From f1e908662c9790f17ef55541a05fec025ed0f1a4 Mon Sep 17 00:00:00 2001 From: softwareengineerprogrammer <4056124+softwareengineerprogrammer@users.noreply.github.com> Date: Thu, 27 Jun 2024 08:32:30 -0700 Subject: [PATCH] Add estimated property tax revenue and royalties https://github.com/NREL/GEOPHIRES-X/issues/169 (adapted from https://github.com/NREL/GEOPHIRES-X/pull/247) --- src/geophires_x/Economics.py | 75 ++++++++++++++++++- src/geophires_x/Outputs.py | 17 ++++- src/geophires_x_client/geophires_x_result.py | 3 + tests/example1_addons.csv | 5 +- tests/examples/Fervo_Norbeck_Latimer_2023.out | 11 ++- ...Closed-Loop_Geothermal_Energy_Recovery.out | 11 ++- tests/examples/example1.out | 11 ++- tests/examples/example1_addons.out | 11 ++- tests/examples/example1_outputunits.out | 11 ++- tests/examples/example4.out | 9 ++- tests/examples/example9.out | 11 ++- tests/examples/example_ITC.out | 11 ++- tests/examples/example_PTC.out | 11 ++- tests/examples/example_SHR-1.out | 11 ++- tests/examples/example_SHR-2.out | 11 ++- tests/examples/example_multiple_gradients.out | 11 ++- tests/examples/example_overpressure.out | 11 ++- tests/examples/example_overpressure2.out | 11 ++- 18 files changed, 193 insertions(+), 59 deletions(-) diff --git a/src/geophires_x/Economics.py b/src/geophires_x/Economics.py index 7eece9e5..ed60a04a 100644 --- a/src/geophires_x/Economics.py +++ b/src/geophires_x/Economics.py @@ -1502,7 +1502,46 @@ def __init__(self, model: Model): DefaultValue=2.13, UnitType=Units.NONE, Required=False, - ToolTipText="Estimated jobs created per MW of electricity produced, per https://geothermal.org/resources/geothermal-basics" + ToolTipText="Estimated jobs created per MW of electricity produced, " + "per https://geothermal.org/resources/geothermal-basics" + ) + + self.property_tax_per_MW_electricity = self.ParameterDict[ + self.property_tax_per_MW_electricity.Name] = floatParameter( + "Estimated Property Tax per MW of Electricity Produced", + DefaultValue=0.210, + UnitType=Units.CURRENCY, + #UnitType=Units.ROYALTY_PER_ENERGY, + # PreferredUnits=RoyaltyPerEnergyUnit.ROYALTYPERMW, + # CurrentUnits=RoyaltyPerEnergyUnit.ROYALTYPERMW, + Required=False, + ToolTipText="Estimated property tax per MW of electricity produced, " + "per https://geothermal.org/resources/geothermal-basics" + ) + + self.gov_royalty_per_MW_electricity = self.ParameterDict[ + self.gov_royalty_per_MW_electricity.Name] = floatParameter( + "Estimated Governmental Royalty per MW of Electricity Produced (MUSD/MW)", + DefaultValue=0.315, + UnitType=Units.CURRENCY, + # UnitType=Units.ROYALTY_PER_ENERGY, + # PreferredUnits=RoyaltyPerEnergyUnit.ROYALTYPERMW, + # CurrentUnits=RoyaltyPerEnergyUnit.ROYALTYPERMW, + Required=False, + ToolTipText="Estimated governmental royalties per MW of electricity produced, " + "per https://geothermal.org/resources/geothermal-basics" + ) + + self.total_royalty_per_MW_electricity = self.ParameterDict[ + self.total_royalty_per_MW_electricity.Name] = floatParameter( + "Estimated Royalties per MW of Electricity Produced (MUSD/MW)", + DefaultValue=0.420, + # UnitType=Units.ROYALTY_PER_ENERGY, + # PreferredUnits=RoyaltyPerEnergyUnit.ROYALTYPERMW, + # CurrentUnits=RoyaltyPerEnergyUnit.ROYALTYPERMW, + Required=False, + ToolTipText="Estimated total royalties per MW of electricity produced, " + "per https://geothermal.org/resources/geothermal-basics" ) # local variable initialization @@ -1814,11 +1853,31 @@ def __init__(self, model: Model): PreferredUnits=CurrencyUnit.MDOLLARS, CurrentUnits=CurrencyUnit.MDOLLARS ) + self.jobs_created = self.OutputParameterDict[self.jobs_created.Name] = OutputParameter( Name="Estimated Jobs Created", UnitType=Units.NONE, ) + self.property_tax_revenue = self.OutputParameterDict[self.property_tax_revenue.Name] = OutputParameter( + Name="Estimated Lifetime Property Tax Revenue", + UnitType=Units.CURRENCY, + CurrentUnits=CurrencyUnit.MDOLLARS, + PreferredUnits=CurrencyUnit.MDOLLARS + ) + self.royalties_total = self.OutputParameterDict[self.royalties_total.Name] = OutputParameter( + Name="Estimated Lifetime Total Royalties", + UnitType=Units.CURRENCY, + CurrentUnits=CurrencyUnit.MDOLLARS, + PreferredUnits=CurrencyUnit.MDOLLARS + ) + self.royalties_governmental = self.OutputParameterDict[self.royalties_governmental.Name] = OutputParameter( + Name="Estimated Lifetime Governmental Royalties", + UnitType=Units.CURRENCY, + CurrentUnits=CurrencyUnit.MDOLLARS, + PreferredUnits=CurrencyUnit.MDOLLARS + ) + model.logger.info(f'Complete {__class__!s}: {sys._getframe().f_code.co_name}') def read_parameters(self, model: Model) -> None: @@ -2850,11 +2909,23 @@ def Calculate(self, model: Model) -> None: # Calculate LCOE/LCOH self.LCOE.value, self.LCOH.value, self.LCOC.value = CalculateLCOELCOHLCOC(self, model) - # https://github.com/NREL/GEOPHIRES-X/issues/232 + # Jobs/property tax/royalties - https://github.com/NREL/GEOPHIRES-X/issues/232 self.jobs_created.value = round( np.average(model.surfaceplant.ElectricityProduced.quantity().to( 'MW').magnitude * self.jobs_created_per_MW_electricity.value)) + self.property_tax_revenue.value = ( + np.average(model.surfaceplant.ElectricityProduced.quantity().to( + 'MW').magnitude * self.property_tax_per_MW_electricity.value)) + + self.royalties_total.value = ( + np.average(model.surfaceplant.ElectricityProduced.quantity().to( + 'MW').magnitude * self.total_royalty_per_MW_electricity.value)) + + self.royalties_governmental.value = ( + np.average(model.surfaceplant.ElectricityProduced.quantity().to( + 'MW').magnitude * self.gov_royalty_per_MW_electricity.value)) + model.logger.info(f'complete {__class__!s}: {sys._getframe().f_code.co_name}') def __str__(self): diff --git a/src/geophires_x/Outputs.py b/src/geophires_x/Outputs.py index 23e869cd..8532bdf2 100644 --- a/src/geophires_x/Outputs.py +++ b/src/geophires_x/Outputs.py @@ -1641,7 +1641,22 @@ def PrintOutputs(self, model: Model): f.write(f' CHP: Percent cost allocation for electrical plant: {model.economics.CAPEX_heat_electricity_plant_ratio.value*100.0:10.2f} %\n') if model.surfaceplant.enduse_option.value in [EndUseOptions.ELECTRICITY]: - f.write(f' Estimated Jobs Created: {model.economics.jobs_created.value}\n') + f.write( + f' {model.economics.jobs_created.Name}: ' + f'{model.economics.jobs_created.value}\n' + ) + f.write( + f' {model.economics.property_tax_revenue.Name}: ' + f'{model.economics.property_tax_revenue.value:10.2f} {model.economics.property_tax_revenue.CurrentUnits.value}\n' + ) + f.write( + f' {model.economics.royalties_total.Name}: ' + f'{model.economics.royalties_total.value:10.2f} {model.economics.royalties_total.CurrentUnits.value}\n' + ) + f.write( + f' {model.economics.royalties_governmental.Name}: ' + f'{model.economics.royalties_governmental.value:10.2f} {model.economics.royalties_governmental.CurrentUnits.value}\n' + ) f.write(NL) diff --git a/src/geophires_x_client/geophires_x_result.py b/src/geophires_x_client/geophires_x_result.py index 2a51da9d..9af93df7 100644 --- a/src/geophires_x_client/geophires_x_result.py +++ b/src/geophires_x_client/geophires_x_result.py @@ -72,6 +72,9 @@ class GeophiresXResult: 'Project Payback Period', 'CHP: Percent cost allocation for electrical plant', 'Estimated Jobs Created', + 'Estimated Lifetime Property Tax Revenue', + 'Estimated Lifetime Total Royalties', + 'Estimated Lifetime Governmental Royalties', ], 'EXTENDED ECONOMICS': [ 'Adjusted Project LCOE (after incentives, grants, AddOns,etc)', diff --git a/tests/example1_addons.csv b/tests/example1_addons.csv index 1158ef2b..7d3883cf 100644 --- a/tests/example1_addons.csv +++ b/tests/example1_addons.csv @@ -19,6 +19,9 @@ ECONOMIC PARAMETERS,Project MOIC,,36.27, ECONOMIC PARAMETERS,Fixed Charge Rate (FCR),,5.0, ECONOMIC PARAMETERS,Project Payback Period,,7.05,yr ECONOMIC PARAMETERS,Estimated Jobs Created,,12, +ECONOMIC PARAMETERS,Estimated Lifetime Property Tax Revenue,,1.17,MUSD +ECONOMIC PARAMETERS,Estimated Lifetime Total Royalties,,2.35,MUSD +ECONOMIC PARAMETERS,Estimated Lifetime Governmental Royalties,,1.76,MUSD EXTENDED ECONOMICS,"Adjusted Project LCOE (after incentives\, grants\, AddOns\,etc)",,1.74,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)",,101.07,MUSD @@ -97,7 +100,7 @@ SURFACE EQUIPMENT SIMULATION RESULTS,Average Annual Total Electricity Generation SURFACE EQUIPMENT SIMULATION RESULTS,Average Annual Net Electricity Generation,,42.3,GWh SURFACE EQUIPMENT SIMULATION RESULTS,Average Pumping Power,,0.2,MW SURFACE EQUIPMENT SIMULATION RESULTS,Initial pumping power/net installed power,,3.82,% -Simulation Metadata,GEOPHIRES Version,,3.4.34, +Simulation Metadata,GEOPHIRES Version,,3.4.40, POWER GENERATION PROFILE,THERMAL DRAWDOWN,1,1.0, POWER GENERATION PROFILE,THERMAL DRAWDOWN,2,1.0056, POWER GENERATION PROFILE,THERMAL DRAWDOWN,3,1.0073, diff --git a/tests/examples/Fervo_Norbeck_Latimer_2023.out b/tests/examples/Fervo_Norbeck_Latimer_2023.out index 9b48804e..f4577d52 100644 --- a/tests/examples/Fervo_Norbeck_Latimer_2023.out +++ b/tests/examples/Fervo_Norbeck_Latimer_2023.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.34 - Simulation Date: 2024-06-19 - Simulation Time: 07:42 - Calculation Time: 0.336 sec + GEOPHIRES Version: 3.4.40 + Simulation Date: 2024-06-27 + Simulation Time: 08:22 + Calculation Time: 0.340 sec ***SUMMARY OF RESULTS*** @@ -33,6 +33,9 @@ Simulation Metadata Project MOIC: -0.10 Project Payback Period: N/A Estimated Jobs Created: 7 + Estimated Lifetime Property Tax Revenue: 0.69 MUSD + Estimated Lifetime Total Royalties: 1.38 MUSD + Estimated Lifetime Governmental Royalties: 1.03 MUSD ***ENGINEERING PARAMETERS*** diff --git a/tests/examples/Wanju_Yuan_Closed-Loop_Geothermal_Energy_Recovery.out b/tests/examples/Wanju_Yuan_Closed-Loop_Geothermal_Energy_Recovery.out index b164cd35..55294195 100644 --- a/tests/examples/Wanju_Yuan_Closed-Loop_Geothermal_Energy_Recovery.out +++ b/tests/examples/Wanju_Yuan_Closed-Loop_Geothermal_Energy_Recovery.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.34 - Simulation Date: 2024-06-19 - Simulation Time: 07:42 - Calculation Time: 1.614 sec + GEOPHIRES Version: 3.4.40 + Simulation Date: 2024-06-27 + Simulation Time: 08:22 + Calculation Time: 1.623 sec ***SUMMARY OF RESULTS*** @@ -33,6 +33,9 @@ Simulation Metadata Project MOIC: -0.85 Project Payback Period: N/A Estimated Jobs Created: 2 + Estimated Lifetime Property Tax Revenue: 0.23 MUSD + Estimated Lifetime Total Royalties: 0.46 MUSD + Estimated Lifetime Governmental Royalties: 0.35 MUSD ***ENGINEERING PARAMETERS*** diff --git a/tests/examples/example1.out b/tests/examples/example1.out index 5297ae23..ed895b56 100644 --- a/tests/examples/example1.out +++ b/tests/examples/example1.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.34 - Simulation Date: 2024-06-19 - Simulation Time: 07:42 - Calculation Time: 0.609 sec + GEOPHIRES Version: 3.4.40 + Simulation Date: 2024-06-27 + Simulation Time: 08:26 + Calculation Time: 0.597 sec ***SUMMARY OF RESULTS*** @@ -34,6 +34,9 @@ Simulation Metadata Project MOIC: -0.27 Project Payback Period: N/A Estimated Jobs Created: 12 + Estimated Lifetime Property Tax Revenue: 1.17 MUSD + Estimated Lifetime Total Royalties: 2.35 MUSD + Estimated Lifetime Governmental Royalties: 1.76 MUSD ***ENGINEERING PARAMETERS*** diff --git a/tests/examples/example1_addons.out b/tests/examples/example1_addons.out index a5da5570..97d5c959 100644 --- a/tests/examples/example1_addons.out +++ b/tests/examples/example1_addons.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.34 - Simulation Date: 2024-06-19 - Simulation Time: 07:43 - Calculation Time: 0.594 sec + GEOPHIRES Version: 3.4.40 + Simulation Date: 2024-06-27 + Simulation Time: 08:20 + Calculation Time: 0.609 sec ***SUMMARY OF RESULTS*** @@ -35,6 +35,9 @@ Simulation Metadata Project MOIC: 36.27 Project Payback Period: 7.05 yr Estimated Jobs Created: 12 + Estimated Lifetime Property Tax Revenue: 1.17 MUSD + Estimated Lifetime Total Royalties: 2.35 MUSD + Estimated Lifetime Governmental Royalties: 1.76 MUSD ***ENGINEERING PARAMETERS*** diff --git a/tests/examples/example1_outputunits.out b/tests/examples/example1_outputunits.out index 86d09793..3e2244bf 100644 --- a/tests/examples/example1_outputunits.out +++ b/tests/examples/example1_outputunits.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.34 - Simulation Date: 2024-06-19 - Simulation Time: 07:43 - Calculation Time: 0.587 sec + GEOPHIRES Version: 3.4.40 + Simulation Date: 2024-06-27 + Simulation Time: 08:21 + Calculation Time: 0.593 sec ***SUMMARY OF RESULTS*** @@ -34,6 +34,9 @@ Simulation Metadata Project MOIC: -0.20 Project Payback Period: N/A Estimated Jobs Created: 12 + Estimated Lifetime Property Tax Revenue: 1.17 MUSD + Estimated Lifetime Total Royalties: 2.35 MUSD + Estimated Lifetime Governmental Royalties: 1.76 MUSD ***ENGINEERING PARAMETERS*** diff --git a/tests/examples/example4.out b/tests/examples/example4.out index b9052feb..5daf7668 100644 --- a/tests/examples/example4.out +++ b/tests/examples/example4.out @@ -4,9 +4,9 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.34 - Simulation Date: 2024-06-19 - Simulation Time: 07:43 + GEOPHIRES Version: 3.4.40 + Simulation Date: 2024-06-27 + Simulation Time: 08:26 Calculation Time: 0.049 sec ***SUMMARY OF RESULTS*** @@ -33,6 +33,9 @@ Simulation Metadata Project MOIC: -0.17 Project Payback Period: N/A Estimated Jobs Created: 18 + Estimated Lifetime Property Tax Revenue: 1.75 MUSD + Estimated Lifetime Total Royalties: 3.49 MUSD + Estimated Lifetime Governmental Royalties: 2.62 MUSD ***ENGINEERING PARAMETERS*** diff --git a/tests/examples/example9.out b/tests/examples/example9.out index 72b2ab80..b59ae1ee 100644 --- a/tests/examples/example9.out +++ b/tests/examples/example9.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.34 - Simulation Date: 2024-06-19 - Simulation Time: 07:43 - Calculation Time: 0.591 sec + GEOPHIRES Version: 3.4.40 + Simulation Date: 2024-06-27 + Simulation Time: 08:21 + Calculation Time: 0.607 sec ***SUMMARY OF RESULTS*** @@ -34,6 +34,9 @@ Simulation Metadata Project MOIC: -0.86 Project Payback Period: N/A Estimated Jobs Created: 1 + Estimated Lifetime Property Tax Revenue: 0.11 MUSD + Estimated Lifetime Total Royalties: 0.23 MUSD + Estimated Lifetime Governmental Royalties: 0.17 MUSD ***ENGINEERING PARAMETERS*** diff --git a/tests/examples/example_ITC.out b/tests/examples/example_ITC.out index 52cbea37..cde15ba5 100644 --- a/tests/examples/example_ITC.out +++ b/tests/examples/example_ITC.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.34 - Simulation Date: 2024-06-19 - Simulation Time: 07:43 - Calculation Time: 0.596 sec + GEOPHIRES Version: 3.4.40 + Simulation Date: 2024-06-27 + Simulation Time: 08:21 + Calculation Time: 0.612 sec ***SUMMARY OF RESULTS*** @@ -33,6 +33,9 @@ Simulation Metadata Project MOIC: 0.61 Project Payback Period: 12.74 yr Estimated Jobs Created: 41 + Estimated Lifetime Property Tax Revenue: 4.09 MUSD + Estimated Lifetime Total Royalties: 8.18 MUSD + Estimated Lifetime Governmental Royalties: 6.14 MUSD ***ENGINEERING PARAMETERS*** diff --git a/tests/examples/example_PTC.out b/tests/examples/example_PTC.out index ccbdc3a4..f251820f 100644 --- a/tests/examples/example_PTC.out +++ b/tests/examples/example_PTC.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.34 - Simulation Date: 2024-06-19 - Simulation Time: 07:43 - Calculation Time: 0.593 sec + GEOPHIRES Version: 3.4.40 + Simulation Date: 2024-06-27 + Simulation Time: 08:21 + Calculation Time: 0.606 sec ***SUMMARY OF RESULTS*** @@ -33,6 +33,9 @@ Simulation Metadata Project MOIC: 0.55 Project Payback Period: 10.02 yr Estimated Jobs Created: 41 + Estimated Lifetime Property Tax Revenue: 4.09 MUSD + Estimated Lifetime Total Royalties: 8.18 MUSD + Estimated Lifetime Governmental Royalties: 6.14 MUSD ***ENGINEERING PARAMETERS*** diff --git a/tests/examples/example_SHR-1.out b/tests/examples/example_SHR-1.out index 3d3441a7..242f37bc 100644 --- a/tests/examples/example_SHR-1.out +++ b/tests/examples/example_SHR-1.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.34 - Simulation Date: 2024-06-19 - Simulation Time: 07:44 - Calculation Time: 0.587 sec + GEOPHIRES Version: 3.4.40 + Simulation Date: 2024-06-27 + Simulation Time: 08:21 + Calculation Time: 0.600 sec ***SUMMARY OF RESULTS*** @@ -34,6 +34,9 @@ Simulation Metadata Project MOIC: 1.29 Project Payback Period: 13.38 yr Estimated Jobs Created: 66 + Estimated Lifetime Property Tax Revenue: 6.47 MUSD + Estimated Lifetime Total Royalties: 12.94 MUSD + Estimated Lifetime Governmental Royalties: 9.70 MUSD ***ENGINEERING PARAMETERS*** diff --git a/tests/examples/example_SHR-2.out b/tests/examples/example_SHR-2.out index 6d250020..23a35b1e 100644 --- a/tests/examples/example_SHR-2.out +++ b/tests/examples/example_SHR-2.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.34 - Simulation Date: 2024-06-19 - Simulation Time: 07:44 - Calculation Time: 0.593 sec + GEOPHIRES Version: 3.4.40 + Simulation Date: 2024-06-27 + Simulation Time: 08:21 + Calculation Time: 0.607 sec ***SUMMARY OF RESULTS*** @@ -34,6 +34,9 @@ Simulation Metadata Project MOIC: 2.43 Project Payback Period: 9.49 yr Estimated Jobs Created: 66 + Estimated Lifetime Property Tax Revenue: 6.47 MUSD + Estimated Lifetime Total Royalties: 12.94 MUSD + Estimated Lifetime Governmental Royalties: 9.70 MUSD ***ENGINEERING PARAMETERS*** diff --git a/tests/examples/example_multiple_gradients.out b/tests/examples/example_multiple_gradients.out index f73cb7de..e8799d9d 100644 --- a/tests/examples/example_multiple_gradients.out +++ b/tests/examples/example_multiple_gradients.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.34 - Simulation Date: 2024-06-19 - Simulation Time: 07:44 - Calculation Time: 0.596 sec + GEOPHIRES Version: 3.4.40 + Simulation Date: 2024-06-27 + Simulation Time: 08:21 + Calculation Time: 0.602 sec ***SUMMARY OF RESULTS*** @@ -40,6 +40,9 @@ Simulation Metadata Project MOIC: -0.23 Project Payback Period: N/A Estimated Jobs Created: 17 + Estimated Lifetime Property Tax Revenue: 1.72 MUSD + Estimated Lifetime Total Royalties: 3.44 MUSD + Estimated Lifetime Governmental Royalties: 2.58 MUSD ***ENGINEERING PARAMETERS*** diff --git a/tests/examples/example_overpressure.out b/tests/examples/example_overpressure.out index a1eee6dc..4b52d7a9 100644 --- a/tests/examples/example_overpressure.out +++ b/tests/examples/example_overpressure.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.34 - Simulation Date: 2024-06-19 - Simulation Time: 07:44 - Calculation Time: 0.591 sec + GEOPHIRES Version: 3.4.40 + Simulation Date: 2024-06-27 + Simulation Time: 08:20 + Calculation Time: 0.613 sec ***SUMMARY OF RESULTS*** @@ -34,6 +34,9 @@ Simulation Metadata Project MOIC: 0.78 Project Payback Period: 14.60 yr Estimated Jobs Created: 13 + Estimated Lifetime Property Tax Revenue: 1.28 MUSD + Estimated Lifetime Total Royalties: 2.56 MUSD + Estimated Lifetime Governmental Royalties: 1.92 MUSD ***ENGINEERING PARAMETERS*** diff --git a/tests/examples/example_overpressure2.out b/tests/examples/example_overpressure2.out index 698c8ee7..a1009728 100644 --- a/tests/examples/example_overpressure2.out +++ b/tests/examples/example_overpressure2.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.34 - Simulation Date: 2024-06-19 - Simulation Time: 07:44 - Calculation Time: 0.592 sec + GEOPHIRES Version: 3.4.40 + Simulation Date: 2024-06-27 + Simulation Time: 08:21 + Calculation Time: 0.614 sec ***SUMMARY OF RESULTS*** @@ -34,6 +34,9 @@ Simulation Metadata Project MOIC: 0.83 Project Payback Period: 14.38 yr Estimated Jobs Created: 13 + Estimated Lifetime Property Tax Revenue: 1.28 MUSD + Estimated Lifetime Total Royalties: 2.56 MUSD + Estimated Lifetime Governmental Royalties: 1.92 MUSD ***ENGINEERING PARAMETERS***