 1063.438993 2126.877986 602.6154294 9216.471273 6380.633958 1063.438993 6380.633958 3544.796643 1063.438993 886.1991608 886.1991608 886.1991608 886.1991608 886.1991608 886.1991608 886.1991608 886.1991608 886.1991608 886.1991608 886.1991608 886.1991608 886.1991608 886.1991608 886.1991608

D. Direct Annual Costs, $/yr

1. Refractory replacement = 0.01 x TCI for 1-sec secondary chamber 1090.668618 1090.668618 1239.110622 1090.668618 969.4969708 1090.668618 1090.668618 1090.668618 1090.668618 1090.668618 1090.668618 1090.668618 1063.398262 1090.668618 1090.668618 1090.668618 1090.668618 1090.668618 1090.668618 1090.668618 1090.668618 1090.668618 1090.668618 1090.668618 1090.668618 1090.668618 1090.668618 1090.668618

2. Auxiliary fuel = (0.32 Btu/lb/°F) x (28.5 lb/lbmole) x (100°F) x (lbmole/385 

ft3) x (ft3/1,000 Btu) x (Q/0.9) x (60 min/hr) x H x NGC

$1,193 $4,829 $6,556 $3,958 $1,682 $2,169 $9,543 $15,893 $17,246 $9,499 $7,916 $2,494 $780 $1,084 $1,084 $1,084 $1,084 $1,084 $1,084 $1,084 $1,084 $1,084 $1,084 $1,084 $1,084 $1,084 $1,084 $1,084

3. Maintenance materials = 0.02 x TCI 2181.337236 2181.337236 2478.221243 2181.337236 1938.993942 2181.337236 2181.337236 2181.337236 2181.337236 2181.337236 2181.337236 2181.337236 2126.796524 2181.337236 2181.337236 2181.337236 2181.337236 2181.337236 2181.337236 2181.337236 2181.337236 2181.337236 2181.337236 2181.337236 2181.337236 2181.337236 2181.337236 2181.337236

E. Indirect Annual Costs, $/yr

1. Overhead = 0.6 x maintenance materials 1308.802342 1308.802342 1486.932746 1308.802342 1163.396365 1308.802342 1308.802342 1308.802342 1308.802342 1308.802342 1308.802342 1308.802342 1276.077914 1308.802342 1308.802342 1308.802342 1308.802342 1308.802342 1308.802342 1308.802342 1308.802342 1308.802342 1308.802342 1308.802342 1308.802342 1308.802342 1308.802342 1308.802342

2. Property taxes, insurance, and 

administration

= 0.04 x TCI 4362.674473 4362.674473 4956.442486 4362.674473 3877.987883 4362.674473 4362.674473 4362.674473 4362.674473 4362.674473 4362.674473 4362.674473 4253.593048 4362.674473 4362.674473 4362.674473 4362.674473 4362.674473 4362.674473 4362.674473 4362.674473 4362.674473 4362.674473 4362.674473 4362.674473 4362.674473 4362.674473 4362.674473

3. Capital recovery = CRF x TCI 10295.14019 10295.14019 11696.32769 10295.14019 9151.365558 10295.14019 10295.14019 10295.14019 10295.14019 10295.14019 10295.14019 10295.14019 10037.72732 10295.14019 10295.14019 10295.14019 10295.14019 10295.14019 10295.14019 10295.14019 10295.14019 10295.14019 10295.14019 10295.14019 10295.14019 10295.14019 10295.14019 10295.14019

4. Annualized downtime cost = CRF x downtime cost 200.7622358 200.7622358 200.7622358 334.6037263 100.3811179 200.7622358 56.88263348 869.9696885 602.2867074 100.3811179 602.2867074 334.6037263 100.3811179 83.65093158 83.65093158 83.65093158 83.65093158 83.65093158 83.65093158 83.65093158 83.65093158 83.65093158 83.65093158 83.65093158 83.65093158 83.65093158 83.65093158 83.65093158

F. Total Annual Cost

1. $/yr = Direct Annual Costs + Indirect Annual Costs 20632.23418 24268.82919 28613.36983 23531.31674 18883.59729 21608.20162 28838.2982 36001.68005 37087.33858 28838.42036 27757.08988 22067.36559 19638.14166 20406.68205 20406.68205 20406.68205 20406.68205 20406.68205 20406.68205 20406.68205 20406.68205 20406.68205 20406.68205 20406.68205 20406.68205 20406.68205 20406.68205 20406.68205

2. ($/yr) / dscfm = ($/yr) / Q 28.78470608 33.85823895 29.40837627 32.82931117 37.19782526 30.14631024 40.23325493 50.2271237 51.7417615 40.23342535 38.72482577 30.78690494 29.32321813 28.47003091 28.47003091 28.47003091 28.47003091 28.47003091 28.47003091 28.47003091 28.47003091 28.47003091 28.47003091 28.47003091 28.47003091 28.47003091 28.47003091 28.47003091

Sources:

1. Cost equations: Hospital/Medical/Infectious Waste Incinerators (HMIWI) [EPA-HQ-OAR-2006-0534] Model Plant Description and Cost Report (II-A-112); and Secondary Chamber Retrofit Cost Memorandum (IV-B-33).

2. Hospital/Medical/Infectious Waste Incinerators (HMIWI) [EPA-HQ-OAR-2006-0534] Waste charging hours, downtime days: Model Plant Description and Cost Report (II-A-112).

3. Natural gas cost: Energy Information Administration. Natural Gas Prices: 2008.

Supplemental fuel ($/yr) 596.4245446 2414.722047 3277.786406 1979.04508 840.9877275 1084.408263 4771.396357 7946.54375 8623.214506 4749.708191 3958.09016 1247.069502 390.0837382 542.2041314

Natural gas cost, $/1,000 ft3 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58

Nat gas usage (ft3/yr) 62257.25935 252058.6687 342148.8942 206580.906 87785.77531 113195.017 498058.0748 829493.0846 900126.7752 495794.1745 413161.8121 130174.2696 40718.55304 56597.5085

Parameters/Costs
Fabric Filter Costs

Parameters/Costs Equation

AKAlyeskaPump

Station5 AKBelugaRiver

AKBPExploratio

nNorthstar

AKChugachElect

ricBeluga AKCoeur

AKConocoPhillip

sAlpine

AKConocoPhillip

sAlpine

AKCookInletPipe

line-DriftRiver AKDonlinGold

AKEniNikaitchuqOffShoreAKEniNikaitchuqOperationsAKHeclaGreens

CreekJuneau AKHilcorpNNA

AKHilcorpSwans

onRiver AKIcicleSeafood

AKKuparukCentr

al Production

AKKuparukCentr

al Production

AKMysteryCreek

NixonFork AKPioneerNR

AKSavantBadam

i

AKSumitomoPog

o

AKSumitomoPog

o

AKTeckCominco

AlaskaIncRedDo

gMine

AKTeckCominco

AlaskaIncRedDo

gMine AKTeckDMTS

AKUOCCTrading

Bay

AKWestMacArth

urRiver AKXTOEnergy Model unit

35-IN-1 P&S Yard 

Incinerator

Incinerator EU No. 9 Incinerator Incinerator No. 1 Incinerator No. 2 Drift River 

Terminal 

Incinerator

Incinerator Incinerator Incinerator Consumat 

Incinerator

Incinerator Incinerator EU #7 H-250 (EU 35) H-347 (EU 36) Incinerator I-5 incinerator Incinerator Incinerator No. 1 Incinerator No. 2 MI-2 MI-3 Port No. 1 R-H-0800 I-2 INCINERATOR

A. Parameters

1. Incinerator capacity, lb/hr (C) 300 150 390.0666667 300 500 390.0666667 390.0666667 150 390.0666667 390.0666667 390.0666667 85 390.0666667 390.0666667 200 1300 900 390.0666667 150 390.0666667 390.0666667 390.0666667 900 500 390.0666667 150 141 125 390

2. Annual operating hours, hr/yr (H) 550 470 2621.428571 2621.428571 1825 2621.428571 2621.428571 1095 2621.428571 2621.428571 2621.428571 4400 2621.428571 2621.428571 2650 7328 7952 2621.428571 4380 2621.428571 2621.428571 2621.428571 3650 1150 2621.428571 385 365 500 2621

3. Exhaust gas flow rate, dscfm (Q) 716.777657 716.777657 716.777657 972.9666667 716.777657 716.777657 716.777657 507.6532609 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 669.7130435 716.777657 716.777657 716.777657

4. PM concentration, gr/dscf (PM) 7.80E-02 7.80E-02 7.80E-02 4.67E-02 3.65E-02 7.80E-02 7.80E-02 6.56E-02 7.80E-02 7.80E-02 7.80E-02 5.17E-02 7.80E-02 7.80E-02 7.80E-02 7.92E-02 7.92E-02 7.80E-02 8.27E-02 7.80E-02 7.80E-02 7.80E-02 8.52E-02 8.52E-02 7.80E-02 3.70E-02 7.80E-02 7.80E-02 7.80E-02

5. Water vapor in gas from incinerator (10% by 

weight)

 a. lb/min = Q / (385 ft3

/lb-mol) x (29 lb/lb-mol) x moisture content (0.10) 5.4 5.4 5.4 7.3 5.4 5.4 5.4 3.8 5.4 5.4 5.4 5.4 5.4 5.4 5.4 5.4 5.4 5.4 5.4 5.4 5.4 5.4 5.4 5.4 5.4 5.0 5.4 5.4 5.4

 b. scfm = (lb/min) / (18 lb/lb-mol) x (385 ft3

/lb-mol) 115 115 115 157 115 115 115 82 115 115 115 115 115 115 115 115 115 115 115 115 115 115 115 115 115 108 115 115 115

6. Enthalpy change in quench (1800°F to 

300°F)

 a. Dry gas from incinerator, Btu/lb air = [7.010 x (300°F - 77°F) - 7.554 x (1800°F - 77°F)] / (29 lb/lb-mol) 395 395 395 395 395 395 395 395 395 395 395 395 395 395 395 395 395 395 395 395 395 395 395 395 395 395 395 395 395

 b. Water vapor from incinerator, Btu/lb water 

vapor

= [8.154 x (300°F - 77°F) - 9.215 x (1800°F - 77°F)] / (18 lb/lb-mol) 781 781 781 781 781 781 781 781 781 781 781 781 781 781 781 781 781 781 781 781 781 781 781 781 781 781 781 781 781

 c. Total gas stream, Btu/yr = [(Btu/lb air) x Q / (385 ft3/lb-mol) x (29 lb/lb-mol) x (60 min/hr) x H] + 

[(Btu/lb water vapor) x Q x (0.00753 lb water vapor/ft3) x (60 min/hr) x 

H]

8.43E+08 7.20E+08 4.02E+09 5.45E+09 2.80E+09 4.02E+09 4.02E+09 1.19E+09 4.02E+09 4.02E+09 4.02E+09 6.74E+09 4.02E+09 4.02E+09 4.06E+09 1.12E+10 1.22E+10 4.02E+09 6.71E+09 4.02E+09 4.02E+09 4.02E+09 5.59E+09 1.76E+09 4.02E+09 5.51E+08 5.59E+08 7.66E+08 4.02E+09

 d. Cooling water

 i. Heat of vaporization at 77°F, Btu/lb 1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050

 ii. Sensible heat for vapor, Btu/lb 85 85 85 85 85 85 85 85 85 85 85 85 85 85 85 85 85 85 85 85 85 85 85 85 85 85 85 85 85

 iii. Total, Btu/lb water 1,135 1,135 1,135 1,135 1,135 1,135 1,135 1,135 1,135 1,135 1,135 1,135 1,135 1,135 1,135 1,135 1,135 1,135 1,135 1,135 1,135 1,135 1,135 1,135 1,135 1,135 1,135 1,135 1,135

7. Cooling water evaporated, lb/yr

 a. lb/yr = [enthalpy change (total gas stream, Btu/yr)] / [enthalpy change 

(cooling water, Btu/lb)]

7.42E+05 6.34E+05 3.54E+06 4.80E+06 2.46E+06 3.54E+06 3.54E+06 1.05E+06 3.54E+06 3.54E+06 3.54E+06 5.94E+06 3.54E+06 3.54E+06 3.58E+06 9.89E+06 1.07E+07 3.54E+06 5.91E+06 3.54E+06 3.54E+06 3.54E+06 4.93E+06 1.55E+06 3.54E+06 4.86E+05 4.93E+05 6.75E+05 3.54E+06

 b. scfm = [cooling water evaporated (lb/yr)] / (18 lb/lb-mol) x (385 ft3/lb-mol) / 

(H * 60 min/hr)

481 481 481 653 481 481 481 341 481 481 481 481 481 481 481 481 481 481 481 481 481 481 481 481 481 450 481 481 481

8. Actual gas flow into fabric filter, acfm (AQ) = [Q + (water vapor in gas from incinerator, scfm) + (water vapor 

added in quench, i.e., cooling water evaporated, scfm)] x [(300°F + 

460°F)/528°R]

1,891 1,891 1,891 2,566 1,891 1,891 1,891 1,339 1,891 1,891 1,891 1,891 1,891 1,891 1,891 1,891 1,891 1,891 1,891 1,891 1,891 1,891 1,891 1,891 1,891 1,767 1,891 1,891 1,891

9. Operating labor rate, $/hr (LR) $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60

10. Electricity cost, $/kWh (EC) $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07 $0.07

11. Water cost, $/1,000 gal (WC) $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20

12. Compressed air cost, $/1,000 ft3 (CAC) $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24

13. Dust disposal cost, $/ton (DDC) $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29

14. Capital recovery factors = [i x (1 + i)a

] / [(1 + i)a - 1], where i = interest rate, a = equipment life

 a. Bag CRF, 2-yr life, 7% interest 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309 0.55309

 b. Cage CRF, 4-yr life, 7% interest 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523 0.29523

 c. Equipment CRF, 20-yr life, 7% interest 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439

15. Cost index

 a. 2008 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4

 b. 1989 357.5 357.5 357.5 357.5 357.5 357.5 357.5 357.5 357.5 357.5 357.5 357.5 357.5 357.5 357.5 357.5 357.5 357.5 357.5 357.5 357.5 357.5 357.5 357.5 357.5 357.5 357.5 357.5 357.5

B. Total Capital Investment

1. $ = (47.0 x Q + 306,720) x (1.4 retrofit cost factor) x (525.4/357.5) $767,048 $767,048 $767,048 $794,179 $767,048 $767,048 $767,048 $744,900 $767,048 $767,048 $767,048 $767,048 $767,048 $767,048 $767,048 $767,048 $767,048 $767,048 $767,048 $767,048 $767,048 $767,048 $767,048 $767,048 $767,048 $762,063 $767,048 $767,048 $767,048

2. $/dscfm = $ / Q $1,070.13 $1,070.13 $1,070.13 $816.25 $1,070.13 $1,070.13 $1,070.13 $1,467.34 $1,070.13 $1,070.13 $1,070.13 $1,070.13 $1,070.13 $1,070.13 $1,070.13 $1,070.13 $1,070.13 $1,070.13 $1,070.13 $1,070.13 $1,070.13 $1,070.13 $1,070.13 $1,070.13 $1,070.13 $1,137.90 $1,070.13 $1,070.13 $1,070.13

C. Direct Annual Operating Costs, $/yr

1. Electricity = (0.746 kW/hp) x hp (0.0072 x Q + 3.20) x H x EC $229 $196 $1,092 $1,333 $760 $1,092 $1,092 $374 $1,092 $1,092 $1,092 $1,833 $1,092 $1,092 $1,104 $3,053 $3,313 $1,092 $1,825 $1,092 $1,092 $1,092 $1,521 $479 $1,092 $154 $152 $208 $1,092

3. Evaporative cooler water = (0.1007 x Q + 23.1506) gal/min x (60 min/hr) x H x WC $629 $538 $2,999 $3,810 $2,088 $2,999 $2,999 $976 $2,999 $2,999 $2,999 $5,033 $2,999 $2,999 $3,031 $8,383 $9,097 $2,999 $5,011 $2,999 $2,999 $2,999 $4,175 $1,316 $2,999 $419 $418 $572 $2,998

4. Operating labor = (1 hr/shift) x (1 shift/8 hr) x H x LR $2,379 $2,033 $11,338 $11,338 $7,893 $11,338 $11,338 $4,736 $11,338 $11,338 $11,338 $19,030 $11,338 $11,338 $11,461 $31,694 $34,392 $11,338 $18,944 $11,338 $11,338 $11,338 $15,786 $4,974 $11,338 $1,665 $1,579 $2,163 $11,336

5. Supervisory labor = 0.15 x (operating labor) $357 $305 $1,701 $1,701 $1,184 $1,701 $1,701 $710 $1,701 $1,701 $1,701 $2,855 $1,701 $1,701 $1,719 $4,754 $5,159 $1,701 $2,842 $1,701 $1,701 $1,701 $2,368 $746 $1,701 $250 $237 $324 $1,700

6. Maintenance labor = (0.5 hr/shift) x (1 shift/8 hr) x H x (LR x 1.1) $1,308 $1,118 $6,236 $6,236 $4,341 $6,236 $6,236 $2,605 $6,236 $6,236 $6,236 $10,467 $6,236 $6,236 $6,304 $17,431 $18,916 $6,236 $10,419 $6,236 $6,236 $6,236 $8,682 $2,736 $6,236 $916 $868 $1,189 $6,235

7. Maintenance materials = 0.02 x TCI $15,341 $15,341 $15,341 $15,884 $15,341 $15,341 $15,341 $14,898 $15,341 $15,341 $15,341 $15,341 $15,341 $15,341 $15,341 $15,341 $15,341 $15,341 $15,341 $15,341 $15,341 $15,341 $15,341 $15,341 $15,341 $15,241 $15,341 $15,341 $15,341

8. Compressed air = AQ x (2 ft3

 air/1,000 ft3 filtered) x (60 min/hr) x H x CAC $30 $26 $143 $194 $99 $143 $143 $42 $143 $143 $143 $240 $143 $143 $144 $399 $433 $143 $238 $143 $143 $143 $199 $63 $143 $20 $20 $27 $143

9. Dust disposal = (PM gr/dscf x Q x 60 min/hr x 1 lb/7,000 gr) x (1 ton/2,000 lb) x H x 

DDC

$5 $4 $22 $18 $7 $22 $22 $5 $22 $22 $22 $24 $22 $22 $22 $61 $66 $22 $38 $22 $22 $22 $33 $10 $22 $1 $3 $4 $22

10. Bag replacement

 a. Bag cost = AQ x ($2.5/ft2

) x (525.4/317.4) x (1.08 taxes and freight ratio)/(3.5 

ft/min G/C ratio)

$2,414 $2,414 $2,414 $3,277 $2,414 $2,414 $2,414 $1,710 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,414 $2,256 $2,414 $2,414 $2,414

 b. Bag replacement labor cost = AQ x (0.15 hr/bag)/(18 ft2

 bag area)/(3.5 ft/min G/C ratio) x LR $156 $156 $156 $211 $156 $156 $156 $110 $156 $156 $156 $156 $156 $156 $156 $156 $156 $156 $156 $156 $156 $156 $156 $156 $156 $146 $156 $156 $156

 c. Bag replacement cost = Bag CRF x [(total bag cost) + (bag replacement labor cost)] $1,421 $1,421 $1,421 $1,930 $1,421 $1,421 $1,421 $1,007 $1,421 $1,421 $1,421 $1,421 $1,421 $1,421 $1,421 $1,421 $1,421 $1,421 $1,421 $1,421 $1,421 $1,421 $1,421 $1,421 $1,421 $1,328 $1,421 $1,421 $1,421

11. Cage replacement

 a. Number of bags = AQ/(3.5 ft/min G/C ratio)/(18 ft2

 bag area) $30 $30 $30 $41 $30 $30 $30 $21 $30 $30 $30 $30 $30 $30 $30 $30 $30 $30 $30 $30 $30 $30 $30 $30 $30 $28 $30 $30 $30

 b. Cage replacement labor cost = bag replacement labor cost $156 $156 $156 $211 $156 $156 $156 $110 $156 $156 $156 $156 $156 $156 $156 $156 $156 $156 $156 $156 $156 $156 $156 $156 $156 $146 $156 $156 $156

 c. Cage replacement cost = Cage CRF x [single-cage cost (4.941+ 0.163 x 18 ft2

 bag area) x 

(number of bags) x (525.4/317.4) + (cage replacement labor cost)]

$161 $161 $161 $219 $161 $161 $161 $114 $161 $161 $161 $161 $161 $161 $161 $161 $161 $161 $161 $161 $161 $161 $161 $161 $161 $151 $161 $161 $161

D. Indirect Annual Costs, $/yr

1. Overhead = 0.6 x (labor + maintenance materials) $11,631 $11,278 $20,769 $21,095 $17,256 $20,769 $20,769 $13,769 $20,769 $20,769 $20,769 $28,615 $20,769 $20,769 $20,895 $41,532 $44,285 $20,769 $28,527 $20,769 $20,769 $20,769 $25,307 $14,278 $20,769 $10,843 $10,815 $11,410 $20,767

2. Property taxes, insurance, and 

administration

= 0.04 x TCI $30,682 $30,682 $30,682 $31,767 $30,682 $30,682 $30,682 $29,796 $30,682 $30,682 $30,682 $30,682 $30,682 $30,682 $30,682 $30,682 $30,682 $30,682 $30,682 $30,682 $30,682 $30,682 $30,682 $30,682 $30,682 $30,483 $30,682 $30,682 $30,682

3. Capital recovery = Equipment CRF x (TCI - bag replacement cost - cage replacement 

cost)

$72,254 $72,254 $72,254 $74,762 $72,254 $72,254 $72,254 $70,207 $72,254 $72,254 $72,254 $72,254 $72,254 $72,254 $72,254 $72,254 $72,254 $72,254 $72,254 $72,254 $72,254 $72,254 $72,254 $72,254 $72,254 $71,794 $72,254 $72,254 $72,254

E. Total Annual Cost

1. $/yr = Direct Annual Costs + Indirect Annual Costs $136,428 $135,357 $164,159 $170,285 $153,489 $164,159 $164,159 $139,241 $164,159 $164,159 $164,159 $187,957 $164,159 $164,159 $164,541 $227,168 $235,521 $164,159 $187,703 $164,159 $164,159 $164,159 $177,931 $144,461 $164,159 $133,264 $133,951 $135,758 $164,153

2. ($/yr) / dscfm = ($/yr) / Q $190.33 $188.84 $229.02 $175.02 $214.14 $229.02 $229.02 $274.28 $229.02 $229.02 $229.02 $262.22 $229.02 $229.02 $229.56 $316.93 $328.58 $229.02 $261.87 $229.02 $229.02 $229.02 $248.24 $201.54 $229.02 $198.99 $186.88 $189.40 $229.02

Sources:

1. Cost equations: Hospital/Medical/Infectious Waste Incinerators (HMIWI) [EPA-HQ-OAR-2006-0534] Model Plant Description and Cost Report (II-A-112); and Dry Injection Fabric Filter Cost Memorandum (IV-B-32).

2. Operating labor rate: Bureau of Labor Statistics, Occupational Employment Statistics, May 2008 National Industry-Specific Occupational Employment and Wage Estimates

3. Electricity cost: Energy Information Administration. Average Industrial Retail Price of Electricity: October 2009.

4. Water cost: Air Compliance Advisor, version 7.5.

5. Compressed air cost: P2Pays.org. Energy Tips – Compressed Air. Compressed Air Tip Sheet #1. August 2004.

6. Dust disposal cost: NSWMA’s 2005 Tip Fee Survey

Elec (Mw) = 3.43E+00 2.93E+00 1.64E+01 2.00E+01 1.14E+01 1.64E+01 1.64E+01 5.60E+00 1.64E+01 1.64E+01 1.64E+01 2.74E+01 1.64E+01 1.64E+01 1.65E+01 4.57E+01 4.96E+01 1.64E+01 2.73E+01 1.64E+01 1.64E+01 1.64E+01 2.28E+01 7.17E+00 1.64E+01 2.30E+00 2.28E+00 3.12E+00 1.63E+01

Dust disposal cost ($/yr) $5 $4 $22 $18 $7 $22 $22 $5 $22 $22 $22 $24 $22 $22 $22 $61 $66 $22 $38 $22 $22 $22 $33 $10 $22 $1 $3 $4 $22

Dust disposal unit cost ($/ton) $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29

Dust amount (tpy) 0.13 0.11 0.63 0.51 0.20 0.63 0.63 0.16 0.63 0.63 0.63 0.70 0.63 0.63 0.63 1.78 1.93 0.63 1.11 0.63 0.63 0.63 0.96 0.30 0.63 0.04 0.09 0.12 0.63
Activated Carbon Injection Model Costs

Parameters/Costs Equation AKAlyeskaPumpStation5 AKBelugaRiver

AKBPExplo

rationNorth

star AKChugachElectricBeluga AKCoeur AKConocoPhillipsAlpine

AKConocoP

hillipsAlpine AKCookInletPipeline-DriftRiver

AKDonlinGo

ld AKEniNikaitchuq-OffShore

AKEniNikait

chuqOperations AKHeclaGreensCreekJuneau AKHilcorpNNAAKHilcorpSwa

nsonRiver

AKIcicleSeafoo

d

AKKuparukCe

ntral 

Production

AKKuparukCe

ntral 

Production

AKMysteryCre

ekNixonFork AKPioneerNR

AKSavantBad

ami

AKSumitomoP

ogo

AKSumitomoP

ogo

AKTeckComin

coAlaskaIncRe

dDogMine

AKTeckComin

coAlaskaIncRe

dDogMine AKTeckDMTS

AKUOCCTradi

ngBay

AKWestMacArt

hurRiver AKXTOEnergy Model Unit

35-IN-1 P&S Yard Incinerator Incinerator EU No. 9 Incinerator Incinerator No. 1 Incinerator 

No. 2

Drift River Terminal Incinerator Incinerator Incinerator Incinerator Consumat Incinerator Incinerator Incinerator EU #7 H-250 (EU 35) H-347 (EU 36) Incinerator I-5 incinerator Incinerator Incinerator No. 

1

Incinerator No. 

2

MI-2 MI-3 Port No. 1 R-H-0800 I-2 INCINERATOR

A. Parameters

1. Incinerator capacity, lb/hr (C) 300 150 390.066667 300 500 390.0666667 390.066667 150 390.066667 390.0666667 390.066667 85 390.0666667 390.0666667 200 1300 900 390.0666667 150 390.0666667 390.0666667 390.0666667 900 500 390.0666667 150 141 125 390

2. Annual operating hours, hr/yr (H) 550 470 2621.42857 2621.42857 1825 2621.428571 2621.42857 1095 2621.42857 2621.428571 2621.42857 4400 2621.428571 2621.428571 2650 7328 7952 2621.428571 4380 2621.428571 2621.428571 2621.428571 3650 1150 2621.428571 385 365 500 2621

3. Exhaust gas flow rate, dscfm (Q) 716.777657 716.777657 716.777657 972.966667 716.777657 716.777657 716.777657 507.6532609 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 716.777657 669.7130435 716.777657 716.777657 716.777657

4. Operating labor rate, $/hr (LR) $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60 $34.60

5. Activated carbon cost, $/lb (ACC) $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38 $1.38

6. Dust disposal cost, $/ton (DDC) $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $34.29 $35.29 $36.29 $36.29 $36.29 $36.29 $36.29 $36.29 $36.29 $36.29 $36.29 $36.29 $36.29 $36.29 $36.29 $36.29 $36.29 $36.29

7. Capital recovery factor, 20-yr 

equipment life, 7% interest (CRF)

= [i x (1 + i)a] / [(1 + i)a - 1], where i = interest rate, 

a = equipment life

0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439 0.09439

8. Cost index

 a. 2008 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4 575.4

 b. 1990 361.3 361.3 361.3 361.3 361.3 361.3 361.3 361.3 361.3 361.3 361.3 361.3 361.3 361.3 361.3 361.3 361.3 361.3 361.3 361.3 361.3 361.3 361.3 361.3 361.3 361.3 361.3 361.3 361.3

9. ACI Adjustment Factor (AF) 0.39 0.39 0.39 0.90 0.49 0.39 0.39 0.90 0.39 0.39 0.39 0.90 0.39 0.39 0.39 0.90 0.90 0.39 0.90 0.39 0.39 0.39 0.70 0.70 0.39 0.90 0.39 0.50 0.45

B. Total Capital Investment

1. $ = 4,500 x (Q/1,976)0.6 x (1.2 retrofit factor) x 

(575.4/361.3)

$4,680 $4,680 $4,680 $5,622 $4,680 $4,680 $4,680 $3,805 $4,680 $4,680 $4,680 $4,680 $4,680 $4,680 $4,680 $4,680 $4,680 $4,680 $4,680 $4,680 $4,680 $4,680 $4,680 $4,680 $4,680 $4,493 $4,680 $4,680 $4,680

2. $/dscfm = $ / Q $6.53 $6.53 $6.53 $5.78 $6.53 $6.53 $6.53 $7.50 $6.53 $6.53 $6.53 $6.53 $6.53 $6.53 $6.53 $6.53 $6.53 $6.53 $6.53 $6.53 $6.53 $6.53 $6.53 $6.53 $6.53 $6.71 $6.53 $6.53 $6.53

C. Direct Annual Costs, $/yr

1. Operating labor = (0.25 hr/8-hr shift) x H x LR $595 $508 $2,834 $2,834 $1,973 $2,834 $2,834 $1,184 $2,834 $2,834 $2,834 $4,758 $2,834 $2,834 $2,865 $7,923 $8,598 $2,834 $4,736 $2,834 $2,834 $2,834 $3,947 $1,243 $2,834 $416 $395 $541 $2,834

2. Supervisory labor = 0.15 x (operating labor) $89 $76 $425 $425 $296 $425 $425 $178 $425 $425 $425 $714 $425 $425 $430 $1,189 $1,290 $425 $710 $425 $425 $425 $592 $187 $425 $62 $59 $81 $425

3. Maintenance = 0.2 x TCI $936 $936 $936 $1,124 $936 $936 $936 $761 $936 $936 $936 $936 $936 $936 $936 $936 $936 $936 $936 $936 $936 $936 $936 $936 $936 $899 $936 $936 $936

4. Activated carbon = 0.00127 x Q x H x ACC x AF $267 $228 $1,274 $4,041 $1,133 $1,274 $1,274 $877 $1,274 $1,274 $1,274 $4,975 $1,274 $1,274 $1,288 $8,285 $8,991 $1,274 $4,952 $1,274 $1,274 $1,274 $3,213 $1,012 $1,274 $407 $177 $314 $1,482

5. Dust disposal = 0.00127 x Q x (1 ton/2,000 lb) x H x DDC x AF $3 $3 $16 $50 $14 $16 $16 $11 $16 $16 $16 $62 $16 $17 $17 $109 $118 $17 $65 $17 $17 $17 $42 $13 $17 $5 $2 $4 $19

D. Indirect Annual Costs, $/yr

1. Overhead = 0.6 x (labor + maintenance materials) $972 $912 $2,517 $2,630 $1,923 $2,517 $2,517 $1,274 $2,517 $2,517 $2,517 $3,844 $2,517 $2,517 $2,539 $6,029 $6,494 $2,517 $3,829 $2,517 $2,517 $2,517 $3,285 $1,420 $2,517 $826 $834 $935 $2,517

2. Property taxes, insurance, and 

administration

= 0.04 x TCI $187 $187 $187 $225 $187 $187 $187 $152 $187 $187 $187 $187 $187 $187 $187 $187 $187 $187 $187 $187 $187 $187 $187 $187 $187 $180 $187 $187 $187

3. Capital recovery = CRF x TCI $442 $442 $442 $531 $442 $442 $442 $359 $442 $442 $442 $442 $442 $442 $442 $442 $442 $442 $442 $442 $442 $442 $442 $442 $442 $424 $442 $442 $442

E. Total Annual Cost

1. $/yr = Direct Annual Costs + Indirect Annual Costs $3,491 $3,293 $8,632 $11,861 $6,905 $8,632 $8,632 $4,795 $8,632 $8,632 $8,632 $15,917 $8,632 $8,633 $8,704 $25,100 $27,056 $8,633 $15,858 $8,633 $8,633 $8,633 $12,644 $5,440 $8,633 $3,220 $3,033 $3,439 $8,842

2. ($/yr) / dscfm = ($/yr) / Q $4.87 $4.59 $12.04 $12.19 $9.63 $12.04 $12.04 $9.45 $12.04 $12.04 $12.04 $22.21 $12.04 $12.04 $12.14 $35.02 $37.75 $12.04 $22.12 $12.04 $12.04 $12.04 $17.64 $7.59 $12.04 $4.81 $4.23 $4.80 $12.34

Note:

Factor of 1.27 x 10-3 for activated carbon is based on injecting carbon at a rate to achieve a carbon concentration of 338

mg/dscm (achieving reductions of 90% for Hg, 98% for CDD/CDF).

Sources:

1. Cost equations: Hospital/Medical/Infectious Waste Incinerators (HMIWI) [EPA-HQ-OAR-2006-0534] Model Plant Description and Cost Report (II-A-112).

2. Operating labor rate: Bureau of Labor Statistics, Occupational Employment Statistics, May 2007 National Industry-Specific Occupational

Employment and Wage Estimates.

3. Activated carbon cost: The Innovation Group. Chemical Profiles: Carbon, Activated. 2002. Assumed 20% price increase based on online

information from Norit, an activated carbon vendor.

4. Dust disposal cost: NSWMA’s 2005 Tip Fee Survey.

ACI (lb/yr) = 193.73 165.55 923.36 2,928.48 821.35 923.36 923.36 635.37 923.36 923.36 923.36 3,604.82 923.36 923.36 933.42 6,003.66 6,514.89 923.36 3,588.43 923.36 923.36 923.36 2,328.51 733.64 923.36 294.71 128.57 227.54 1,073.66

Dust (tpy) = 0.10 0.08 0.46 1.46 0.41 0.46 0.46 0.32 0.46 0.46 0.46 1.80 0.46 0.46 0.47 3.00 3.26 0.46 1.79 0.46 0.46 0.46 1.16 0.37 0.46 0.15 0.06 0.11 0.54
Stack Testing Costs

Parameters/Costs Equation Values

A. Parameters

1. Cost index

 a. 2008 575.4

 d. 1992 358.2

B. Testing Costs, $ Annual PM, HCl, opacity; $14,333

1. Method 5 (PM) = $8,000 x (575.4/358.2) $12,000 Annual everything: $55,000

2. Method 9 (opacity) = $1,000 x (575.4/358.2) + $1,500 $2,500 Annual no PM, HCl $40,667

3. Method 10 (CO) = $4,000 x (575.4/358.2) + $1,000 $7,000

4. Method 26 (HCl) = $5,000 x (575.4/358.2) $7,000

5. Method 29 (metals) = $8,000 x (575.4/358.2) + $2,000 $14,000

6. Method 23 (CDD/CDF) = $21,000 x (575.4/358.2) - $5,000 $26,000

7. Method 7E (NOX) = $5,000 x (575.4/358.2) $7,000

8. Method 6C (SO2) = $5,000 x (575.4/358.2) $7,000

Note:

1. Initial testing costs to be annualized over 15 years at 7% interest.

2. Testing costs have been rounded to the nearest $1,000 (except for opacity) to be

consistent with level of rounding in original costs; costs also adjusted based on

additional information from EPA.

3. Multiple test costs adjusted by 2/3 in nationwide cost estimates to account for travel,

accommodations, methods/sampling trains, etc. common to the tests.

Sources:

1. Memorandum from R. Segall, EPA/EMB, to R. Copland, EPA/SDB. October 14, 1992.

Medical Waste Incinerator Study: Emission Measurement and Continuous Monitoring.

(II-B-89)

2. E-mail from Jason Dewees, EPA, to Peter Westlin, EPA. August 20, 2008.

Monitoring Options for SNCR & Test Cost Questions.

3. E-mail from Jason Dewees, EPA, to Mary Johnson, EPA. August 20, 2008.

Re: Monitoring Options for SNCR & Test Cost Questions.

CRF (15 yr, 7%): 0.10979
Initial Test annualized (TAC)

$6,039
Maintenance and Inspection Costs

Parameters/Costs Equation Values

A. Parameters

1. Cost index

 a. 2008 575.4

 d. 1992 358.2

B. Maintenance/Inspection Cost, $/yr (rounded)

1. Company A = $500 x (575.4/358.2) $800

2. Company B = $350 x (575.4/358.2) $600

3. Company C = $800 x (575.4/358.2) $1,300

4. Company D = $750 x (575.4/358.2) $1,200

5. Average = ∑ (Companies A-D) / 4 $1,000

Note:

Maintenance/inspection costs have been rounded to the nearest $100 to be

consistent with level of rounding in original costs.

Source:

Hospital/Medical/Infectious Waste Incinerators (HMIWI) [EPA-HQ-OAR-2006-0534] Maintenance/Inspection Programs Memorandum (II-B-88).
Visible Emissions Testing Costs

Parameters/Costs Equation Values

A. Parameters

1. Operating labor rate, $/hr (LR) $34.60

2. Capital recovery factor, 5-yr equipment 

life, 7% interest (CRF)

= [i x (1 + i)a] / [(1 + i)a - 1], where i = interest rate, a = equipment life 0.24389

B. Total Capital Investment, $ (TCI) = Combination light meter/anemometer ($200) + digital stopwatches 

(2 each at $25)

$250

C. Direct Annual Costs, $/yr

1. Operating labor = (1 hr/reading) x (3 readings/test) x (1 test/yr) x LR $104

D. Indirect Annual Costs, $/yr

1. Overhead = 0.6 x (operating labor) $62

2. Property taxes, insurance, and 

administration

= 0.04 x TCI $10

3. Capital recovery = CRF x TCI $61

E. Total Annual Cost, $/yr (rounded) = Direct Annual Costs + Indirect Annual Costs $200

Sources:

1. Professional Equipment. 2008. Light Meters Industrial and Professional: Digital Light Meter. Website: http://www.professionalequipment.com.

Accessed July 24, 2008.

2. Cole-Parmer. 2008. Digital Stopwatches -Cole Parmer Instrument Catalog. Website: http://www.coleparmer.com. Accessed July 24, 2008.
Recordkeeping and Reporting Costs

(A) (B) (C) (D) (E) (F) (G)

Burden item

Personhours per 

occurrence

Number of 

occurrences 

per year

Technical 

person-hours 

per year (C = A 

x B)

Management 

person-hours 

per year (D = C 

x 0.05)

Clerical 

person-hours 

per year (E = 

C x 0.1)

Total personhours per 

year (F = C + 

D + E) Cost, $

A. Applications N/A 

B. Surveys and Studies N/A 

C. Reporting Requirements

1. Read instructions 1.0 1 1.0 0.05 0.1 1.2 $41

2. Required activities

 a. Perf. spec. tests (certif.) for CMS 17 1 17 0.9 1.7 20 $696

3. Write report

 a. Notification of initial performance test

 i. Pollutants, fugitive ash emissions 2.0 1 2.0 0.1 0.2 2.3 $82

 ii. Fugitive ash emissions 1.0 1 1.0 0.05 0.1 1.2 $41

 b. Notification of initial CMS demonstration 2.0 1 2.0 0.1 0.2 2.3 $82

 c. Report of initial performance test

 i. Pollutants, fugitive ash emissions 8.0 1 8.0 0.4 0.8 9.2 $328

 ii. Fugitive ash emissions 2.0 1 2.0 0.1 0.2 2.3 $82

 d. Report of initial CMS demonstration Incl. in C2

 e. Annual report

 i. Results of performance tests conducted during the year 40 1 40 2.0 4.0 46 $1,638

D. Recordkeeping Requirements

1. Read instructions Incl. in C1

2. Plan activities N/A 

3. Implement activities N/A 

4. Develop record system N/A 

5. Time to enter information

 a. Records of initial performance test Incl. in C3

 b. Records of annual and any subsequent compliance tests Incl. in C3

E. Total Labor Burden and Cost 73 3.7 7.3 84 $2,989

Notes:

1. Industry costs are based on the following hourly rates: technical at $34.60, management at $82.23, and clerical at $22.32 (see table below). The composite hourly labor rate is

($34.60/hr) + (0.05 x $82.23/hr) + (0.1 x $22.32/hr) = $40.94/hr. Labor rates were increased by 60% to account for overhead.

2. Person-hours per occurrence for CMS performance specification costs are based on the performance specification costs to certify CMS ($700) divided by the composite hourly

labor rate ($40.94/hr).

3. Control device inspection cost already accounted for under monitoring costs.

4. Assume 8 hours for each facility to review the report of the initial performance test for pollutants and fugitive ash.

5. Assume 2 hours for each facility to review the report of the initial performance test for fugitive ash.

6. Assume 40 hours to review report of annual PM, CO, and HCl compliance reports.

10. The average recurrent burden and cost in the first 3 years after promulgation for the sources with recurrent burden are equal to the person-hours added down each column for

technical, management, and clerical and the sum of the cost column.
Recordkeeping and Reporting Costs

(A) (B) (C) (D) (E) (F) (G)

Burden item

Personhours per 

occurrence

Number of 

occurrences 

per year

Technical 

person-hours 

per year (C = A 

x B)

Management 

person-hours 

per year (D = C 

x 0.05)

Clerical 

person-hours 

per year (E = 

C x 0.1)

Total personhours per 

year (F = C + 

D + E) Cost, $

Sources:

1. Bureau of Labor Statistics, Occupational Employment Statistics, May 2008 National Industry-Specific Occupational Employment and Wage Estimates.

2. Hospital/Medical/Infectious Waste Incinerators (HMIWI) [EPA-HQ-OAR2006-0534] Testing and Monitoring Options and Costs Memo (IV-B-66).

Labor Rates:

Parameter

Pulp, Paper 

and 

Paperboard 

Mills

Pipeline 

Transportation

Cement and 

Concrete 

Product 

Manufacturing

Pharmaceutical & 

Medicine 

Manufacturing Total Loaded

1. Technical - Stationary Engineers & Boiler Operators $19.14 $21.11 $18.88 $27.36 $21.62 $34.60

2. Management - Engineering Managers $41.41 $58.22 $43.90 $62.05 $51.40 $82.23

3. Clerical - Office Clerks, General $14.21 $14.15 $12.58 $14.85 $13.95 $22.32

4. Composite labor rate $40.94
Cost Algorithm for Batch Incinerator Capital and Annual Costs

(algorith.xls)

A. Model Parameters TPD

 1. Actual Waste Charging Capacity (lb/batch)

 2. Operating hours (hr/yr) Percent

 a. Preheat phase 0.02

 b. Low-air phase 0.31

 c. High-air phase 0.22

 d. Cooldown phase (blowers on) 0.44

 TOTAL 1.00

 3. Operating days (days/yr)

 4. Volumetric flow rate out of secondary chamber (SC) (dscfm)

B. Total Capital Investment (1-sec SC)

 1. Combustor Cost

 $=1.48*(31.3*(capacity+32,775*(368/357.5)

 Total capital investment in third quarter, 1998 dollars

 Total capital investment in 2008 dollars

C. Combustor Annual Operating Costs

 1. Electricity (all for the blowers), $/yr = 

 (effect of low vs high air flow neglected)

 a. hp=0.00203*(capacity)

 b. Unit cost ($/kwh)

 c. $/yr=(0.746)(hp)($/kwh)(operating hours)

 2. Natural Gas

 a. Primary chamber (PC) burner capacity (Btu/hr)

 b. SC burner capacity (Btu/hr)

 (1562)(capacity)+474,100

 c. Preheat phase

 (1) PC burner utilization rate, %

 (2) SC burner utilization rate, %

 d. Low-air phase

 (1) PC burner utilization rate, %

 (2) SC burner utilization rate, %

 e. High-air phase

 (1) PC burner utilization rate, %

 (2) SC burner utilization rate, %

 f. Unit cost, $/1000

 g. Heating value (Btu/ft3)

 h. $/1,000,000 Btu

 i. Overall PC burner utilization

 j. Overall SC burner utilization

 i. $/yr= [(burner capcity)(utilization rates)

 (operation hours)(3.5)]/1,000,000

 3. Water

 a. Unit cost ($/1000 gallons)

 b. Consumption (gpm)

0900006481194a31.xls Page 1 of 3

Date Printed:

1/3/2013
Cost Algorithm for Batch Incinerator Capital and Annual Costs

(algorith.xls)

 c. $/yr=(gpm)(60min/hr)

 (burning phase hr/yr)($/1000gal)

 4. Operating Labor

 a. Labor (hr/cycle)

 b. Ash removal (hr/cycle)

 c. Wage rate ($/hr)

 d. $/yr=(hrs/cycle)(cycle/yr)(wage rate)

 5. Supervisory Labor

 a. $/yr=(0.15)(operating labor)

 6. Maintenance Labor

 a. Labor (hr/8hr) for all operating hours

 b. Wage rate (1.1)($12/hr)

 c. $/yr = (hr/8hr)($/hr)(hr/yr)

 7. Maintenance Materials

 a. $/yr=0.02*TCI

 8. Ash Disposal

 a. Ash (% of waste charge)

 b. Disposal charge ($/ton)

 c. $/yr=(lb/batch)(ash %)($/ton)(ton/2000)(cycles/yr)

 9. PC refractory replacement

 a. Assume PC is enclosed in a horizontal 

 cylindrical shell

 b. PC volume (ft3) V=0.222*lb/batch

 c. L/D ratio

 d. Internal diameter (ft)

 D=((4*V)/(3.1416*1.5))^(1/3)

 e. Internal length (calculated based on ratio of diameter to length)

 length = diameter/.666

 f. Refractory Thickness (ft)

 g. Refractory Volume (ft3)

 (includes sides and ends of cylinder)

 h. Unit refractory cost ($/ft3)

 i. Total refractory cost (unit cost)*(volume)

 j. Insulation thickness (ft)

 k. Insulation Volume (ft3)

 l. Unit Insulation cost ($/ft3)

 m. Total Insulation cost ($)

 n. Refrac. and Insulat. Replacement Freq. (yr)

 o. Capital Recovery Factor (CRF)

 p. Replacement cost ($/yr)

 = CRF*(refrac. cost + insulat. cost)

 10. SC refractory replacement

 a. Assume SC for all incinerators is enclosed

 in a cylindrical shell

 b. Assumed L/D ratio

 c. SC volume (ft3)

 V =(dscfm/0.9)*(2260/528)*(1sec)*(min/60sec)

 d. Internal diameter (ft)

 D =((V)*(2)/3.1416)^(1/3)

 e. Internal Length (ft)

0900006481194a31.xls Page 2 of 3

Date Printed:

1/3/2013
Cost Algorithm for Batch Incinerator Capital and Annual Costs

(algorith.xls)

 L =(V*4)/(3.1416*d^2)

 f. Refractory thickness (ft)

 g. Refractory Volume (ft3)

 h. Unit refractory cost ($/ft3)

 i. Total refractory cost ($)

 j. Insulation thickness (ft)

 k. Insulation Volume (ft3)

 l. Unit Insulation Cost ($/ft3)

 m. Total Insulation Cost ($)

 n. Refractory and insulation replacement freq. (yr)

 o. Capital Recovery Factor (CRF)

 p. Replacement cost ($/yr)

 =CRF*(refractory cost+insulation cost)

 12. Overhead

 a. $/yr=(0.6)(all labor and maintenance materials)

 13. Property Tax, insurance, and administrative expenses.

 a. $/yr=(0.04)(Capital Investment) 

 14. Capital Recovery (Annualized Capital Cost)

 a. Equipment lifetime (yr)

 b. Interest rate (%)

 c. Capital Recovery Factor

 d. Annualized Capital Cost ($/yr), in 1994 dollars

 =(CRF)(TCI-refractory replacement costs)

 e. Annualized Capital Costs ($/yr), in 1998 dollars

 f. Annualized Capital Costs ($/yr), in 2008 dollars

D. Annual Costs (Direct and Indirect), in 1998 dollars a

 1. Annual Costs (Direct and Indirect), in 2008 dollars a

E. Total Annual Costs

 1. $/yr=sum of combustor annual costs b

 Total annual costs in third quarter, 1998 dollars b

 Total annual costs in 2008 dollars b

a) Annual Costs (Direct and Indirect) = Summation of Operations and Maintenance 

(O&M)

(Items C1 through C11), overhead (Item C12), property taxes, insurance, and 

b) Total Annual Costs = Summation of Annual Costs (Direct and Indirect) and Capital 

Recover

(Annualized Capital Cost), items C14 and D1. Costs updated to 2008 dollars using 

0900006481194a31.xls Page 3 of 3

Date Printed:

1/3/2013
Capital and Annual Costs (algorith.xls)

AKAlyeskaPumpStation5 AKBelugaRiver AKBPExplorationNorthstar

35-IN-1 P&S Yard Incinerator Incinerator

A. Model Parameters tpd:

 1. Actual Waste Charging Capacity (lb/hr) 300 150 390.06667

 2. Operating hours (hr/yr) Percent

 a. Preheat phase 0.04 20 17 94

 b. Burning phase 0.54 295 252 1,404

 c. Burndown phase 0.29 157 134 749

 d. Cooldown phase 0.14 79 67 374

 TOTAL 1.00 550 470 2,621

 3. Operating days (days/yr) 250 250 250

 4. Volumetric flow rate out of secondary chamber (SC) (dscfm) 950 475 1235

B. Total Capital Investment (1-sec SC)

 1. Combustor Cost

 $=(1.48)*(5817)*(capacity)^0.4537*(368/357.5), 1994 dollars $117,870 $86,065 $132,780

Total capital investment in third quarter, 1998 dollars $125,076 $55,479 $125,076

Total capital investment in 2008 dollars $184,300 $134,570 $207,613

C. Combustor Annual Operating Costs

 1. Electricity, $/yr = 

 (effect of low vs high air flow neglected)

 a. hp=[(0.0101)*(capacity)]+1.677 4.707 3.192 5.6166733

 b. Unit cost ($/kwh) 0.06 0.06 0.06

 c. $/yr=(0.746)(hp)($/kwh)(operating hours-cooldown) $99 $58 $565

 2. Natural Gas

 a. Primary chamber (PC) burner capacity (Btu/hr)

 (129.1)(capacity)+170,273 209,003 189,638 220,631

 b. SC burner capacity (Btu/hr)

 (1290)(capacity)+297,036 684,036 490,536 800,222

 c. Preheat phase

 (1) PC burner utilization rate, % 1 1 1

 (2) SC burner utilization rate, % 1 1 1

 d. Burning phase

 (1) PC burner utilization rate, % 0 0 0

 (2) SC burner utilization rate, % 0.5 0.5 0.5

 e. Burndown phase

 (1) PC burner utilization rate, % 0.75 0.75 0.75

 (2) SC burner utilization rate, % 0.9 0.9 0.9

 f. Cooldown phase

 (1) PC burner utilization rate, % 0 0 0

 (2) SC burner utilization rate, % 0 0 0

 f. Unit cost, $/1000 ft3 3.5 3.5 3.5

 g. Heating value (Btu/ft3) 1000 1000 1000

 h. $/1,000,000 Btu 3.5 3.5 3.5

 i. Overall PC burner utilization 0.25 0.25 0.25

 j. Overall SC burner utilization 0.56 0.56 0.56

 i. $/yr= [(burner capcity)(utilization rates) $839 $530 $4,623

 (operation hours)(3.5)]/1,000,000

Cost Algorithm for Intermittent Incinerator Capital and Annual Costs

0900006481194a31.xls Page 1 of 3

Date Printed:

1/3/2013
Capital and Annual Costs (algorith.xls)

AKAlyeskaPumpStation5 AKBelugaRiver AKBPExplorationNorthstar

35-IN-1 P&S Yard Incinerator Incinerator

Cost Algorithm for Intermittent Incinerator Capital and Annual Costs

 3. Water

 a. Unit cost ($/1000 gallons) 0.77 0.77 0.77

 b. Consumption (gpm) 0.23 0.11 0.29

 c. $/yr=(gpm)(60min/hr)

 (burning phase hr/yr)($/1000gal) $3 $1 $19

 4. Operating Labor

 a. Burning phase labor (percent) 0.54 0.54 0.54

 b. Ash removal (hr/day) 1 1 1

 c. Wage rate ($/hr) 12 12 12

 d. $/yr=((%)(operating hours)+(ash hr/day)(days/yr))*(wage rate) $4,894 $4,619 $12,028

 5. Supervisory Labor

 a. $/yr=(0.15)(operating labor) $734 $693 $1,804

 6. Maintenance Labor

 a. Labor (hr/8hr) for all operating hours 0.5 0.5 0.5

 b. Wage rate (1.1)($12/hr) 13.2 13.2 13.2

 c. $/yr = (hr/8hr)($/hr)(hr/yr) $389 $332 $1,854

 7. Maintenance Materials

 a. $/yr=0.02*TCI $2,357 $1,721 $2,656

 8. Ash Disposal

 a. Ash (% of waste charge) 0.09 0.09 0.09

 b. Disposal charge ($/ton) 40 40 40

 c. $/yr=(lb/hr)(burning phase hr/yr)(ton/2000)(ash %)($/ton) $159 $68 $986

 9. PC refractory replacement

 a. Assume PC is enclosed in a horizontal 

 cylindrical shell

 b. PC volume (ft3) V=0.304*(lb/batch)+26.05 117.25 71.65 144.63027

 c. L/D ratio 1.5 1.5 1.5

 d. Internal diameter (ft)

 D=((4*V)/(3.1416*1.5))^(1/3) 4.63 3.93 4.97

 e. Internal length (calculated based on ratio of diameter to length) 6.96 5.90 7.46

 length = diameter / 0.666

 f. Refractory Thickness (ft) 0.375 0.375 0.375

 g. Refractory Volume (ft3)

 (includes sides and ends of cylinder)

 (Calc based on difference of internal volume and external volume) 58.17 42.89 66.30

 h. Unit refractory cost ($/ft3) 130.7 130.7 130.7

 i. Total refractory cost (unit cost)*(volume) $7,603 $5,606 $8,666

 j. Insulation thickness (ft.) 0.167 0.167 0.167

 k. Insulation Volume (ft3) 31.01 23.52 34.96

 l. Unit Insulation cost ($/ft3) 44.3 44.3 44.3

 m. Total Insulation cost ($) $1,374 $1,042 $1,549

 n. Refrac. and Insulat. Replacement Freq. (yr) 8 8 8

 o. Capital Recovery Factor (CRF) 0.16747 0.16747 0.16747

 p. Replacement cost ($/yr)

 = CRF*(refrac. cost + insulat. cost) $1,503 $1,113 $1,711

 10. SC refractory replacement

 a. Assume SC for all incinerators is enclosed

 in a cylindrical shell

 b. Assumed L/D ratio 2 2 2

 c. SC volume (ft3)

 V =(dscfm/0.9)*(2260/528)*(1sec)*(min/60sec) 75.26 37.63 97.86

 d. Internal diameter (ft)

0900006481194a31.xls Page 2 of 3

Date Printed:

1/3/2013
Capital and Annual Costs (algorith.xls)

AKAlyeskaPumpStation5 AKBelugaRiver AKBPExplorationNorthstar

35-IN-1 P&S Yard Incinerator Incinerator

Cost Algorithm for Intermittent Incinerator Capital and Annual Costs

 D =((V)*(2)/3.1416)^(1/3) 3.63 2.88 3.96

 e. Internal Length (ft)

 L =(V*4)/(3.1416*d^2) 7.26 5.77 7.93

 f. Refractory thickness (in) 0.375 0.375 0.375

 g. Refractory Volume (ft3) 45.54 29.87 53.54

 h. Unit refractory cost ($/ft3) 130.7 130.7 130.7

 i. Total refractory cost ($) $5,952 $3,904 $6,998

 j. Insulation thickness (in) 0.167 0.167 0.167

 k. Insulation Volume (ft3) 24.95 17.11 28.90

 l. Unit Insulation Cost ($/ft3) 44.3 44.3 44.3

 m. Total Insulation Cost ($) $1,105 $758 $1,280

 n. Refractory and insulation replacement freq. (yr) 8 8 8

 o. Capital Recovery Factor (CRF) 0.16747 0.16747 0.16747

 p. Replacement cost ($/yr)

 =CRF*(refractory cost+insulation cost) $1,182 $781 $1,386

 12. Overhead

 a. $/yr=(0.6)(all labor and maintenance materials) $5,025 $4,419 $11,005

 13. Property Tax, insurance, and administrative expenses.

 a. $/yr=(0.04)(Capital Investment) $4,715 $3,443 $5,311

 14. Capital Recovery (Annualized Capital Cost)

 a. Equipment lifetime (yr) 20 20 20

 b. Interest rate (%) 0.07 0.07 0.07

 c. Capital Recovery Factor 0.09439 0.09439 0.09439

 d. Annualized Capital Cost ($/yr), in 1994 dollars $10,873 $7,945 $12,241

 =(CRF)(TCI-refractory replacement costs)

 e. Annualized Capital Costs ($/yr), in 1998 dollars $11,537 $5,115 $11,537

 f. Annualized Capital Costs ($/yr), in 2008 dollars $17,000 $12,423 $19,140

D. Annual Costs (Direct and Indirect), in 1998 dollars a $23,239 $12,074 $40,087

 1. Annual Costs (Direct and Indirect), in 2008 dollars a $34,242 $27,797 $68,715

E. Total Annual Costs

 1. $/yr=sum of combustor annual costs, in 1994 dollars b $32,772 $25,723 $56,188

 Total annual costs in third quarter, 1998 dollars b $34,776 $17,189 $51,624

 Total annual costs in third quarter, 2008 dollars b $51,242 $40,220 $87,855

b) Total Annual Costs = Summation of Annual Costs (Direct and Indirect) and Capital Recovery (Annualized

Capital Cost), items C14 and D1. Costs updated to 2008 dollars using CE plant cost indices.

a) Annual Costs (Direct and Indirect) = Summation of Operations and Maintenance (O&M) (Items C1 through C11),

overhead (Item C12), property taxes, insurance, and administrative expenses (Item C13). Costs updated to 2008

dollars using CE plant cost indices.

0900006481194a31.xls Page 3 of 3

Date Printed:

1/3/2013
FacilityID UnitID WasteOrSegr

egation

WasteBegin

Date

Materials

AKAlyeskaPumpStation5 35-IN-1 True 07/1977 3,4,5,6,7,8,

AKBelugaRiver P&S Yard Incinerator True 01/1972 4,5,8,

AKBPExplorationNorthstar Incinerator False

AKChugachElectricBeluga EU No. 9 False

AKCoeur Incinerator True 06/2008 1,2,3,4,5,6,

AKConocoPhillipsAlpine Incinerator No. 1 False

AKConocoPhillipsAlpine Incinerator No. 2 False

AKCookInletPipeline-DriftRiver

Drift River Terminal 

Incinerator True 01/1973 3,4,5,6,

AKDonlinGold Incinerator False

AKEniNikaitchuq-OffShore Incinerator False

AKEniNikaitchuq-Operations Incinerator False

AKHeclaGreensCreekJuneau Consumat Incinerator True 06/1905 1,4,5,6,8,

AKHilcorpNNA Incinerator False

AKHilcorpSwansonRiver Incinerator False

AKIcicleSeafood EU #7 True 03/2000 4,5,

AKKuparukCentral Production H-250 (EU 35) True 01/1981 2,3,4,5,6,8,

AKKuparukCentral Production H-347 (EU 36) True 01/1981

AKMysteryCreekNixonFork Incinerator False

AKPioneerNR I-5 incinerator True 06/2007 2,3,4,5,6,8,

AKSavantBadami Incinerator False

AKSumitomoPogo Incinerator No. 1 False

AKSumitomoPogo Incinerator No. 2 False

AKTeckComincoAlaskaIncRedDogMine MI-2 True 05/1990 1,4,5,6,8,

AKTeckComincoAlaskaIncRedDogMine MI-3 True 05/1990 1,4,5,6,8,

AKTeckDMTS Port No. 1 False

AKUOCCTradingBay R-H-0800 True 07/2005 2,3,4,5,6,

AKWestMacArthurRiver I-2 True 10/1991 2,4,5,6,7,8,

AKXTOEnergy INCINERATOR True 03/2005 2,3,4,5,
OtherMetal OtherChlorine OtherMaterial DisposalMethod RecycleCost Frequency

All metals excluding 

Municipal Solid Waste

Refrigerants, Paints, 

Thinners, etc.

Hazardous Waste and 

Construction Materials

Landfill or permitted 

recycle or disposal facility 7,000.00 year

free liquids and 

hazardous waste Managed offsite 1,136.00 year

20,904.00

20,904.00

soda cans

Transported to a recycling 

facility. 8,000.00 year

20,904.00

20,904.00

scrap metal (ex. empty 

spray cans) Managed Offsite 19,200.00 year

20,904.00

20,904.00

20,904.00

scrap metal - steel tires

recyled or open burn 

(cardboard & wood) 40,000.00 year

20,904.00

20,904.00

Stored onboard until 

return to Seattle-recycled 7,800.00 year

aerosol cans, metal 

cuttings, wire

free liquids, oily waste, 

chemicals & haz. waste

Managed offsite (landfill 

or haz waste facility) 1,417,150.00 year

aerosol cans, metal 

cuttings, wire

free liquids, oily waste, 

chemicals & haz. waste

Managed offsite (landfill 

or haz waste facility) 1,417,150.00 year

20,904.00

metals haz waste recycled, land fill 72,000.00 year

20,904.00

20,904.00

20,904.00

Mining and milling waste Aerosal cans, bulky waste

Some are recycled, some 

are directly landfilled 20,904.00

Mining and mill waste Aerosal cans, bulky waste

Some is recycled, some 

is direct landfilled 20,904.00

20,904.00

Empty aerosol cans Managed offsite 18,000.00 year

scrap metal, cans paints, solvents pigging wastes shipped off-site 20,904.00

Approved Disposal 15,000.00 year

20,904.00
Annual Waste (tpy) Recycle cost/ton of 

annual waste

Total Annual 

Waste that is 

Nonferrous metal 

(tpy)

Total Annual 

Recovery of 

Waste that is 

Nonferrous metal 

(tpy)

Total Annual 

Waste that is 

Chlorinated Plastic 

(tpy)

Total Annual 

Recovery of 

Waste that is 

Chlorinated Plastic 

(tpy)

82.5 84.84848485 0.5775 0.39732 0.4125 0.0292875

35.25 32.22695035 0.24675 0.169764 0.17625 0.01251375

511.2659524 40.88674378 3.578861667 2.462256827 2.556329762 0.181499413

393.2142857 53.16185286 2.7525 1.89372 1.966071429 0.139591071

456.25 17.53424658 3.19375 2.1973 2.28125 0.16196875

511.2659524 40.88674378 3.578861667 2.462256827 2.556329762 0.181499413

511.2659524 40.88674378 3.578861667 2.462256827 2.556329762 0.181499413

82.125 233.7899543 0.574875 0.395514 0.410625 0.029154375

511.2659524 40.88674378 3.578861667 2.462256827 2.556329762 0.181499413

511.2659524 40.88674378 3.578861667 2.462256827 2.556329762 0.181499413

511.2659524 40.88674378 3.578861667 2.462256827 2.556329762 0.181499413

187 213.9037433 1.309 0.900592 0.935 0.066385

511.2659524 40.88674378 3.578861667 2.462256827 2.556329762 0.181499413

511.2659524 40.88674378 3.578861667 2.462256827 2.556329762 0.181499413

265 29.43396226 1.855 1.27624 1.325 0.094075

4763.2 297.5205744 33.3424 22.9395712 23.816 1.690936

3578.4 396.0289515 25.0488 17.2335744 17.892 1.270332

511.2659524 40.88674378 3.578861667 2.462256827 2.556329762 0.181499413

328.5 219.1780822 2.2995 1.582056 1.6425 0.1166175

511.2659524 40.88674378 3.578861667 2.462256827 2.556329762 0.181499413

511.2659524 40.88674378 3.578861667 2.462256827 2.556329762 0.181499413

511.2659524 40.88674378 3.578861667 2.462256827 2.556329762 0.181499413

1642.5 12.72694064 11.4975 7.91028 8.2125 0.5830875

287.5 72.70956522 2.0125 1.3846 1.4375 0.1020625

511.2659524 40.88674378 3.578861667 2.462256827 2.556329762 0.181499413

28.875 623.3766234 0.202125 0.139062 0.144375 0.010250625

25.7325 812.3579131 0.1801275 0.12392772 0.1286625 0.009135038

31.25 480 0.21875 0.1505 0.15625 0.01109375

146.7973398
Total Extra Cost to 

Recover 

Additional Metals 

and Plastic

Cost to transport 

and dispose of 

waste that is 

segregated

Cost to Landfill 

(miles + tipping 

fee)

$62.62 $6,399.11 $1,237,500

$26.76 $2,734.17 $528,750

$388.10 $39,656.34 $7,668,989

$298.48 $30,499.67 $5,898,214

$346.33 $35,389.03 $6,843,750

$388.10 $39,656.34 $7,668,989

$388.10 $39,656.34 $7,668,989

$62.34 $6,370.03 $1,231,875

$388.10 $39,656.34 $7,668,989

$388.10 $39,656.34 $7,668,989

$388.10 $39,656.34 $7,668,989

$141.95 $14,504.66 $2,805,000

$388.10 $39,656.34 $7,668,989

$388.10 $39,656.34 $7,668,989

$201.16 $20,554.73 $3,975,000

$3,615.69 $369,457.61 $71,448,000

$2,716.32 $277,558.60 $53,676,000

$388.10 $39,656.34 $7,668,989

$249.36 $25,480.10 $4,927,500

$388.10 $39,656.34 $7,668,989

$388.10 $39,656.34 $7,668,989

$388.10 $39,656.34 $7,668,989

$1,246.80 $127,400.51 $24,637,500

$218.24 $22,299.94 $4,312,500

$388.10 $39,656.34 $7,668,989

$21.92 $2,239.69 $433,125

$19.53 $1,995.94 $385,988

$23.72 $2,423.91 $468,750
Cost Factor (in 2008$) Reference/Note Year of Costs

Advanced Combustion Controls (Linkageless Boiler Management System) -- cost is per boiler - TCI

LBMS costs are based on a 2008 quote provided 

to the U.S. Department of Energy. The installed 

cost for a LBMS on a 20 mmBtu/hr unit was are 

$19,127. The DOE noted that costs are relatively 

fixed, regardless of the size of the unit. 

Assumed to represent $2008, since that was the 

year the quote was obtained.

Activated Carbon Injection

Received spreadsheet of HMIWI model costs 

from Tom Holloway of RTI International. Originally $2004

Received spreadsheet of HMIWI model costs 

from Tom Holloway of RTI International. Originally $2004

Packed Scrubber

Received spreadsheet of HMIWI model costs 

from Tom Holloway of RTI International. Originally $2004

Secondary Chamber/Afterburner Retrofit

Received spreadsheet of HMIWI model costs 

from Tom Holloway of RTI International. Originally $2004

Selective Non-Catalytic Reduction

Received spreadsheet of HMIWI model costs 

from Tom Holloway of RTI International. Originally $2004

Catalytic Oxidizer

Used catalytic oxidizer costing for all sizes, 

though some fell outside the appropriate sizerange for the equation. Originally $2004

Hospital/Medical/Infectious Waste Incinerators (HMIWI). [EPAHQ-OAR-2006-0534]

$ 19,127

Fabric Filter

Hospital/Medical/Infectious Waste Incinerators (HMIWI). [EPAHQ-OAR-2006-0534]

EPA Air Pollution Control Cost Manual, Sixth Edition EPA 452/B-02-

001

Hospital/Medical/Infectious Waste Incinerators (HMIWI). [EPAHQ-OAR-2006-0534]

Hospital/Medical/Infectious Waste Incinerators (HMIWI). [EPAHQ-OAR-2006-0534]

Hospital/Medical/Infectious Waste Incinerators (HMIWI). [EPAHQ-OAR-2006-0534]