Merge pull request #33 from NREL/osw_updates

Update cost_reductions_updates_2022.yaml

NRWAL/analysis_library/osw_2022/array_updates_2022.yaml

@@ -0,0 +1,5 @@
+# Added transport based on 2 spools of cable 6832931.578 $2015
+fixed:
+  (-34.80 * depth ** 2 + 207619.80 * depth + 221197699.89) * (1 + ((num_turbines - 100) / 300.)) + 6832931.578
+floating:
+  (-36.56 * depth ** 2 + 218147.85 * depth + 241787966.27) * (1 + ((num_turbines - 100) / 300.)) + 6832931.578

NRWAL/analysis_library/osw_2022/cost_reductions_updates_2022.yaml

@@ -4,10 +4,9 @@ fixed:
   array_cable_2025: 0.0
   array_cable_2030: 0.0
   capex_2017: 0.0
-  capex_2018: 0.002 #cod 2020
-  capex_2023: 0.115337259 #cod 2025
-  capex_2028: 0.211310034 #cod 2030
-  capex_2033: 0.233946469 #cod 2035
+  capex_2023: 0.11524 #cod 2025
+  capex_2028: 0.17245 #cod 2030
+  capex_2033: 0.20586 #cod 2035
   development_2017: 0.0203
   development_2020: 0.0
   development_2025: 0.0
@@ -68,10 +67,9 @@ floating:
   array_cable_2025: 0.0
   array_cable_2030: 0.0
   capex_2017: 0.0
-  capex_2018: 0.047 #2020 cod
-  capex_2023: 0.149 #2025 cod
-  capex_2028: 0.195 #2030 cod
-  capex_2033: 0.22 #2035 cod
+  capex_2023: 0.14989 #2025 cod
+  capex_2028: 0.21055 #2030 cod
+  capex_2033: 0.24436 #2035 cod
   development_2017: 0.0359
   development_2020: 0.0
   development_2025: 0.0

NRWAL/analysis_library/osw_2022/export_updates_2022.yaml

@@ -0,0 +1,14 @@
+# Added OSS transport costs of 
+# Still missing export spool transport
+fixed:
+  (0.0000000003 * dist_s_to_l ** 5 -
+   0.0000004236 * dist_s_to_l ** 4 +
+   0.0002190971 * dist_s_to_l ** 3 -
+   0.0561433389 * dist_s_to_l ** 2 +
+   9.4069414221 * dist_s_to_l + 83.12) * 1000000 + 5734285.184
+floating:
+  (0.0000000003 * dist_s_to_l ** 5 -
+   0.0000004450 * dist_s_to_l ** 4 +
+   0.0002307800 * dist_s_to_l ** 3 -
+   0.0590666309 * dist_s_to_l ** 2 +
+   9.6855829573 * dist_s_to_l + 83.12) * 1000000 + 5734285.184

NRWAL/analysis_library/osw_2022/fb_maintenance_updates_2022.yaml

@@ -1,9 +1,10 @@
 # Values output in 2015 USD (in agreement with ORCA)
 # Fixed-bottom maint. update (very roughly) derived with A. Cooperman 
 # based on Wiser Expert Elicitation values for 2020 OpEx
+# Added annual insurance premium of 9474000 USD2015 for operations phase (19$/kW-yr in 2022)
 
 fixed:
   (4.3079 * np.log(dist_op_to_s) +
   2.1306 * hs_average ** 2 +
   7.3227 * hs_average + 31.314 - 16.1) * 
-  (0.4728 * np.log(num_turbines) - 1.2386) * 1000000
+  (0.4728 * np.log(num_turbines) - 1.2386) * 1000000 + 9474000

NRWAL/analysis_library/osw_2022/monopile_updates_2022.yaml

@@ -5,19 +5,20 @@
 # turbines used: 8MW from COE Review, 12, 15, 18 MW from 2021 ATB.
 # Note that monopile_capex includes the cost of the monopile and scour protection.
 # 7% increase in foundation costs based on hurricane risk (from SGRE)
+# MP includes transport cost adder estimate from New Orleans to San Juan.
 monopile_capex_8MW:
-  depth * 2531862.35293382 + 55232011.11411556 * 1.07
+  (depth * 2531862.35293382 + 55232011.11411556) * 1.07 + 45834878.55
 transition_piece_capex_8MW:
-  depth * 442267.27705033 + 75731255.6270378 * 1.07
+  (depth * 442267.27705033 + 75731255.6270378) * 1.07
 monopile_capex_12MW:
-  depth * 2672505.9123007 + 75880838.84687635 * 1.07
+  (depth * 2672505.9123007 + 75880838.84687635) * 1.07 + 32101798.63
 transition_piece_capex_12MW:
-  depth * 386499.78636803 + 85925790.69056265 * 1.07
+  (depth * 386499.78636803 + 85925790.69056265) * 1.07
 monopile_capex_15MW:
-  depth * 2536465.45717362 + 78715384.23273994 * 1.07
+  (depth * 2536465.45717362 + 78715384.23273994) * 1.07 + 48581494.53
 transition_piece_capex_15MW:
-  depth * 342517.33495976 + 83344886.98159502 * 1.07
+  (depth * 342517.33495976 + 83344886.98159502) * 1.07
 monopile_capex_18MW:
-  depth * 2476816.4437201 + 82173904.71575153 * 1.07
+  (depth * 2476816.4437201 + 82173904.71575153) * 1.07 + 41989616.17
 transition_piece_capex_18MW:
-  depth * 317713.43123565 + 82548382.5219129 * 1.07
+  (depth * 317713.43123565 + 82548382.5219129) * 1.07

NRWAL/analysis_library/osw_2022/semi_maintenance_updates_2022.yaml

@@ -0,0 +1,7 @@
+# Added annual insurance premium of 9474000 USD2015 for operations phase (19$/kW-yr in 2022)
+semi:
+  (26.236675 +
+  5.470217 * hs_average ** 2 *
+  np.log(hs_average) +
+  0.563568 * np.log(dist_op_to_s) ** 2) * 
+  (0.4728 * np.log(num_turbines) - 1.2386) * 1000000 + 9474000

NRWAL/analysis_library/osw_2022/semi_updates_2022.yaml

@@ -0,0 +1,10 @@
+# Values output in 2015 USD (in agreement with ORCA)
+# Transport cost adder estimate from New Orleans to San Juan.
+semi_transport_8MW:
+  32101798.63 + 0
+semi_transport_12MW:
+  59567958.46 + 0
+semi_transport_15MW:
+  48581494.53 + 0
+semi_transport_18MW:
+  41989616.17 + 0

NRWAL/analysis_library/osw_2022/turbine_updates_2022.yaml

@@ -1,8 +1,22 @@
 # Values output in 2015 USD (in agreement with ORCA)
 # Should be total 1300 USD in end 2021 (inflation to be discussed with Philipp)
 # 7% tower cost increase due to hurricane risk
-rna:
-  1080.64 * turbine_capacity * 1000.0 * 0.86 * num_turbines
-tower:
-  1080.64 * turbine_capacity * 1000.0 * 0.14 * num_turbines * 1.07
+# Transport cost adder estimate from New Orleans to San Juan split across both rna and tower.
+# Transport different for each capacity based on number of vessel trips with that model.
+rna_8MW:
+  1080.64 * turbine_capacity * 1000.0 * 0.86 * num_turbines + 0.86 * 21115334.69
+tower_8MW:
+  1080.64 * turbine_capacity * 1000.0 * 0.14 * num_turbines * 1.07 + 0.14 * 21115334.69
+rna_12MW:
+  1080.64 * turbine_capacity * 1000.0 * 0.86 * num_turbines + 0.86 * 15622102.73
+tower_12MW:
+  1080.64 * turbine_capacity * 1000.0 * 0.14 * num_turbines * 1.07 + 0.14 * 15622102.73
+rna_15MW:
+  1080.64 * turbine_capacity * 1000.0 * 0.86 * num_turbines + 0.86 * 13424809.94
+tower_15MW:
+  1080.64 * turbine_capacity * 1000.0 * 0.14 * num_turbines * 1.07 + 0.14 * 13424809.94
+rna_18MW:
+  1080.64 * turbine_capacity * 1000.0 * 0.86 * num_turbines + 0.86 * 12326163.55
+tower_18MW:
+  1080.64 * turbine_capacity * 1000.0 * 0.14 * num_turbines * 1.07 + 0.14 * 12326163.55