From 830c4d0feb191745a9f6681d66e6be984e9cc496 Mon Sep 17 00:00:00 2001 From: softwareengineerprogrammer <4056124+softwareengineerprogrammer@users.noreply.github.com> Date: Tue, 5 Mar 2024 11:12:17 -0800 Subject: [PATCH] Fix/enable addon & carbon calculations in example1_addons --- src/geophires_x/Economics.py | 1 - tests/example1_addons.csv | 360 ++++++++++++++--------------- tests/examples/example1_addons.out | 77 +++--- tests/examples/example1_addons.txt | 11 +- 4 files changed, 226 insertions(+), 223 deletions(-) diff --git a/src/geophires_x/Economics.py b/src/geophires_x/Economics.py index f8466cc2..7ef6a1fe 100644 --- a/src/geophires_x/Economics.py +++ b/src/geophires_x/Economics.py @@ -811,7 +811,6 @@ def __init__(self, model: Model): ) self.DoAddOnCalculations = self.ParameterDict[self.DoAddOnCalculations.Name] = boolParameter( "Do AddOn Calculations", - value=False, DefaultValue=False, UnitType=Units.NONE, Required=False, diff --git a/tests/example1_addons.csv b/tests/example1_addons.csv index 0f4225fb..9315b4a2 100644 --- a/tests/example1_addons.csv +++ b/tests/example1_addons.csv @@ -11,12 +11,12 @@ ECONOMIC PARAMETERS,Economic Model,,Fixed Charge Rate (FCR), ECONOMIC PARAMETERS,Accrued financing during construction,,0.0, ECONOMIC PARAMETERS,Project lifetime,,30,yr ECONOMIC PARAMETERS,Capacity factor,,90.0,% -ECONOMIC PARAMETERS,Project NPV,,-6.25,MUSD -ECONOMIC PARAMETERS,Project IRR,,4.49,% -ECONOMIC PARAMETERS,Project VIR=PI=PIR,,0.81, -ECONOMIC PARAMETERS,Project MOIC,,3.48, +ECONOMIC PARAMETERS,Project NPV,,-0.41,MUSD +ECONOMIC PARAMETERS,Project IRR,,6.15,% +ECONOMIC PARAMETERS,Project VIR=PI=PIR,,0.99, +ECONOMIC PARAMETERS,Project MOIC,,5.47, ECONOMIC PARAMETERS,Fixed Charge Rate (FCR),,5.0, -ECONOMIC PARAMETERS,Project Payback Period,,17.7,yr +ECONOMIC PARAMETERS,Project Payback Period,,15.53,yr EXTENDED ECONOMICS,"Adjusted Project LCOE (after incentives\, grants\, AddOns\,etc)",,8.7,cents/kWh EXTENDED ECONOMICS,"Adjusted Project LCOH (after incentives\, grants\, AddOns\,etc)",,0.0,USD/MMBTU EXTENDED ECONOMICS,"Adjusted Project CAPEX (after incentives\, grants\, AddOns\, etc)",,102.63,MUSD @@ -666,35 +666,35 @@ REVENUE & CASHFLOW PROFILE,Electricity Price,28,15.0,cents/kWh REVENUE & CASHFLOW PROFILE,Electricity Price,29,15.0,cents/kWh REVENUE & CASHFLOW PROFILE,Electricity Price,30,15.0,cents/kWh REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,1,-32.63,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,2,1.58,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,3,1.62,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,4,1.63,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,5,1.64,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,6,1.65,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,7,1.65,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,8,1.77,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,9,1.89,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,10,2.01,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,11,2.12,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,12,2.24,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,13,2.25,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,14,2.25,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,15,2.25,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,16,2.25,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,17,2.25,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,18,2.26,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,19,2.26,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,20,2.26,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,21,2.26,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,22,2.26,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,23,2.26,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,24,2.26,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,25,2.27,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,26,2.27,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,27,2.27,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,28,2.27,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,29,2.27,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,30,2.27,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,2,1.69,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,3,1.73,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,4,1.75,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,5,1.76,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,6,1.76,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,7,1.77,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,8,1.97,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,9,2.16,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,10,2.36,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,11,2.56,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,12,2.75,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,13,2.84,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,14,2.92,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,15,3.0,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,16,3.05,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,17,3.05,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,18,3.05,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,19,3.05,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,20,3.06,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,21,3.06,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,22,3.06,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,23,3.06,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,24,3.06,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,25,3.07,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,26,3.07,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,27,3.07,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,28,3.07,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,29,3.07,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,30,3.07,MUSD/yr REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,1,0.0,MUSD REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,2,0.78,MUSD REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,3,1.6,MUSD @@ -905,96 +905,96 @@ REVENUE & CASHFLOW PROFILE,Cooling Cumm. Rev.,27,0.0,MUSD REVENUE & CASHFLOW PROFILE,Cooling Cumm. Rev.,28,0.0,MUSD REVENUE & CASHFLOW PROFILE,Cooling Cumm. Rev.,29,0.0,MUSD REVENUE & CASHFLOW PROFILE,Cooling Cumm. Rev.,30,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Price,1,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,2,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,3,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,4,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,5,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,6,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,7,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,8,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,9,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,10,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,11,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,12,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,13,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,14,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,15,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,16,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,17,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,18,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,19,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,20,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,21,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,22,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,23,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,24,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,25,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,26,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,27,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,28,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,29,0.0,USD/tonne -REVENUE & CASHFLOW PROFILE,Carbon Price,30,0.0,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,1,0.01,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,2,0.01,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,3,0.01,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,4,0.01,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,5,0.01,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,6,0.01,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,7,0.03,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,8,0.04,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,9,0.04,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,10,0.06,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,11,0.07,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,12,0.07,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,13,0.09,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,14,0.1,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,15,0.1,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,16,0.1,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,17,0.1,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,18,0.1,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,19,0.1,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,20,0.1,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,21,0.1,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,22,0.1,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,23,0.1,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,24,0.1,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,25,0.1,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,26,0.1,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,27,0.1,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,28,0.1,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,29,0.1,USD/tonne +REVENUE & CASHFLOW PROFILE,Carbon Price,30,0.1,USD/tonne REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,1,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,2,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,3,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,4,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,5,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,6,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,7,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,8,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,9,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,10,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,11,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,12,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,13,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,14,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,15,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,16,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,17,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,18,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,19,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,20,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,21,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,22,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,23,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,24,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,25,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,26,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,27,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,28,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,29,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,30,0.0,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,2,0.11,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,3,0.11,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,4,0.11,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,5,0.12,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,6,0.12,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,7,0.12,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,8,0.19,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,9,0.27,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,10,0.35,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,11,0.43,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,12,0.51,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,13,0.59,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,14,0.67,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,15,0.75,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,16,0.79,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,17,0.79,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,18,0.8,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,19,0.8,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,20,0.8,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,21,0.8,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,22,0.8,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,23,0.8,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,24,0.8,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,25,0.8,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,26,0.8,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,27,0.8,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,28,0.8,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,29,0.8,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,30,0.8,MUSD/yr REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,1,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,2,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,3,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,4,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,5,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,6,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,7,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,8,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,9,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,10,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,11,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,12,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,13,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,14,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,15,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,16,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,17,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,18,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,19,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,20,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,21,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,22,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,23,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,24,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,25,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,26,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,27,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,28,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,29,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,30,0.0,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,2,0.11,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,3,0.22,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,4,0.33,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,5,0.45,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,6,0.56,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,7,0.68,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,8,0.87,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,9,1.15,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,10,1.5,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,11,1.93,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,12,2.45,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,13,3.04,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,14,3.71,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,15,4.46,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,16,5.26,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,17,6.05,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,18,6.84,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,19,7.64,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,20,8.44,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,21,9.24,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,22,10.03,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,23,10.83,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,24,11.63,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,25,12.43,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,26,13.24,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,27,14.04,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,28,14.84,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,29,15.64,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,30,16.45,MUSD REVENUE & CASHFLOW PROFILE,Project OPEX,1,0.0,MUSD/yr REVENUE & CASHFLOW PROFILE,Project OPEX,2,-0.8,MUSD/yr REVENUE & CASHFLOW PROFILE,Project OPEX,3,-0.8,MUSD/yr @@ -1026,62 +1026,62 @@ REVENUE & CASHFLOW PROFILE,Project OPEX,28,-0.8,MUSD/yr REVENUE & CASHFLOW PROFILE,Project OPEX,29,-0.8,MUSD/yr REVENUE & CASHFLOW PROFILE,Project OPEX,30,-0.8,MUSD/yr REVENUE & CASHFLOW PROFILE,Project Net Rev.,1,-32.63,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,2,1.58,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,3,1.62,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,4,1.63,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,5,1.64,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,6,1.65,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,7,1.65,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,8,1.77,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,9,1.89,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,10,2.01,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,11,2.12,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,12,2.24,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,13,2.25,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,14,2.25,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,15,2.25,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,16,2.25,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,17,2.25,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,18,2.26,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,19,2.26,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,20,2.26,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,21,2.26,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,22,2.26,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,23,2.26,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,24,2.26,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,25,2.27,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,26,2.27,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,27,2.27,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,28,2.27,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,29,2.27,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,30,2.27,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,2,1.69,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,3,1.73,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,4,1.75,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,5,1.76,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,6,1.76,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,7,1.77,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,8,1.97,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,9,2.16,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,10,2.36,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,11,2.56,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,12,2.75,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,13,2.84,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,14,2.92,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,15,3.0,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,16,3.05,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,17,3.05,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,18,3.05,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,19,3.05,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,20,3.06,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,21,3.06,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,22,3.06,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,23,3.06,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,24,3.06,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,25,3.07,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,26,3.07,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,27,3.07,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,28,3.07,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,29,3.07,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,30,3.07,MUSD/yr REVENUE & CASHFLOW PROFILE,Project Net Cashflow,1,-32.63,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,2,-31.05,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,3,-29.43,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,4,-27.8,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,5,-26.15,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,6,-24.5,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,7,-22.85,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,8,-21.08,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,9,-19.19,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,10,-17.19,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,11,-15.06,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,12,-12.82,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,13,-10.57,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,14,-8.33,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,15,-6.08,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,16,-3.82,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,17,-1.57,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,18,0.69,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,19,2.94,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,20,5.2,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,21,7.46,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,22,9.73,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,23,11.99,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,24,14.25,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,25,16.52,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,26,18.79,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,27,21.06,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,28,23.32,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,29,25.59,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,30,27.87,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,2,-30.95,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,3,-29.21,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,4,-27.46,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,5,-25.71,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,6,-23.94,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,7,-22.17,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,8,-20.21,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,9,-18.04,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,10,-15.69,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,11,-13.13,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,12,-10.37,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,13,-7.54,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,14,-4.62,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,15,-1.61,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,16,1.43,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,17,4.48,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,18,7.53,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,19,10.58,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,20,13.64,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,21,16.7,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,22,19.76,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,23,22.82,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,24,25.89,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,25,28.95,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,26,32.02,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,27,35.09,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,28,38.16,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,29,41.24,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,30,44.31,MUSD diff --git a/tests/examples/example1_addons.out b/tests/examples/example1_addons.out index fb1e2c62..734ec3f5 100644 --- a/tests/examples/example1_addons.out +++ b/tests/examples/example1_addons.out @@ -4,11 +4,11 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.15 + GEOPHIRES Version: 3.4.16 GEOPHIRES Build Date: 2024-03-05 Simulation Date: 2024-03-05 - Simulation Time: 09:58 - Calculation Time: 0.613 sec + Simulation Time: 11:09 + Calculation Time: 0.630 sec ***SUMMARY OF RESULTS*** @@ -20,6 +20,7 @@ Simulation Metadata Flowrate per production well: 55.0 kg/sec Well depth (or total length, if not vertical): 3.0 kilometer Geothermal gradient: 0.0500 degC/m + Total Avoided Carbon Emissions: 106494.47 metric tonnes ***ECONOMIC PARAMETERS*** @@ -29,11 +30,11 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: -6.25 MUSD - Project IRR: 4.49 % - Project VIR=PI=PIR: 0.81 - Project MOIC: 3.48 - Project Payback Period: 17.70 yr + Project NPV: -0.41 MUSD + Project IRR: 6.15 % + Project VIR=PI=PIR: 0.99 + Project MOIC: 5.47 + Project Payback Period: 15.53 yr ***ENGINEERING PARAMETERS*** @@ -210,36 +211,36 @@ Year Electricity | Heat | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 9.00 -32.63 0.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -32.63 -32.63 - 2 9.00 1.58 0.78 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 1.58 -31.05 - 3 9.00 1.62 1.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 1.62 -29.43 - 4 9.00 1.63 2.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 1.63 -27.80 - 5 9.00 1.64 3.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 1.64 -26.15 - 6 9.00 1.65 4.12 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 1.65 -24.50 - 7 10.20 1.65 4.97 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 1.65 -22.85 - 8 11.40 1.77 5.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 1.77 -21.08 - 9 12.60 1.89 7.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 1.89 -19.19 - 10 13.80 2.01 8.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 2.01 -17.19 - 11 15.00 2.12 9.56 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 2.12 -15.06 - 12 15.00 2.24 11.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 2.24 -12.82 - 13 15.00 2.25 12.44 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 2.25 -10.57 - 14 15.00 2.25 13.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 2.25 -8.33 - 15 15.00 2.25 15.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 2.25 -6.08 - 16 15.00 2.25 16.79 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 2.25 -3.82 - 17 15.00 2.25 18.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 2.25 -1.57 - 18 15.00 2.26 19.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 2.26 0.69 - 19 15.00 2.26 21.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 2.26 2.94 - 20 15.00 2.26 22.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 2.26 5.20 - 21 15.00 2.26 24.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 2.26 7.46 - 22 15.00 2.26 25.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 2.26 9.73 - 23 15.00 2.26 26.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 2.26 11.99 - 24 15.00 2.26 28.46 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 2.26 14.25 - 25 15.00 2.27 29.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 2.27 16.52 - 26 15.00 2.27 31.39 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 2.27 18.79 - 27 15.00 2.27 32.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 2.27 21.06 - 28 15.00 2.27 34.32 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 2.27 23.32 - 29 15.00 2.27 35.79 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 2.27 25.59 - 30 15.00 2.27 37.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | -0.80 2.27 27.87 + 1 9.00 -32.63 0.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.00 0.00 | 0.00 -32.63 -32.63 + 2 9.00 1.69 0.78 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.11 0.11 | -0.80 1.69 -30.95 + 3 9.00 1.73 1.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.11 0.22 | -0.80 1.73 -29.21 + 4 9.00 1.75 2.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.11 0.33 | -0.80 1.75 -27.46 + 5 9.00 1.76 3.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.12 0.45 | -0.80 1.76 -25.71 + 6 9.00 1.76 4.12 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.12 0.56 | -0.80 1.76 -23.94 + 7 10.20 1.77 4.97 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.03 0.12 0.68 | -0.80 1.77 -22.17 + 8 11.40 1.97 5.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.04 0.19 0.87 | -0.80 1.97 -20.21 + 9 12.60 2.16 7.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.04 0.27 1.15 | -0.80 2.16 -18.04 + 10 13.80 2.36 8.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.06 0.35 1.50 | -0.80 2.36 -15.69 + 11 15.00 2.56 9.56 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.07 0.43 1.93 | -0.80 2.56 -13.13 + 12 15.00 2.75 11.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.07 0.51 2.45 | -0.80 2.75 -10.37 + 13 15.00 2.84 12.44 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.09 0.59 3.04 | -0.80 2.84 -7.54 + 14 15.00 2.92 13.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 0.67 3.71 | -0.80 2.92 -4.62 + 15 15.00 3.00 15.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 0.75 4.46 | -0.80 3.00 -1.61 + 16 15.00 3.05 16.79 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 0.79 5.26 | -0.80 3.05 1.43 + 17 15.00 3.05 18.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 0.79 6.05 | -0.80 3.05 4.48 + 18 15.00 3.05 19.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 0.80 6.84 | -0.80 3.05 7.53 + 19 15.00 3.05 21.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 0.80 7.64 | -0.80 3.05 10.58 + 20 15.00 3.06 22.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 0.80 8.44 | -0.80 3.06 13.64 + 21 15.00 3.06 24.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 0.80 9.24 | -0.80 3.06 16.70 + 22 15.00 3.06 25.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 0.80 10.03 | -0.80 3.06 19.76 + 23 15.00 3.06 26.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 0.80 10.83 | -0.80 3.06 22.82 + 24 15.00 3.06 28.46 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 0.80 11.63 | -0.80 3.06 25.89 + 25 15.00 3.07 29.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 0.80 12.43 | -0.80 3.07 28.95 + 26 15.00 3.07 31.39 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 0.80 13.24 | -0.80 3.07 32.02 + 27 15.00 3.07 32.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 0.80 14.04 | -0.80 3.07 35.09 + 28 15.00 3.07 34.32 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 0.80 14.84 | -0.80 3.07 38.16 + 29 15.00 3.07 35.79 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 0.80 15.64 | -0.80 3.07 41.24 + 30 15.00 3.07 37.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 0.80 16.45 | -0.80 3.07 44.31 diff --git a/tests/examples/example1_addons.txt b/tests/examples/example1_addons.txt index 37a58ea3..78e0ad69 100644 --- a/tests/examples/example1_addons.txt +++ b/tests/examples/example1_addons.txt @@ -1,7 +1,10 @@ -Starting CCUS Credit Value,0.015 -Ending CCUS Credit Value, 0.1 -CCUS Escalation Start Year, 5 -CCUS Escalation Rate Per Year, 0.01 +Do AddOn Calculations, True +Do Carbon Price Calculations, True + +Starting Carbon Credit Value,0.015 +Ending Carbon Credit Value, 0.1 +Carbon Escalation Start Year, 5 +Carbon Escalation Rate Per Year, 0.01 Current Grid CO2 production,0.82 Starting Heat Sale Price,0.0123 Ending Heat Sale Price,0.0359