diff --git a/.bumpversion.cfg b/.bumpversion.cfg index 28f00cbc7..da8012bee 100644 --- a/.bumpversion.cfg +++ b/.bumpversion.cfg @@ -1,5 +1,5 @@ [bumpversion] -current_version = 3.7.23 +current_version = 3.8.0 commit = True tag = True diff --git a/.cookiecutterrc b/.cookiecutterrc index 8f877388b..a84486cfa 100644 --- a/.cookiecutterrc +++ b/.cookiecutterrc @@ -54,7 +54,7 @@ default_context: sphinx_doctest: "no" sphinx_theme: "sphinx-py3doc-enhanced-theme" test_matrix_separate_coverage: "no" - version: 3.7.23 + version: 3.8.0 version_manager: "bump2version" website: "https://github.com/NREL" year_from: "2023" diff --git a/CHANGELOG.rst b/CHANGELOG.rst index eb6b9b070..165df721f 100644 --- a/CHANGELOG.rst +++ b/CHANGELOG.rst @@ -5,6 +5,14 @@ Changelog GEOPHIRES-X (2023-2025) ------------------------ +3.8 +^^^ + +`release `__ | `diff `__ + +Revenue & Cashflow Profile period output aligned with NREL convention used to calculate NPV. +See https://github.com/NREL/GEOPHIRES-X/discussions/344 + 3.7 ^^^ diff --git a/README.rst b/README.rst index bebf3efb9..a92972b73 100644 --- a/README.rst +++ b/README.rst @@ -56,9 +56,9 @@ Free software: `MIT license `__ :alt: Supported implementations :target: https://pypi.org/project/geophires-x -.. |commits-since| image:: https://img.shields.io/github/commits-since/softwareengineerprogrammer/GEOPHIRES-X/v3.7.23.svg +.. |commits-since| image:: https://img.shields.io/github/commits-since/softwareengineerprogrammer/GEOPHIRES-X/v3.8.0.svg :alt: Commits since latest release - :target: https://github.com/softwareengineerprogrammer/GEOPHIRES-X/compare/v3.7.23...main + :target: https://github.com/softwareengineerprogrammer/GEOPHIRES-X/compare/v3.8.0...main .. |docs| image:: https://readthedocs.org/projects/GEOPHIRES-X/badge/?style=flat :target: https://nrel.github.io/GEOPHIRES-X diff --git a/docs/conf.py b/docs/conf.py index 07ec78477..f3e0c0d94 100644 --- a/docs/conf.py +++ b/docs/conf.py @@ -18,7 +18,7 @@ year = '2025' author = 'NREL' copyright = f'{year}, {author}' -version = release = '3.7.23' +version = release = '3.8.0' pygments_style = 'trac' templates_path = ['./templates'] diff --git a/setup.py b/setup.py index 30ffceeeb..2e3bf8218 100755 --- a/setup.py +++ b/setup.py @@ -13,7 +13,7 @@ def read(*names, **kwargs): setup( name='geophires-x', - version='3.7.23', + version='3.8.0', license='MIT', description='GEOPHIRES is a free and open-source geothermal techno-economic simulator.', long_description='{}\n{}'.format( diff --git a/src/geophires_x/Economics.py b/src/geophires_x/Economics.py index b6ac89629..5085a38d2 100644 --- a/src/geophires_x/Economics.py +++ b/src/geophires_x/Economics.py @@ -1755,7 +1755,12 @@ def __init__(self, model: Model): "Project Net Present Value", UnitType=Units.CURRENCY, PreferredUnits=CurrencyUnit.MDOLLARS, - CurrentUnits=CurrencyUnit.MDOLLARS + CurrentUnits=CurrencyUnit.MDOLLARS, + ToolTipText='NPV is calculated with cashflows lumped at the end of periods. ' + 'See: Short W et al, 1995. ' + '"A Manual for the Economic Evaluation of Energy Efficiency and Renewable Energy ' + 'Technologies.", p. 41. ' + 'https://www.nrel.gov/docs/legosti/old/5173.pdf' ) self.ProjectIRR = self.OutputParameterDict[self.ProjectIRR.Name] = OutputParameter( "Project Internal Rate of Return", diff --git a/src/geophires_x/Outputs.py b/src/geophires_x/Outputs.py index cf1dd4288..e286dc8ea 100644 --- a/src/geophires_x/Outputs.py +++ b/src/geophires_x/Outputs.py @@ -2100,13 +2100,13 @@ def o(output_param: OutputParameter): '________________________________________________________________________________________________________________________________________________________________________________________' + NL) # running years... for ii in range(0, ( - model.surfaceplant.construction_years.value + model.surfaceplant.plant_lifetime.value - 1), 1): + model.surfaceplant.construction_years.value + model.surfaceplant.plant_lifetime.value), 1): if ii < model.surfaceplant.construction_years.value: opex = 0.0 # zero out the OPEX during construction years else: opex = o(econ.Coam).value f.write( - f'{ii + 1:3.0f} {o(econ.ElecPrice).value[ii]:5.2f} {o(econ.ElecRevenue).value[ii]:5.2f} {o(econ.ElecCummRevenue).value[ii]:5.2f} | {o(econ.HeatPrice).value[ii]:5.2f} {o(econ.HeatRevenue).value[ii]:5.2f} {o(econ.HeatCummRevenue).value[ii]:5.2f} | {o(econ.CoolingPrice).value[ii]:5.2f} {o(econ.CoolingRevenue).value[ii]:5.2f} {o(econ.CoolingCummRevenue).value[ii]:5.2f} | {o(econ.CarbonPrice).value[ii]:5.2f} {o(econ.CarbonRevenue).value[ii]:5.2f} {o(econ.CarbonCummCashFlow).value[ii]:5.2f} | {opex:5.2f} {o(econ.TotalRevenue).value[ii]:5.2f} {o(econ.TotalCummRevenue).value[ii]:5.2f}\n') + f'{ii:3.0f} {o(econ.ElecPrice).value[ii]:5.2f} {o(econ.ElecRevenue).value[ii]:5.2f} {o(econ.ElecCummRevenue).value[ii]:5.2f} | {o(econ.HeatPrice).value[ii]:5.2f} {o(econ.HeatRevenue).value[ii]:5.2f} {o(econ.HeatCummRevenue).value[ii]:5.2f} | {o(econ.CoolingPrice).value[ii]:5.2f} {o(econ.CoolingRevenue).value[ii]:5.2f} {o(econ.CoolingCummRevenue).value[ii]:5.2f} | {o(econ.CarbonPrice).value[ii]:5.2f} {o(econ.CarbonRevenue).value[ii]:5.2f} {o(econ.CarbonCummCashFlow).value[ii]:5.2f} | {opex:5.2f} {o(econ.TotalRevenue).value[ii]:5.2f} {o(econ.TotalCummRevenue).value[ii]:5.2f}\n') f.write(NL) # if we are dealing with overpressure and two different reservoirs, show a table reporting the values diff --git a/src/geophires_x/SurfacePlant.py b/src/geophires_x/SurfacePlant.py index 8a1efd5a0..5361e4151 100644 --- a/src/geophires_x/SurfacePlant.py +++ b/src/geophires_x/SurfacePlant.py @@ -410,7 +410,10 @@ def __init__(self, model: Model): AllowableRange=list(range(1, 15, 1)), UnitType=Units.NONE, ErrMessage="assume default number of years in construction (1)", - ToolTipText="Number of years spent in construction (assumes whole years, no fractions)" + ToolTipText='Number of years spent in construction (assumes whole years, no fractions). ' + 'Capital costs are spread evenly over constructions years e.g. if total capital costs are ' + '$500M and there are 2 construction years, ' + 'then $250M will be spent in both the first and second construction years.' ) self.cp_fluid = self.ParameterDict[self.cp_fluid.Name] = floatParameter( "Working Fluid Heat Capacity", diff --git a/src/geophires_x/__init__.py b/src/geophires_x/__init__.py index 3a6e80112..99d6aecee 100644 --- a/src/geophires_x/__init__.py +++ b/src/geophires_x/__init__.py @@ -1 +1 @@ -__version__ = '3.7.23' +__version__ = '3.8.0' diff --git a/src/geophires_x_schema_generator/geophires-request.json b/src/geophires_x_schema_generator/geophires-request.json index aab03ec76..128984c8b 100644 --- a/src/geophires_x_schema_generator/geophires-request.json +++ b/src/geophires_x_schema_generator/geophires-request.json @@ -1244,7 +1244,7 @@ "maximum": 1.0 }, "Construction Years": { - "description": "Number of years spent in construction (assumes whole years, no fractions)", + "description": "Number of years spent in construction (assumes whole years, no fractions). Capital costs are spread evenly over constructions years e.g. if total capital costs are $500M and there are 2 construction years, then $250M will be spent in both the first and second construction years.", "type": "integer", "units": null, "category": "Surface Plant", diff --git a/tests/example1_addons.csv b/tests/example1_addons.csv index 0ad4ec079..f5dc9aa81 100644 --- a/tests/example1_addons.csv +++ b/tests/example1_addons.csv @@ -99,7 +99,7 @@ SURFACE EQUIPMENT SIMULATION RESULTS,Average Annual Net Electricity Generation,, SURFACE EQUIPMENT SIMULATION RESULTS,Average Pumping Power,,0.2,MW SURFACE EQUIPMENT SIMULATION RESULTS,Initial pumping power/net installed power,,3.82,% SURFACE EQUIPMENT SIMULATION RESULTS,Heat to Power Conversion Efficiency,,10.07,% -Simulation Metadata,GEOPHIRES Version,,3.7.21, +Simulation Metadata,GEOPHIRES Version,,3.7.23, POWER GENERATION PROFILE,THERMAL DRAWDOWN,1,1.0, POWER GENERATION PROFILE,THERMAL DRAWDOWN,2,1.0056, POWER GENERATION PROFILE,THERMAL DRAWDOWN,3,1.0073, @@ -640,17 +640,18 @@ EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,27,95.29,MUSD EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,28,103.65,MUSD EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,29,112.02,MUSD EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,30,120.39,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Price,1,0.0,cents/kWh +REVENUE & CASHFLOW PROFILE,Electricity Price,0,0.0,cents/kWh +REVENUE & CASHFLOW PROFILE,Electricity Price,1,9.0,cents/kWh REVENUE & CASHFLOW PROFILE,Electricity Price,2,9.0,cents/kWh REVENUE & CASHFLOW PROFILE,Electricity Price,3,9.0,cents/kWh REVENUE & CASHFLOW PROFILE,Electricity Price,4,9.0,cents/kWh REVENUE & CASHFLOW PROFILE,Electricity Price,5,9.0,cents/kWh REVENUE & CASHFLOW PROFILE,Electricity Price,6,9.0,cents/kWh -REVENUE & CASHFLOW PROFILE,Electricity Price,7,9.0,cents/kWh -REVENUE & CASHFLOW PROFILE,Electricity Price,8,10.2,cents/kWh -REVENUE & CASHFLOW PROFILE,Electricity Price,9,11.4,cents/kWh -REVENUE & CASHFLOW PROFILE,Electricity Price,10,12.6,cents/kWh -REVENUE & CASHFLOW PROFILE,Electricity Price,11,13.8,cents/kWh +REVENUE & CASHFLOW PROFILE,Electricity Price,7,10.2,cents/kWh +REVENUE & CASHFLOW PROFILE,Electricity Price,8,11.4,cents/kWh +REVENUE & CASHFLOW PROFILE,Electricity Price,9,12.6,cents/kWh +REVENUE & CASHFLOW PROFILE,Electricity Price,10,13.8,cents/kWh +REVENUE & CASHFLOW PROFILE,Electricity Price,11,15.0,cents/kWh REVENUE & CASHFLOW PROFILE,Electricity Price,12,15.0,cents/kWh REVENUE & CASHFLOW PROFILE,Electricity Price,13,15.0,cents/kWh REVENUE & CASHFLOW PROFILE,Electricity Price,14,15.0,cents/kWh @@ -670,67 +671,70 @@ REVENUE & CASHFLOW PROFILE,Electricity Price,27,15.0,cents/kWh 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.,1,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,2,3.74,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,3,3.78,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,4,3.8,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,0,0.0,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,1,3.74,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,2,3.78,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,3,3.8,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,4,3.81,MUSD/yr REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,5,3.81,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,6,3.81,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,7,3.82,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,8,4.33,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,9,4.84,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,10,5.36,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,11,5.87,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,12,6.38,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,6,3.82,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,7,4.33,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,8,4.84,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,9,5.36,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,10,5.87,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,11,6.38,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,12,6.39,MUSD/yr REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,13,6.39,MUSD/yr REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,14,6.39,MUSD/yr REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,15,6.39,MUSD/yr REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,16,6.39,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,17,6.39,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,17,6.4,MUSD/yr REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,18,6.4,MUSD/yr REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,19,6.4,MUSD/yr REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,20,6.4,MUSD/yr REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,21,6.4,MUSD/yr REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,22,6.4,MUSD/yr REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,23,6.4,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,24,6.4,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,24,6.41,MUSD/yr REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,25,6.41,MUSD/yr REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,26,6.41,MUSD/yr REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,27,6.41,MUSD/yr REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,28,6.41,MUSD/yr REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,29,6.41,MUSD/yr REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,30,6.41,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,1,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,2,3.74,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,3,7.53,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,4,11.33,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,5,15.14,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,6,18.95,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,7,22.76,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,8,27.09,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,9,31.94,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,10,37.29,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,11,43.16,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,12,49.54,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,13,55.93,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,14,62.31,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,15,68.7,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,16,75.1,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,17,81.49,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,18,87.89,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,19,94.28,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,20,100.68,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,21,107.08,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,22,113.48,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,23,119.89,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,24,126.29,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,25,132.7,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,26,139.1,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,27,145.51,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,28,151.92,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,29,158.33,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,30,164.74,MUSD -REVENUE & CASHFLOW PROFILE,Heat Price,1,0.0,cents/kWh +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,0,0.0,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,1,3.74,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,2,7.53,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,3,11.33,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,4,15.14,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,5,18.95,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,6,22.76,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,7,27.09,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,8,31.94,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,9,37.29,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,10,43.16,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,11,49.54,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,12,55.93,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,13,62.31,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,14,68.7,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,15,75.1,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,16,81.49,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,17,87.89,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,18,94.28,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,19,100.68,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,20,107.08,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,21,113.48,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,22,119.89,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,23,126.29,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,24,132.7,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,25,139.1,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,26,145.51,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,27,151.92,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,28,158.33,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,29,164.74,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,30,171.15,MUSD +REVENUE & CASHFLOW PROFILE,Heat Price,0,0.0,cents/kWh +REVENUE & CASHFLOW PROFILE,Heat Price,1,1.23,cents/kWh REVENUE & CASHFLOW PROFILE,Heat Price,2,1.23,cents/kWh REVENUE & CASHFLOW PROFILE,Heat Price,3,1.23,cents/kWh REVENUE & CASHFLOW PROFILE,Heat Price,4,1.23,cents/kWh @@ -738,9 +742,9 @@ REVENUE & CASHFLOW PROFILE,Heat Price,5,1.23,cents/kWh REVENUE & CASHFLOW PROFILE,Heat Price,6,1.23,cents/kWh REVENUE & CASHFLOW PROFILE,Heat Price,7,1.23,cents/kWh REVENUE & CASHFLOW PROFILE,Heat Price,8,1.23,cents/kWh -REVENUE & CASHFLOW PROFILE,Heat Price,9,1.23,cents/kWh -REVENUE & CASHFLOW PROFILE,Heat Price,10,2.23,cents/kWh -REVENUE & CASHFLOW PROFILE,Heat Price,11,3.23,cents/kWh +REVENUE & CASHFLOW PROFILE,Heat Price,9,2.23,cents/kWh +REVENUE & CASHFLOW PROFILE,Heat Price,10,3.23,cents/kWh +REVENUE & CASHFLOW PROFILE,Heat Price,11,3.59,cents/kWh REVENUE & CASHFLOW PROFILE,Heat Price,12,3.59,cents/kWh REVENUE & CASHFLOW PROFILE,Heat Price,13,3.59,cents/kWh REVENUE & CASHFLOW PROFILE,Heat Price,14,3.59,cents/kWh @@ -760,6 +764,7 @@ REVENUE & CASHFLOW PROFILE,Heat Price,27,3.59,cents/kWh REVENUE & CASHFLOW PROFILE,Heat Price,28,3.59,cents/kWh REVENUE & CASHFLOW PROFILE,Heat Price,29,3.59,cents/kWh REVENUE & CASHFLOW PROFILE,Heat Price,30,3.59,cents/kWh +REVENUE & CASHFLOW PROFILE,Heat Ann. Rev.,0,0.0,MUSD/yr REVENUE & CASHFLOW PROFILE,Heat Ann. Rev.,1,0.0,MUSD/yr REVENUE & CASHFLOW PROFILE,Heat Ann. Rev.,2,0.0,MUSD/yr REVENUE & CASHFLOW PROFILE,Heat Ann. Rev.,3,0.0,MUSD/yr @@ -790,6 +795,7 @@ REVENUE & CASHFLOW PROFILE,Heat Ann. Rev.,27,0.0,MUSD/yr REVENUE & CASHFLOW PROFILE,Heat Ann. Rev.,28,0.0,MUSD/yr REVENUE & CASHFLOW PROFILE,Heat Ann. Rev.,29,0.0,MUSD/yr REVENUE & CASHFLOW PROFILE,Heat Ann. Rev.,30,0.0,MUSD/yr +REVENUE & CASHFLOW PROFILE,Heat Cumm. Rev.,0,0.0,MUSD REVENUE & CASHFLOW PROFILE,Heat Cumm. Rev.,1,0.0,MUSD REVENUE & CASHFLOW PROFILE,Heat Cumm. Rev.,2,0.0,MUSD REVENUE & CASHFLOW PROFILE,Heat Cumm. Rev.,3,0.0,MUSD @@ -820,7 +826,8 @@ REVENUE & CASHFLOW PROFILE,Heat Cumm. Rev.,27,0.0,MUSD REVENUE & CASHFLOW PROFILE,Heat Cumm. Rev.,28,0.0,MUSD REVENUE & CASHFLOW PROFILE,Heat Cumm. Rev.,29,0.0,MUSD REVENUE & CASHFLOW PROFILE,Heat Cumm. Rev.,30,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Cooling Price,1,0.0,cents/kWh +REVENUE & CASHFLOW PROFILE,Cooling Price,0,0.0,cents/kWh +REVENUE & CASHFLOW PROFILE,Cooling Price,1,2.5,cents/kWh REVENUE & CASHFLOW PROFILE,Cooling Price,2,2.5,cents/kWh REVENUE & CASHFLOW PROFILE,Cooling Price,3,2.5,cents/kWh REVENUE & CASHFLOW PROFILE,Cooling Price,4,2.5,cents/kWh @@ -850,6 +857,7 @@ REVENUE & CASHFLOW PROFILE,Cooling Price,27,2.5,cents/kWh REVENUE & CASHFLOW PROFILE,Cooling Price,28,2.5,cents/kWh REVENUE & CASHFLOW PROFILE,Cooling Price,29,2.5,cents/kWh REVENUE & CASHFLOW PROFILE,Cooling Price,30,2.5,cents/kWh +REVENUE & CASHFLOW PROFILE,Cooling Ann. Rev.,0,0.0,MUSD/yr REVENUE & CASHFLOW PROFILE,Cooling Ann. Rev.,1,0.0,MUSD/yr REVENUE & CASHFLOW PROFILE,Cooling Ann. Rev.,2,0.0,MUSD/yr REVENUE & CASHFLOW PROFILE,Cooling Ann. Rev.,3,0.0,MUSD/yr @@ -880,6 +888,7 @@ REVENUE & CASHFLOW PROFILE,Cooling Ann. Rev.,27,0.0,MUSD/yr REVENUE & CASHFLOW PROFILE,Cooling Ann. Rev.,28,0.0,MUSD/yr REVENUE & CASHFLOW PROFILE,Cooling Ann. Rev.,29,0.0,MUSD/yr REVENUE & CASHFLOW PROFILE,Cooling Ann. Rev.,30,0.0,MUSD/yr +REVENUE & CASHFLOW PROFILE,Cooling Cumm. Rev.,0,0.0,MUSD REVENUE & CASHFLOW PROFILE,Cooling Cumm. Rev.,1,0.0,MUSD REVENUE & CASHFLOW PROFILE,Cooling Cumm. Rev.,2,0.0,MUSD REVENUE & CASHFLOW PROFILE,Cooling Cumm. Rev.,3,0.0,MUSD @@ -910,20 +919,21 @@ 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/lb +REVENUE & CASHFLOW PROFILE,Carbon Price,0,0.0,USD/lb +REVENUE & CASHFLOW PROFILE,Carbon Price,1,0.01,USD/lb REVENUE & CASHFLOW PROFILE,Carbon Price,2,0.01,USD/lb REVENUE & CASHFLOW PROFILE,Carbon Price,3,0.01,USD/lb REVENUE & CASHFLOW PROFILE,Carbon Price,4,0.01,USD/lb REVENUE & CASHFLOW PROFILE,Carbon Price,5,0.01,USD/lb REVENUE & CASHFLOW PROFILE,Carbon Price,6,0.01,USD/lb -REVENUE & CASHFLOW PROFILE,Carbon Price,7,0.01,USD/lb -REVENUE & CASHFLOW PROFILE,Carbon Price,8,0.03,USD/lb +REVENUE & CASHFLOW PROFILE,Carbon Price,7,0.03,USD/lb +REVENUE & CASHFLOW PROFILE,Carbon Price,8,0.04,USD/lb REVENUE & CASHFLOW PROFILE,Carbon Price,9,0.04,USD/lb -REVENUE & CASHFLOW PROFILE,Carbon Price,10,0.04,USD/lb -REVENUE & CASHFLOW PROFILE,Carbon Price,11,0.06,USD/lb +REVENUE & CASHFLOW PROFILE,Carbon Price,10,0.06,USD/lb +REVENUE & CASHFLOW PROFILE,Carbon Price,11,0.07,USD/lb REVENUE & CASHFLOW PROFILE,Carbon Price,12,0.07,USD/lb -REVENUE & CASHFLOW PROFILE,Carbon Price,13,0.07,USD/lb -REVENUE & CASHFLOW PROFILE,Carbon Price,14,0.09,USD/lb +REVENUE & CASHFLOW PROFILE,Carbon Price,13,0.09,USD/lb +REVENUE & CASHFLOW PROFILE,Carbon Price,14,0.1,USD/lb REVENUE & CASHFLOW PROFILE,Carbon Price,15,0.1,USD/lb REVENUE & CASHFLOW PROFILE,Carbon Price,16,0.1,USD/lb REVENUE & CASHFLOW PROFILE,Carbon Price,17,0.1,USD/lb @@ -940,22 +950,23 @@ REVENUE & CASHFLOW PROFILE,Carbon Price,27,0.1,USD/lb REVENUE & CASHFLOW PROFILE,Carbon Price,28,0.1,USD/lb REVENUE & CASHFLOW PROFILE,Carbon Price,29,0.1,USD/lb REVENUE & CASHFLOW PROFILE,Carbon Price,30,0.1,USD/lb -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,1,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,2,0.51,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,0,0.0,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,1,0.51,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,2,0.52,MUSD/yr REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,3,0.52,MUSD/yr REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,4,0.52,MUSD/yr REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,5,0.52,MUSD/yr REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,6,0.52,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,7,0.52,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,8,0.87,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,9,1.22,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,10,1.57,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,11,1.92,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,12,2.27,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,13,2.62,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,14,2.97,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,15,3.32,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,16,3.49,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,7,0.87,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,8,1.22,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,9,1.57,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,10,1.92,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,11,2.27,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,12,2.62,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,13,2.97,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,14,3.32,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,15,3.49,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,16,3.5,MUSD/yr REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,17,3.5,MUSD/yr REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,18,3.5,MUSD/yr REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,19,3.5,MUSD/yr @@ -970,37 +981,39 @@ REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,27,3.5,MUSD/yr REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,28,3.5,MUSD/yr REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,29,3.5,MUSD/yr REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,30,3.5,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,1,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,2,0.51,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,3,1.03,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,4,1.55,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,5,2.07,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,6,2.59,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,7,3.11,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,8,3.98,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,9,5.2,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,10,6.77,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,11,8.69,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,12,10.95,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,13,13.57,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,14,16.54,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,15,19.86,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,16,23.35,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,17,26.85,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,18,30.34,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,19,33.84,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,20,37.34,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,21,40.84,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,22,44.34,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,23,47.84,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,24,51.34,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,25,54.84,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,26,58.34,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,27,61.85,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,28,65.35,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,29,68.85,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,30,72.36,MUSD -REVENUE & CASHFLOW PROFILE,Project OPEX,1,0.0,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,0,0.0,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,1,0.51,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,2,1.03,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,3,1.55,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,4,2.07,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,5,2.59,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,6,3.11,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,7,3.98,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,8,5.2,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,9,6.77,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,10,8.69,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,11,10.95,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,12,13.57,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,13,16.54,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,14,19.86,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,15,23.35,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,16,26.85,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,17,30.34,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,18,33.84,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,19,37.34,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,20,40.84,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,21,44.34,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,22,47.84,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,23,51.34,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,24,54.84,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,25,58.34,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,26,61.85,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,27,65.35,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,28,68.85,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,29,72.36,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,30,75.86,MUSD +REVENUE & CASHFLOW PROFILE,Project OPEX,0,0.0,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project OPEX,1,-0.82,MUSD/yr REVENUE & CASHFLOW PROFILE,Project OPEX,2,-0.82,MUSD/yr REVENUE & CASHFLOW PROFILE,Project OPEX,3,-0.82,MUSD/yr REVENUE & CASHFLOW PROFILE,Project OPEX,4,-0.82,MUSD/yr @@ -1030,80 +1043,83 @@ REVENUE & CASHFLOW PROFILE,Project OPEX,27,-0.82,MUSD/yr REVENUE & CASHFLOW PROFILE,Project OPEX,28,-0.82,MUSD/yr REVENUE & CASHFLOW PROFILE,Project OPEX,29,-0.82,MUSD/yr REVENUE & CASHFLOW PROFILE,Project OPEX,30,-0.82,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,1,-31.07,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,2,5.07,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,3,5.12,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,4,5.13,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,5,5.14,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,0,-31.07,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,1,5.07,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,2,5.12,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,3,5.13,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,4,5.14,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,5,5.15,MUSD/yr REVENUE & CASHFLOW PROFILE,Project Net Rev.,6,5.15,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,7,5.15,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,8,6.02,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,9,6.88,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,10,7.74,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,11,8.6,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,12,9.47,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,13,9.82,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,14,10.17,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,15,10.52,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,16,10.7,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,7,6.02,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,8,6.88,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,9,7.74,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,10,8.6,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,11,9.47,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,12,9.82,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,13,10.17,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,14,10.52,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,15,10.7,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,16,10.71,MUSD/yr REVENUE & CASHFLOW PROFILE,Project Net Rev.,17,10.71,MUSD/yr REVENUE & CASHFLOW PROFILE,Project Net Rev.,18,10.71,MUSD/yr REVENUE & CASHFLOW PROFILE,Project Net Rev.,19,10.71,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,20,10.71,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,20,10.72,MUSD/yr REVENUE & CASHFLOW PROFILE,Project Net Rev.,21,10.72,MUSD/yr REVENUE & CASHFLOW PROFILE,Project Net Rev.,22,10.72,MUSD/yr REVENUE & CASHFLOW PROFILE,Project Net Rev.,23,10.72,MUSD/yr REVENUE & CASHFLOW PROFILE,Project Net Rev.,24,10.72,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,25,10.72,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,25,10.73,MUSD/yr REVENUE & CASHFLOW PROFILE,Project Net Rev.,26,10.73,MUSD/yr REVENUE & CASHFLOW PROFILE,Project Net Rev.,27,10.73,MUSD/yr REVENUE & CASHFLOW PROFILE,Project Net Rev.,28,10.73,MUSD/yr REVENUE & CASHFLOW PROFILE,Project Net Rev.,29,10.73,MUSD/yr REVENUE & CASHFLOW PROFILE,Project Net Rev.,30,10.73,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,1,-31.07,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,2,-26.0,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,3,-20.88,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,4,-15.74,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,5,-10.6,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,6,-5.45,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,7,-0.3,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,8,5.72,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,9,12.6,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,10,20.34,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,11,28.94,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,12,38.41,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,13,48.22,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,14,58.4,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,15,68.92,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,16,79.62,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,17,90.33,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,18,101.04,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,19,111.75,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,20,122.46,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,21,133.18,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,22,143.89,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,23,154.61,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,24,165.34,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,25,176.06,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,26,186.78,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,27,197.51,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,28,208.24,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,29,218.97,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,30,229.7,MUSD -CARBON REVENUE PROFILE,Carbon Price,1,0.0,USD/lb +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,0,-31.07,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,1,-26.0,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,2,-20.88,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,3,-15.74,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,4,-10.6,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,5,-5.45,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,6,-0.3,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,7,5.72,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,8,12.6,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,9,20.34,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,10,28.94,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,11,38.41,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,12,48.22,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,13,58.4,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,14,68.92,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,15,79.62,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,16,90.33,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,17,101.04,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,18,111.75,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,19,122.46,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,20,133.18,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,21,143.89,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,22,154.61,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,23,165.34,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,24,176.06,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,25,186.78,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,26,197.51,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,27,208.24,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,28,218.97,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,29,229.7,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,30,240.43,MUSD +CARBON REVENUE PROFILE,Carbon Price,0,0.0,USD/lb +CARBON REVENUE PROFILE,Carbon Price,1,0.01,USD/lb CARBON REVENUE PROFILE,Carbon Price,2,0.01,USD/lb CARBON REVENUE PROFILE,Carbon Price,3,0.01,USD/lb CARBON REVENUE PROFILE,Carbon Price,4,0.01,USD/lb CARBON REVENUE PROFILE,Carbon Price,5,0.01,USD/lb CARBON REVENUE PROFILE,Carbon Price,6,0.01,USD/lb -CARBON REVENUE PROFILE,Carbon Price,7,0.01,USD/lb -CARBON REVENUE PROFILE,Carbon Price,8,0.03,USD/lb +CARBON REVENUE PROFILE,Carbon Price,7,0.03,USD/lb +CARBON REVENUE PROFILE,Carbon Price,8,0.04,USD/lb CARBON REVENUE PROFILE,Carbon Price,9,0.04,USD/lb -CARBON REVENUE PROFILE,Carbon Price,10,0.04,USD/lb -CARBON REVENUE PROFILE,Carbon Price,11,0.06,USD/lb +CARBON REVENUE PROFILE,Carbon Price,10,0.06,USD/lb +CARBON REVENUE PROFILE,Carbon Price,11,0.07,USD/lb CARBON REVENUE PROFILE,Carbon Price,12,0.07,USD/lb -CARBON REVENUE PROFILE,Carbon Price,13,0.07,USD/lb -CARBON REVENUE PROFILE,Carbon Price,14,0.09,USD/lb +CARBON REVENUE PROFILE,Carbon Price,13,0.09,USD/lb +CARBON REVENUE PROFILE,Carbon Price,14,0.1,USD/lb CARBON REVENUE PROFILE,Carbon Price,15,0.1,USD/lb CARBON REVENUE PROFILE,Carbon Price,16,0.1,USD/lb CARBON REVENUE PROFILE,Carbon Price,17,0.1,USD/lb @@ -1120,22 +1136,23 @@ CARBON REVENUE PROFILE,Carbon Price,27,0.1,USD/lb CARBON REVENUE PROFILE,Carbon Price,28,0.1,USD/lb CARBON REVENUE PROFILE,Carbon Price,29,0.1,USD/lb CARBON REVENUE PROFILE,Carbon Price,30,0.1,USD/lb -CARBON REVENUE PROFILE,Carbon Ann. Rev.,1,0.0,MUSD/yr -CARBON REVENUE PROFILE,Carbon Ann. Rev.,2,0.51,MUSD/yr +CARBON REVENUE PROFILE,Carbon Ann. Rev.,0,0.0,MUSD/yr +CARBON REVENUE PROFILE,Carbon Ann. Rev.,1,0.51,MUSD/yr +CARBON REVENUE PROFILE,Carbon Ann. Rev.,2,0.52,MUSD/yr CARBON REVENUE PROFILE,Carbon Ann. Rev.,3,0.52,MUSD/yr CARBON REVENUE PROFILE,Carbon Ann. Rev.,4,0.52,MUSD/yr CARBON REVENUE PROFILE,Carbon Ann. Rev.,5,0.52,MUSD/yr CARBON REVENUE PROFILE,Carbon Ann. Rev.,6,0.52,MUSD/yr -CARBON REVENUE PROFILE,Carbon Ann. Rev.,7,0.52,MUSD/yr -CARBON REVENUE PROFILE,Carbon Ann. Rev.,8,0.87,MUSD/yr -CARBON REVENUE PROFILE,Carbon Ann. Rev.,9,1.22,MUSD/yr -CARBON REVENUE PROFILE,Carbon Ann. Rev.,10,1.57,MUSD/yr -CARBON REVENUE PROFILE,Carbon Ann. Rev.,11,1.92,MUSD/yr -CARBON REVENUE PROFILE,Carbon Ann. Rev.,12,2.27,MUSD/yr -CARBON REVENUE PROFILE,Carbon Ann. Rev.,13,2.62,MUSD/yr -CARBON REVENUE PROFILE,Carbon Ann. Rev.,14,2.97,MUSD/yr -CARBON REVENUE PROFILE,Carbon Ann. Rev.,15,3.32,MUSD/yr -CARBON REVENUE PROFILE,Carbon Ann. Rev.,16,3.49,MUSD/yr +CARBON REVENUE PROFILE,Carbon Ann. Rev.,7,0.87,MUSD/yr +CARBON REVENUE PROFILE,Carbon Ann. Rev.,8,1.22,MUSD/yr +CARBON REVENUE PROFILE,Carbon Ann. Rev.,9,1.57,MUSD/yr +CARBON REVENUE PROFILE,Carbon Ann. Rev.,10,1.92,MUSD/yr +CARBON REVENUE PROFILE,Carbon Ann. Rev.,11,2.27,MUSD/yr +CARBON REVENUE PROFILE,Carbon Ann. Rev.,12,2.62,MUSD/yr +CARBON REVENUE PROFILE,Carbon Ann. Rev.,13,2.97,MUSD/yr +CARBON REVENUE PROFILE,Carbon Ann. Rev.,14,3.32,MUSD/yr +CARBON REVENUE PROFILE,Carbon Ann. Rev.,15,3.49,MUSD/yr +CARBON REVENUE PROFILE,Carbon Ann. Rev.,16,3.5,MUSD/yr CARBON REVENUE PROFILE,Carbon Ann. Rev.,17,3.5,MUSD/yr CARBON REVENUE PROFILE,Carbon Ann. Rev.,18,3.5,MUSD/yr CARBON REVENUE PROFILE,Carbon Ann. Rev.,19,3.5,MUSD/yr @@ -1150,33 +1167,34 @@ CARBON REVENUE PROFILE,Carbon Ann. Rev.,27,3.5,MUSD/yr CARBON REVENUE PROFILE,Carbon Ann. Rev.,28,3.5,MUSD/yr CARBON REVENUE PROFILE,Carbon Ann. Rev.,29,3.5,MUSD/yr CARBON REVENUE PROFILE,Carbon Ann. Rev.,30,3.5,MUSD/yr -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,1,0.0,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,2,0.51,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,3,1.03,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,4,1.55,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,5,2.07,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,6,2.59,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,7,3.11,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,8,3.98,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,9,5.2,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,10,6.77,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,11,8.69,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,12,10.95,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,13,13.57,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,14,16.54,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,15,19.86,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,16,23.35,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,17,26.85,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,18,30.34,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,19,33.84,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,20,37.34,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,21,40.84,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,22,44.34,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,23,47.84,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,24,51.34,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,25,54.84,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,26,58.34,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,27,61.85,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,28,65.35,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,29,68.85,MUSD -CARBON REVENUE PROFILE,Carbon Cumm. Rev.,30,72.36,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,0,0.0,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,1,0.51,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,2,1.03,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,3,1.55,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,4,2.07,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,5,2.59,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,6,3.11,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,7,3.98,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,8,5.2,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,9,6.77,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,10,8.69,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,11,10.95,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,12,13.57,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,13,16.54,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,14,19.86,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,15,23.35,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,16,26.85,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,17,30.34,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,18,33.84,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,19,37.34,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,20,40.84,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,21,44.34,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,22,47.84,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,23,51.34,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,24,54.84,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,25,58.34,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,26,61.85,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,27,65.35,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,28,68.85,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,29,72.36,MUSD +CARBON REVENUE PROFILE,Carbon Cumm. Rev.,30,75.86,MUSD diff --git a/tests/examples/Fervo_Norbeck_Latimer_2023.out b/tests/examples/Fervo_Norbeck_Latimer_2023.out index 29b384b1f..da89c1e23 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: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:05 - Calculation Time: 0.461 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:42 + Calculation Time: 0.434 sec ***SUMMARY OF RESULTS*** @@ -174,13 +174,14 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -28.12 -28.12 - 2 15.00 2.70 2.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.76 1.94 -26.18 - 3 15.00 2.74 5.44 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.76 1.97 -24.21 - 4 15.41 2.83 8.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.76 2.06 -22.15 - 5 15.81 2.91 11.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.76 2.14 -20.00 - 6 16.22 2.99 14.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.76 2.22 -17.78 - 7 16.62 3.06 17.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.76 2.30 -15.48 - 8 17.03 3.13 20.35 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.76 2.37 -13.12 - 9 17.43 3.15 23.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.76 2.39 -10.73 - 10 17.84 3.05 26.56 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.76 2.29 -8.44 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -28.12 -28.12 + 1 15.00 2.70 2.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.76 1.94 -26.18 + 2 15.00 2.74 5.44 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.76 1.97 -24.21 + 3 15.41 2.83 8.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.76 2.06 -22.15 + 4 15.81 2.91 11.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.76 2.14 -20.00 + 5 16.22 2.99 14.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.76 2.22 -17.78 + 6 16.62 3.06 17.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.76 2.30 -15.48 + 7 17.03 3.13 20.35 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.76 2.37 -13.12 + 8 17.43 3.15 23.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.76 2.39 -10.73 + 9 17.84 3.05 26.56 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.76 2.29 -8.44 + 10 18.24 2.75 29.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.76 1.99 -6.45 diff --git a/tests/examples/Fervo_Project_Cape-2.out b/tests/examples/Fervo_Project_Cape-2.out index 8b8e6357c..096e4e78b 100644 --- a/tests/examples/Fervo_Project_Cape-2.out +++ b/tests/examples/Fervo_Project_Cape-2.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:05 - Calculation Time: 0.678 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:42 + Calculation Time: 0.657 sec ***SUMMARY OF RESULTS*** @@ -182,18 +182,19 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -50.77 -50.77 - 2 15.00 10.43 10.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 8.75 -42.02 - 3 15.00 10.48 20.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 8.81 -33.21 - 4 15.41 10.78 31.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.11 -24.10 - 5 15.81 11.08 42.77 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.40 -14.70 - 6 16.22 11.37 54.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.70 -5.00 - 7 16.62 11.66 65.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.99 4.98 - 8 17.03 11.95 77.75 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 10.28 15.26 - 9 17.43 12.24 89.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 10.56 25.83 - 10 17.84 12.53 102.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 10.85 36.68 - 11 18.24 12.82 115.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 11.14 47.82 - 12 18.65 13.10 128.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 11.43 59.25 - 13 19.05 13.39 141.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 11.72 70.97 - 14 19.46 13.68 155.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 12.00 82.97 - 15 19.86 13.97 169.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 12.29 95.26 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -50.77 -50.77 + 1 15.00 10.43 10.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 8.75 -42.02 + 2 15.00 10.48 20.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 8.81 -33.21 + 3 15.41 10.78 31.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.11 -24.10 + 4 15.81 11.08 42.77 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.40 -14.70 + 5 16.22 11.37 54.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.70 -5.00 + 6 16.62 11.66 65.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.99 4.98 + 7 17.03 11.95 77.75 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 10.28 15.26 + 8 17.43 12.24 89.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 10.56 25.83 + 9 17.84 12.53 102.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 10.85 36.68 + 10 18.24 12.82 115.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 11.14 47.82 + 11 18.65 13.10 128.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 11.43 59.25 + 12 19.05 13.39 141.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 11.72 70.97 + 13 19.46 13.68 155.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 12.00 82.97 + 14 19.86 13.97 169.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 12.29 95.26 + 15 20.27 14.25 183.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 12.58 107.84 diff --git a/tests/examples/Fervo_Project_Cape-3.out b/tests/examples/Fervo_Project_Cape-3.out index 1827a5f65..2d30aaaf7 100644 --- a/tests/examples/Fervo_Project_Cape-3.out +++ b/tests/examples/Fervo_Project_Cape-3.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:05 - Calculation Time: 0.945 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:42 + Calculation Time: 0.871 sec ***SUMMARY OF RESULTS*** @@ -193,23 +193,24 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -1072.95 -1072.95 - 2 15.00 474.16 474.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 447.20 -625.75 - 3 15.00 476.35 950.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 449.39 -176.36 - 4 15.41 489.93 1440.44 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 462.97 286.61 - 5 15.81 503.25 1943.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 476.29 762.90 - 6 16.22 516.46 2460.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 489.50 1252.40 - 7 16.62 529.61 2989.77 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 502.65 1755.05 - 8 17.03 542.73 3532.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 515.77 2270.82 - 9 17.43 555.82 4088.32 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 528.86 2799.68 - 10 17.84 568.89 4657.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 541.93 3341.61 - 11 18.24 581.95 5239.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 554.99 3896.60 - 12 18.65 595.00 5834.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 568.04 4464.64 - 13 19.05 608.04 6442.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 581.08 5045.72 - 14 19.46 621.08 7063.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 594.12 5639.84 - 15 19.86 634.11 7697.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 607.15 6246.98 - 16 20.27 647.14 8344.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 620.17 6867.16 - 17 20.67 660.16 9004.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 633.20 7500.35 - 18 21.08 673.18 9677.87 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 646.22 8146.57 - 19 21.49 686.20 10364.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 659.23 8805.81 - 20 21.89 699.21 11063.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 672.25 9478.06 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -1072.95 -1072.95 + 1 15.00 474.16 474.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 447.20 -625.75 + 2 15.00 476.35 950.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 449.39 -176.36 + 3 15.41 489.93 1440.44 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 462.97 286.61 + 4 15.81 503.25 1943.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 476.29 762.90 + 5 16.22 516.46 2460.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 489.50 1252.40 + 6 16.62 529.61 2989.77 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 502.65 1755.05 + 7 17.03 542.73 3532.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 515.77 2270.82 + 8 17.43 555.82 4088.32 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 528.86 2799.68 + 9 17.84 568.89 4657.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 541.93 3341.61 + 10 18.24 581.95 5239.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 554.99 3896.60 + 11 18.65 595.00 5834.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 568.04 4464.64 + 12 19.05 608.04 6442.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 581.08 5045.72 + 13 19.46 621.08 7063.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 594.12 5639.84 + 14 19.86 634.11 7697.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 607.15 6246.98 + 15 20.27 647.14 8344.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 620.17 6867.16 + 16 20.67 660.16 9004.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 633.20 7500.35 + 17 21.08 673.18 9677.87 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 646.22 8146.57 + 18 21.49 686.20 10364.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 659.23 8805.81 + 19 21.89 699.21 11063.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 672.25 9478.06 + 20 22.30 712.22 11775.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 26.96 685.26 10163.32 diff --git a/tests/examples/Fervo_Project_Cape.out b/tests/examples/Fervo_Project_Cape.out index a7a7cf1ff..031d95e91 100644 --- a/tests/examples/Fervo_Project_Cape.out +++ b/tests/examples/Fervo_Project_Cape.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:05 - Calculation Time: 0.692 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:42 + Calculation Time: 0.678 sec ***SUMMARY OF RESULTS*** @@ -182,18 +182,19 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -482.83 -482.83 - 2 15.00 109.30 109.30 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 99.57 -383.26 - 3 15.00 109.98 219.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 100.24 -283.02 - 4 15.41 113.17 332.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 103.43 -179.58 - 5 15.81 116.28 448.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 106.54 -73.05 - 6 16.22 119.35 568.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 109.61 36.57 - 7 16.62 122.39 690.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 112.66 149.23 - 8 17.03 125.39 815.86 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 115.65 264.88 - 9 17.43 128.21 944.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 118.48 383.35 - 10 17.84 130.63 1074.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 120.89 504.25 - 11 18.24 132.18 1206.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 122.44 626.69 - 12 18.65 132.21 1339.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 122.47 749.16 - 13 19.05 129.91 1469.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 120.18 869.34 - 14 19.46 124.54 1593.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 114.80 984.14 - 15 19.86 115.57 1709.11 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 105.83 1089.97 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -482.83 -482.83 + 1 15.00 109.30 109.30 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 99.57 -383.26 + 2 15.00 109.98 219.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 100.24 -283.02 + 3 15.41 113.17 332.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 103.43 -179.58 + 4 15.81 116.28 448.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 106.54 -73.05 + 5 16.22 119.35 568.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 109.61 36.57 + 6 16.62 122.39 690.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 112.66 149.23 + 7 17.03 125.39 815.86 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 115.65 264.88 + 8 17.43 128.21 944.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 118.48 383.35 + 9 17.84 130.63 1074.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 120.89 504.25 + 10 18.24 132.18 1206.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 122.44 626.69 + 11 18.65 132.21 1339.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 122.47 749.16 + 12 19.05 129.91 1469.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 120.18 869.34 + 13 19.46 124.54 1593.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 114.80 984.14 + 14 19.86 115.57 1709.11 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 105.83 1089.97 + 15 20.27 103.78 1812.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 9.74 94.04 1184.02 diff --git a/tests/examples/S-DAC-GT.out b/tests/examples/S-DAC-GT.out index 1b4dd0a5a..ee909a9fb 100644 --- a/tests/examples/S-DAC-GT.out +++ b/tests/examples/S-DAC-GT.out @@ -4,9 +4,9 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:05 + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:42 Calculation Time: 0.107 sec ***SUMMARY OF RESULTS*** @@ -213,36 +213,37 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -102.56 -102.56 - 2 5.50 5.15 5.15 | 2.50 -0.06 -0.06 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.90 -100.66 - 3 5.50 5.15 10.30 | 2.50 -0.06 -0.13 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.90 -98.77 - 4 5.50 5.15 15.45 | 2.50 -0.06 -0.19 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.90 -96.87 - 5 5.50 5.15 20.60 | 2.50 -0.06 -0.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.90 -94.97 - 6 5.50 5.15 25.74 | 2.50 -0.06 -0.32 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.89 -93.08 - 7 5.50 5.15 30.89 | 2.50 -0.06 -0.38 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.89 -91.19 - 8 5.50 5.14 36.03 | 2.50 -0.06 -0.45 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.88 -89.30 - 9 5.50 5.13 41.16 | 2.50 -0.07 -0.51 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.87 -87.43 - 10 5.50 5.11 46.26 | 2.50 -0.07 -0.58 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.85 -85.58 - 11 5.50 5.08 51.35 | 2.50 -0.07 -0.65 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.82 -83.76 - 12 5.50 5.05 56.40 | 2.50 -0.07 -0.72 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.79 -81.97 - 13 5.50 5.01 61.41 | 2.50 -0.08 -0.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.74 -80.22 - 14 5.50 4.97 66.38 | 2.50 -0.08 -0.89 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.69 -78.53 - 15 5.50 4.92 71.29 | 2.50 -0.09 -0.97 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.64 -76.89 - 16 5.50 4.86 76.16 | 2.50 -0.09 -1.07 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.58 -75.31 - 17 5.50 4.81 80.96 | 2.50 -0.10 -1.17 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.52 -73.80 - 18 5.50 4.75 85.71 | 2.50 -0.11 -1.28 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.45 -72.35 - 19 5.50 4.68 90.40 | 2.50 -0.12 -1.40 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.38 -70.97 - 20 5.50 4.62 95.02 | 2.50 -0.13 -1.52 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.31 -69.66 - 21 5.50 4.56 99.57 | 2.50 -0.13 -1.66 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.23 -68.43 - 22 5.50 4.49 104.06 | 2.50 -0.14 -1.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.16 -67.27 - 23 5.50 4.43 108.49 | 2.50 -0.15 -1.96 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.08 -66.19 - 24 5.50 4.36 112.85 | 2.50 -0.16 -2.12 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.01 -65.18 - 25 5.50 4.30 117.15 | 2.50 -0.17 -2.29 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 0.93 -64.25 - 26 5.50 4.23 121.38 | 2.50 -0.18 -2.48 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 0.86 -63.40 - 27 5.50 4.17 125.54 | 2.50 -0.20 -2.67 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 0.78 -62.61 - 28 5.50 4.10 129.65 | 2.50 -0.21 -2.88 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 0.71 -61.91 - 29 5.50 4.04 133.69 | 2.50 -0.22 -3.10 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 0.63 -61.27 - 30 5.50 3.98 137.67 | 2.50 -0.23 -3.33 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 0.56 -60.71 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -102.56 -102.56 + 1 5.50 5.15 5.15 | 2.50 -0.06 -0.06 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.90 -100.66 + 2 5.50 5.15 10.30 | 2.50 -0.06 -0.13 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.90 -98.77 + 3 5.50 5.15 15.45 | 2.50 -0.06 -0.19 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.90 -96.87 + 4 5.50 5.15 20.60 | 2.50 -0.06 -0.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.90 -94.97 + 5 5.50 5.15 25.74 | 2.50 -0.06 -0.32 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.89 -93.08 + 6 5.50 5.15 30.89 | 2.50 -0.06 -0.38 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.89 -91.19 + 7 5.50 5.14 36.03 | 2.50 -0.06 -0.45 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.88 -89.30 + 8 5.50 5.13 41.16 | 2.50 -0.07 -0.51 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.87 -87.43 + 9 5.50 5.11 46.26 | 2.50 -0.07 -0.58 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.85 -85.58 + 10 5.50 5.08 51.35 | 2.50 -0.07 -0.65 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.82 -83.76 + 11 5.50 5.05 56.40 | 2.50 -0.07 -0.72 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.79 -81.97 + 12 5.50 5.01 61.41 | 2.50 -0.08 -0.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.74 -80.22 + 13 5.50 4.97 66.38 | 2.50 -0.08 -0.89 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.69 -78.53 + 14 5.50 4.92 71.29 | 2.50 -0.09 -0.97 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.64 -76.89 + 15 5.50 4.86 76.16 | 2.50 -0.09 -1.07 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.58 -75.31 + 16 5.50 4.81 80.96 | 2.50 -0.10 -1.17 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.52 -73.80 + 17 5.50 4.75 85.71 | 2.50 -0.11 -1.28 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.45 -72.35 + 18 5.50 4.68 90.40 | 2.50 -0.12 -1.40 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.38 -70.97 + 19 5.50 4.62 95.02 | 2.50 -0.13 -1.52 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.31 -69.66 + 20 5.50 4.56 99.57 | 2.50 -0.13 -1.66 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.23 -68.43 + 21 5.50 4.49 104.06 | 2.50 -0.14 -1.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.16 -67.27 + 22 5.50 4.43 108.49 | 2.50 -0.15 -1.96 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.08 -66.19 + 23 5.50 4.36 112.85 | 2.50 -0.16 -2.12 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 1.01 -65.18 + 24 5.50 4.30 117.15 | 2.50 -0.17 -2.29 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 0.93 -64.25 + 25 5.50 4.23 121.38 | 2.50 -0.18 -2.48 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 0.86 -63.40 + 26 5.50 4.17 125.54 | 2.50 -0.20 -2.67 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 0.78 -62.61 + 27 5.50 4.10 129.65 | 2.50 -0.21 -2.88 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 0.71 -61.91 + 28 5.50 4.04 133.69 | 2.50 -0.22 -3.10 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 0.63 -61.27 + 29 5.50 3.98 137.67 | 2.50 -0.23 -3.33 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 0.56 -60.71 + 30 5.50 3.92 141.59 | 2.50 -0.24 -3.57 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 0.49 -60.22 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 36cd54f7e..31c425d04 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: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:05 - Calculation Time: 1.655 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:42 + Calculation Time: 1.582 sec ***SUMMARY OF RESULTS*** @@ -214,43 +214,44 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -82.72 -82.72 - 2 5.50 0.67 0.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.36 -83.08 - 3 5.50 0.52 1.19 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.50 -83.59 - 4 5.50 0.54 1.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.49 -84.07 - 5 5.50 0.51 2.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.52 -84.60 - 6 5.50 0.52 2.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.51 -85.11 - 7 5.50 0.50 3.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.53 -85.64 - 8 5.50 0.50 3.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.53 -86.17 - 9 5.50 0.49 4.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.54 -86.70 - 10 5.50 0.49 4.74 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.54 -87.24 - 11 5.50 0.48 5.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.55 -87.79 - 12 5.50 0.49 5.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.54 -88.33 - 13 5.50 0.48 6.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.55 -88.88 - 14 5.50 0.48 6.66 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.55 -89.43 - 15 5.50 0.47 7.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.55 -89.98 - 16 5.50 0.47 7.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.55 -90.54 - 17 5.50 0.47 8.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -91.09 - 18 5.50 0.47 8.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -91.65 - 19 5.50 0.47 9.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -92.21 - 20 5.50 0.47 9.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -92.78 - 21 5.50 0.46 9.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -93.34 - 22 5.50 0.46 10.41 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -93.90 - 23 5.50 0.46 10.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -94.47 - 24 5.50 0.46 11.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -95.04 - 25 5.50 0.46 11.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -95.61 - 26 5.50 0.46 12.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -96.18 - 27 5.50 0.46 12.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -96.75 - 28 5.50 0.45 13.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -97.32 - 29 5.50 0.46 13.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -97.89 - 30 5.50 0.45 14.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.58 -98.47 - 31 5.50 0.46 14.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -99.04 - 32 5.50 0.45 14.98 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.58 -99.62 - 33 5.50 0.46 15.44 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -100.19 - 34 5.50 0.45 15.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.58 -100.77 - 35 5.50 0.45 16.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -101.35 - 36 5.50 0.44 16.78 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.59 -101.93 - 37 5.50 0.46 17.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -102.51 - 38 5.50 0.44 17.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.59 -103.10 - 39 5.50 0.46 18.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -103.66 - 40 5.50 0.42 18.56 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.61 -104.27 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -82.72 -82.72 + 1 5.50 0.67 0.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.36 -83.08 + 2 5.50 0.52 1.19 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.50 -83.59 + 3 5.50 0.54 1.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.49 -84.07 + 4 5.50 0.51 2.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.52 -84.60 + 5 5.50 0.52 2.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.51 -85.11 + 6 5.50 0.50 3.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.53 -85.64 + 7 5.50 0.50 3.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.53 -86.17 + 8 5.50 0.49 4.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.54 -86.70 + 9 5.50 0.49 4.74 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.54 -87.24 + 10 5.50 0.48 5.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.55 -87.79 + 11 5.50 0.49 5.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.54 -88.33 + 12 5.50 0.48 6.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.55 -88.88 + 13 5.50 0.48 6.66 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.55 -89.43 + 14 5.50 0.47 7.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.55 -89.98 + 15 5.50 0.47 7.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.55 -90.54 + 16 5.50 0.47 8.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -91.09 + 17 5.50 0.47 8.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -91.65 + 18 5.50 0.47 9.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -92.21 + 19 5.50 0.47 9.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -92.78 + 20 5.50 0.46 9.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -93.34 + 21 5.50 0.46 10.41 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -93.90 + 22 5.50 0.46 10.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -94.47 + 23 5.50 0.46 11.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -95.04 + 24 5.50 0.46 11.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -95.61 + 25 5.50 0.46 12.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -96.18 + 26 5.50 0.46 12.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -96.75 + 27 5.50 0.45 13.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -97.32 + 28 5.50 0.46 13.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -97.89 + 29 5.50 0.45 14.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.58 -98.47 + 30 5.50 0.46 14.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -99.04 + 31 5.50 0.45 14.98 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.58 -99.62 + 32 5.50 0.46 15.44 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -100.19 + 33 5.50 0.45 15.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.58 -100.77 + 34 5.50 0.45 16.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -101.35 + 35 5.50 0.44 16.78 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.59 -101.93 + 36 5.50 0.46 17.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -102.51 + 37 5.50 0.44 17.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.59 -103.10 + 38 5.50 0.46 18.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -103.66 + 39 5.50 0.42 18.56 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.61 -104.27 + 40 5.50 0.55 19.12 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.47 -104.74 diff --git a/tests/examples/example1.out b/tests/examples/example1.out index 57e467bdb..fea2300ed 100644 --- a/tests/examples/example1.out +++ b/tests/examples/example1.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:04 - Calculation Time: 0.803 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:41 + Calculation Time: 0.776 sec ***SUMMARY OF RESULTS*** @@ -211,33 +211,34 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -53.39 -53.39 - 2 5.50 2.29 2.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.89 -52.50 - 3 5.50 2.31 4.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.92 -51.59 - 4 5.50 2.32 6.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.92 -50.66 - 5 5.50 2.32 9.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.93 -49.73 - 6 5.50 2.33 11.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.93 -48.80 - 7 5.50 2.33 13.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -47.87 - 8 5.50 2.33 16.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -46.93 - 9 5.50 2.33 18.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -45.99 - 10 5.50 2.34 20.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -45.05 - 11 5.50 2.34 23.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -44.11 - 12 5.50 2.34 25.58 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -43.16 - 13 5.50 2.34 27.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -42.22 - 14 5.50 2.34 30.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -41.28 - 15 5.50 2.34 32.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -40.33 - 16 5.50 2.34 34.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -39.38 - 17 5.50 2.34 37.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -38.44 - 18 5.50 2.34 39.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -37.49 - 19 5.50 2.34 41.98 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -36.54 - 20 5.50 2.34 44.32 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -35.59 - 21 5.50 2.35 46.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -34.64 - 22 5.50 2.35 49.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -33.69 - 23 5.50 2.35 51.36 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -32.74 - 24 5.50 2.35 53.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -31.79 - 25 5.50 2.35 56.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -30.84 - 26 5.50 2.35 58.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -29.89 - 27 5.50 2.35 60.75 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -28.93 - 28 5.50 2.35 63.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -27.98 - 29 5.50 2.35 65.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -27.03 - 30 5.50 2.35 67.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -26.07 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -53.39 -53.39 + 1 5.50 2.29 2.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.89 -52.50 + 2 5.50 2.31 4.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.92 -51.59 + 3 5.50 2.32 6.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.92 -50.66 + 4 5.50 2.32 9.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.93 -49.73 + 5 5.50 2.33 11.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.93 -48.80 + 6 5.50 2.33 13.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -47.87 + 7 5.50 2.33 16.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -46.93 + 8 5.50 2.33 18.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -45.99 + 9 5.50 2.34 20.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -45.05 + 10 5.50 2.34 23.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -44.11 + 11 5.50 2.34 25.58 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -43.16 + 12 5.50 2.34 27.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -42.22 + 13 5.50 2.34 30.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -41.28 + 14 5.50 2.34 32.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -40.33 + 15 5.50 2.34 34.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -39.38 + 16 5.50 2.34 37.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -38.44 + 17 5.50 2.34 39.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -37.49 + 18 5.50 2.34 41.98 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -36.54 + 19 5.50 2.34 44.32 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -35.59 + 20 5.50 2.35 46.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -34.64 + 21 5.50 2.35 49.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -33.69 + 22 5.50 2.35 51.36 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -32.74 + 23 5.50 2.35 53.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -31.79 + 24 5.50 2.35 56.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -30.84 + 25 5.50 2.35 58.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -29.89 + 26 5.50 2.35 60.75 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -28.93 + 27 5.50 2.35 63.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -27.98 + 28 5.50 2.35 65.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -27.03 + 29 5.50 2.35 67.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -26.07 + 30 5.50 2.35 70.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -25.12 diff --git a/tests/examples/example10_HP.out b/tests/examples/example10_HP.out index c6147e31a..c7955838f 100644 --- a/tests/examples/example10_HP.out +++ b/tests/examples/example10_HP.out @@ -4,9 +4,9 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:04 + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:42 Calculation Time: 0.101 sec ***SUMMARY OF RESULTS*** @@ -205,33 +205,34 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -31.11 -31.11 - 2 5.50 0.00 0.00 | 2.50 3.46 3.46 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -28.26 - 3 5.50 0.00 0.00 | 2.50 3.46 6.92 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -25.42 - 4 5.50 0.00 0.00 | 2.50 3.46 10.38 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -22.58 - 5 5.50 0.00 0.00 | 2.50 3.46 13.84 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -19.73 - 6 5.50 0.00 0.00 | 2.50 3.46 17.30 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -16.89 - 7 5.50 0.00 0.00 | 2.50 3.46 20.75 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -14.05 - 8 5.50 0.00 0.00 | 2.50 3.46 24.21 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -11.20 - 9 5.50 0.00 0.00 | 2.50 3.46 27.67 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -8.37 - 10 5.50 0.00 0.00 | 2.50 3.45 31.12 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -5.53 - 11 5.50 0.00 0.00 | 2.50 3.45 34.56 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.83 -2.70 - 12 5.50 0.00 0.00 | 2.50 3.44 38.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.82 0.12 - 13 5.50 0.00 0.00 | 2.50 3.43 41.43 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.81 2.93 - 14 5.50 0.00 0.00 | 2.50 3.41 44.84 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.80 5.73 - 15 5.50 0.00 0.00 | 2.50 3.40 48.24 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.78 8.51 - 16 5.50 0.00 0.00 | 2.50 3.38 51.63 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.77 11.28 - 17 5.50 0.00 0.00 | 2.50 3.37 55.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.75 14.03 - 18 5.50 0.00 0.00 | 2.50 3.35 58.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.73 16.77 - 19 5.50 0.00 0.00 | 2.50 3.33 61.67 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.71 19.48 - 20 5.50 0.00 0.00 | 2.50 3.31 64.98 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.69 22.17 - 21 5.50 0.00 0.00 | 2.50 3.29 68.27 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.67 24.85 - 22 5.50 0.00 0.00 | 2.50 3.27 71.54 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.65 27.50 - 23 5.50 0.00 0.00 | 2.50 3.24 74.78 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.63 30.12 - 24 5.50 0.00 0.00 | 2.50 3.22 78.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.60 32.73 - 25 5.50 0.00 0.00 | 2.50 3.20 81.19 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.58 35.31 - 26 5.50 0.00 0.00 | 2.50 3.17 84.37 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.56 37.86 - 27 5.50 0.00 0.00 | 2.50 3.15 87.51 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.53 40.39 - 28 5.50 0.00 0.00 | 2.50 3.12 90.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.51 42.90 - 29 5.50 0.00 0.00 | 2.50 3.10 93.74 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.48 45.39 - 30 5.50 0.00 0.00 | 2.50 3.08 96.81 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.46 47.85 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -31.11 -31.11 + 1 5.50 0.00 0.00 | 2.50 3.46 3.46 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -28.26 + 2 5.50 0.00 0.00 | 2.50 3.46 6.92 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -25.42 + 3 5.50 0.00 0.00 | 2.50 3.46 10.38 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -22.58 + 4 5.50 0.00 0.00 | 2.50 3.46 13.84 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -19.73 + 5 5.50 0.00 0.00 | 2.50 3.46 17.30 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -16.89 + 6 5.50 0.00 0.00 | 2.50 3.46 20.75 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -14.05 + 7 5.50 0.00 0.00 | 2.50 3.46 24.21 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -11.20 + 8 5.50 0.00 0.00 | 2.50 3.46 27.67 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -8.37 + 9 5.50 0.00 0.00 | 2.50 3.45 31.12 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.84 -5.53 + 10 5.50 0.00 0.00 | 2.50 3.45 34.56 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.83 -2.70 + 11 5.50 0.00 0.00 | 2.50 3.44 38.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.82 0.12 + 12 5.50 0.00 0.00 | 2.50 3.43 41.43 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.81 2.93 + 13 5.50 0.00 0.00 | 2.50 3.41 44.84 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.80 5.73 + 14 5.50 0.00 0.00 | 2.50 3.40 48.24 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.78 8.51 + 15 5.50 0.00 0.00 | 2.50 3.38 51.63 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.77 11.28 + 16 5.50 0.00 0.00 | 2.50 3.37 55.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.75 14.03 + 17 5.50 0.00 0.00 | 2.50 3.35 58.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.73 16.77 + 18 5.50 0.00 0.00 | 2.50 3.33 61.67 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.71 19.48 + 19 5.50 0.00 0.00 | 2.50 3.31 64.98 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.69 22.17 + 20 5.50 0.00 0.00 | 2.50 3.29 68.27 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.67 24.85 + 21 5.50 0.00 0.00 | 2.50 3.27 71.54 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.65 27.50 + 22 5.50 0.00 0.00 | 2.50 3.24 74.78 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.63 30.12 + 23 5.50 0.00 0.00 | 2.50 3.22 78.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.60 32.73 + 24 5.50 0.00 0.00 | 2.50 3.20 81.19 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.58 35.31 + 25 5.50 0.00 0.00 | 2.50 3.17 84.37 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.56 37.86 + 26 5.50 0.00 0.00 | 2.50 3.15 87.51 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.53 40.39 + 27 5.50 0.00 0.00 | 2.50 3.12 90.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.51 42.90 + 28 5.50 0.00 0.00 | 2.50 3.10 93.74 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.48 45.39 + 29 5.50 0.00 0.00 | 2.50 3.08 96.81 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.46 47.85 + 30 5.50 0.00 0.00 | 2.50 3.05 99.87 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.62 2.44 50.28 diff --git a/tests/examples/example11_AC.out b/tests/examples/example11_AC.out index 209f11679..bff7cf4a2 100644 --- a/tests/examples/example11_AC.out +++ b/tests/examples/example11_AC.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:04 - Calculation Time: 0.102 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:42 + Calculation Time: 0.100 sec ***SUMMARY OF RESULTS*** @@ -210,33 +210,34 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -29.74 -29.74 - 2 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 3.00 3.00 | 0.00 0.00 0.00 | 0.58 2.41 -27.33 - 3 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 3.00 5.99 | 0.00 0.00 0.00 | 0.58 2.41 -24.91 - 4 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 3.00 8.99 | 0.00 0.00 0.00 | 0.58 2.41 -22.50 - 5 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 3.00 11.99 | 0.00 0.00 0.00 | 0.58 2.41 -20.08 - 6 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 3.00 14.98 | 0.00 0.00 0.00 | 0.58 2.41 -17.67 - 7 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 3.00 17.98 | 0.00 0.00 0.00 | 0.58 2.41 -15.26 - 8 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.99 20.97 | 0.00 0.00 0.00 | 0.58 2.41 -12.85 - 9 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.99 23.97 | 0.00 0.00 0.00 | 0.58 2.41 -10.44 - 10 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.99 26.96 | 0.00 0.00 0.00 | 0.58 2.41 -8.03 - 11 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.98 29.94 | 0.00 0.00 0.00 | 0.58 2.40 -5.63 - 12 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.98 32.92 | 0.00 0.00 0.00 | 0.58 2.39 -3.23 - 13 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.97 35.88 | 0.00 0.00 0.00 | 0.58 2.39 -0.85 - 14 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.96 38.84 | 0.00 0.00 0.00 | 0.58 2.37 1.53 - 15 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.95 41.79 | 0.00 0.00 0.00 | 0.58 2.36 3.89 - 16 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.93 44.72 | 0.00 0.00 0.00 | 0.58 2.35 6.24 - 17 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.92 47.64 | 0.00 0.00 0.00 | 0.58 2.33 8.57 - 18 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.90 50.54 | 0.00 0.00 0.00 | 0.58 2.32 10.89 - 19 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.88 53.42 | 0.00 0.00 0.00 | 0.58 2.30 13.19 - 20 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.87 56.29 | 0.00 0.00 0.00 | 0.58 2.28 15.48 - 21 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.85 59.14 | 0.00 0.00 0.00 | 0.58 2.26 17.74 - 22 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.83 61.96 | 0.00 0.00 0.00 | 0.58 2.25 19.99 - 23 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.81 64.77 | 0.00 0.00 0.00 | 0.58 2.23 22.21 - 24 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.79 67.56 | 0.00 0.00 0.00 | 0.58 2.21 24.42 - 25 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.77 70.33 | 0.00 0.00 0.00 | 0.58 2.19 26.60 - 26 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.75 73.08 | 0.00 0.00 0.00 | 0.58 2.16 28.77 - 27 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.73 75.80 | 0.00 0.00 0.00 | 0.58 2.14 30.91 - 28 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.71 78.51 | 0.00 0.00 0.00 | 0.58 2.12 33.03 - 29 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.69 81.20 | 0.00 0.00 0.00 | 0.58 2.10 35.14 - 30 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.66 83.86 | 0.00 0.00 0.00 | 0.58 2.08 37.22 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -29.74 -29.74 + 1 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 3.00 3.00 | 0.00 0.00 0.00 | 0.58 2.41 -27.33 + 2 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 3.00 5.99 | 0.00 0.00 0.00 | 0.58 2.41 -24.91 + 3 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 3.00 8.99 | 0.00 0.00 0.00 | 0.58 2.41 -22.50 + 4 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 3.00 11.99 | 0.00 0.00 0.00 | 0.58 2.41 -20.08 + 5 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 3.00 14.98 | 0.00 0.00 0.00 | 0.58 2.41 -17.67 + 6 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 3.00 17.98 | 0.00 0.00 0.00 | 0.58 2.41 -15.26 + 7 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.99 20.97 | 0.00 0.00 0.00 | 0.58 2.41 -12.85 + 8 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.99 23.97 | 0.00 0.00 0.00 | 0.58 2.41 -10.44 + 9 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.99 26.96 | 0.00 0.00 0.00 | 0.58 2.41 -8.03 + 10 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.98 29.94 | 0.00 0.00 0.00 | 0.58 2.40 -5.63 + 11 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.98 32.92 | 0.00 0.00 0.00 | 0.58 2.39 -3.23 + 12 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.97 35.88 | 0.00 0.00 0.00 | 0.58 2.39 -0.85 + 13 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.96 38.84 | 0.00 0.00 0.00 | 0.58 2.37 1.53 + 14 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.95 41.79 | 0.00 0.00 0.00 | 0.58 2.36 3.89 + 15 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.93 44.72 | 0.00 0.00 0.00 | 0.58 2.35 6.24 + 16 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.92 47.64 | 0.00 0.00 0.00 | 0.58 2.33 8.57 + 17 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.90 50.54 | 0.00 0.00 0.00 | 0.58 2.32 10.89 + 18 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.88 53.42 | 0.00 0.00 0.00 | 0.58 2.30 13.19 + 19 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.87 56.29 | 0.00 0.00 0.00 | 0.58 2.28 15.48 + 20 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.85 59.14 | 0.00 0.00 0.00 | 0.58 2.26 17.74 + 21 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.83 61.96 | 0.00 0.00 0.00 | 0.58 2.25 19.99 + 22 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.81 64.77 | 0.00 0.00 0.00 | 0.58 2.23 22.21 + 23 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.79 67.56 | 0.00 0.00 0.00 | 0.58 2.21 24.42 + 24 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.77 70.33 | 0.00 0.00 0.00 | 0.58 2.19 26.60 + 25 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.75 73.08 | 0.00 0.00 0.00 | 0.58 2.16 28.77 + 26 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.73 75.80 | 0.00 0.00 0.00 | 0.58 2.14 30.91 + 27 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.71 78.51 | 0.00 0.00 0.00 | 0.58 2.12 33.03 + 28 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.69 81.20 | 0.00 0.00 0.00 | 0.58 2.10 35.14 + 29 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.66 83.86 | 0.00 0.00 0.00 | 0.58 2.08 37.22 + 30 5.50 0.00 0.00 | 2.50 0.00 0.00 | 6.55 2.64 86.51 | 0.00 0.00 0.00 | 0.58 2.06 39.28 diff --git a/tests/examples/example12_DH.out b/tests/examples/example12_DH.out index c4b46dae1..0072ba5a2 100644 --- a/tests/examples/example12_DH.out +++ b/tests/examples/example12_DH.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:05 - Calculation Time: 0.616 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:42 + Calculation Time: 0.582 sec ***SUMMARY OF RESULTS*** @@ -201,23 +201,24 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -63.64 -63.64 - 2 5.50 0.00 0.00 | 5.00 5.65 5.65 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.19 -59.45 - 3 5.50 0.00 0.00 | 5.00 5.68 11.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.23 -55.22 - 4 5.50 0.00 0.00 | 5.00 5.70 17.03 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.24 -50.99 - 5 5.50 0.00 0.00 | 5.00 5.70 22.74 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.24 -46.74 - 6 5.50 0.00 0.00 | 5.00 5.70 28.44 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.24 -42.50 - 7 5.50 0.00 0.00 | 5.00 5.69 34.13 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.23 -38.27 - 8 5.50 0.00 0.00 | 5.00 5.67 39.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.22 -34.05 - 9 5.50 0.00 0.00 | 5.00 5.65 45.45 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.19 -29.86 - 10 5.50 0.00 0.00 | 5.00 5.62 51.07 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.16 -25.70 - 11 5.50 0.00 0.00 | 5.00 5.58 56.65 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.12 -21.58 - 12 5.50 0.00 0.00 | 5.00 5.54 62.18 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.08 -17.50 - 13 5.50 0.00 0.00 | 5.00 5.49 67.67 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.03 -13.48 - 14 5.50 0.00 0.00 | 5.00 5.43 73.10 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 3.97 -9.50 - 15 5.50 0.00 0.00 | 5.00 5.37 78.47 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 3.91 -5.59 - 16 5.50 0.00 0.00 | 5.00 5.31 83.78 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 3.85 -1.74 - 17 5.50 0.00 0.00 | 5.00 5.24 89.01 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 3.78 2.03 - 18 5.50 0.00 0.00 | 5.00 5.16 94.17 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 3.70 5.73 - 19 5.50 0.00 0.00 | 5.00 5.08 99.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 3.62 9.35 - 20 5.50 0.00 0.00 | 5.00 4.99 104.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 3.53 12.89 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -63.64 -63.64 + 1 5.50 0.00 0.00 | 5.00 5.65 5.65 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.19 -59.45 + 2 5.50 0.00 0.00 | 5.00 5.68 11.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.23 -55.22 + 3 5.50 0.00 0.00 | 5.00 5.70 17.03 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.24 -50.99 + 4 5.50 0.00 0.00 | 5.00 5.70 22.74 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.24 -46.74 + 5 5.50 0.00 0.00 | 5.00 5.70 28.44 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.24 -42.50 + 6 5.50 0.00 0.00 | 5.00 5.69 34.13 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.23 -38.27 + 7 5.50 0.00 0.00 | 5.00 5.67 39.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.22 -34.05 + 8 5.50 0.00 0.00 | 5.00 5.65 45.45 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.19 -29.86 + 9 5.50 0.00 0.00 | 5.00 5.62 51.07 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.16 -25.70 + 10 5.50 0.00 0.00 | 5.00 5.58 56.65 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.12 -21.58 + 11 5.50 0.00 0.00 | 5.00 5.54 62.18 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.08 -17.50 + 12 5.50 0.00 0.00 | 5.00 5.49 67.67 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.03 -13.48 + 13 5.50 0.00 0.00 | 5.00 5.43 73.10 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 3.97 -9.50 + 14 5.50 0.00 0.00 | 5.00 5.37 78.47 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 3.91 -5.59 + 15 5.50 0.00 0.00 | 5.00 5.31 83.78 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 3.85 -1.74 + 16 5.50 0.00 0.00 | 5.00 5.24 89.01 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 3.78 2.03 + 17 5.50 0.00 0.00 | 5.00 5.16 94.17 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 3.70 5.73 + 18 5.50 0.00 0.00 | 5.00 5.08 99.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 3.62 9.35 + 19 5.50 0.00 0.00 | 5.00 4.99 104.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 3.53 12.89 + 20 5.50 0.00 0.00 | 5.00 4.92 109.17 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 3.46 16.35 diff --git a/tests/examples/example13.out b/tests/examples/example13.out index 1e5660751..e67ad54c2 100644 --- a/tests/examples/example13.out +++ b/tests/examples/example13.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:04 - Calculation Time: 0.036 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:41 + Calculation Time: 0.035 sec ***SUMMARY OF RESULTS*** @@ -217,33 +217,34 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -56.49 -56.49 - 2 5.50 1.24 1.24 | 2.50 3.39 3.39 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.49 -55.00 - 3 5.50 1.23 2.47 | 2.50 3.30 6.69 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.39 -53.61 - 4 5.50 1.23 3.70 | 2.50 3.20 9.89 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.30 -52.31 - 5 5.50 1.23 4.93 | 2.50 3.10 12.99 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.20 -51.11 - 6 5.50 1.22 6.15 | 2.50 3.01 16.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.10 -50.02 - 7 5.50 1.22 7.37 | 2.50 2.91 18.92 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.00 -49.02 - 8 5.50 1.22 8.59 | 2.50 2.82 21.73 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.90 -48.12 - 9 5.50 1.21 9.81 | 2.50 2.72 24.46 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.80 -47.32 - 10 5.50 1.21 11.02 | 2.50 2.63 27.08 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.70 -46.61 - 11 5.50 1.21 12.23 | 2.50 2.53 29.62 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.60 -46.01 - 12 5.50 1.20 13.43 | 2.50 2.44 32.05 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.51 -45.50 - 13 5.50 1.20 14.63 | 2.50 2.34 34.39 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.41 -45.10 - 14 5.50 1.20 15.83 | 2.50 2.25 36.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.31 -44.79 - 15 5.50 1.20 17.03 | 2.50 2.15 38.79 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.21 -44.58 - 16 5.50 1.19 18.22 | 2.50 2.05 40.84 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.11 -44.47 - 17 5.50 1.23 19.45 | 2.50 3.18 44.02 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.27 -43.19 - 18 5.50 1.24 20.69 | 2.50 3.33 47.35 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.43 -41.76 - 19 5.50 1.23 21.92 | 2.50 3.23 50.58 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.33 -40.44 - 20 5.50 1.23 23.15 | 2.50 3.14 53.72 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.23 -39.21 - 21 5.50 1.23 24.37 | 2.50 3.04 56.76 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.13 -38.08 - 22 5.50 1.22 25.59 | 2.50 2.95 59.71 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.03 -37.04 - 23 5.50 1.22 26.81 | 2.50 2.85 62.56 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.93 -36.11 - 24 5.50 1.22 28.03 | 2.50 2.75 65.31 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.83 -35.28 - 25 5.50 1.21 29.24 | 2.50 2.66 67.97 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.74 -34.54 - 26 5.50 1.21 30.45 | 2.50 2.56 70.53 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.64 -33.90 - 27 5.50 1.21 31.66 | 2.50 2.47 73.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.54 -33.37 - 28 5.50 1.20 32.86 | 2.50 2.37 75.37 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.44 -32.93 - 29 5.50 1.20 34.06 | 2.50 2.28 77.65 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.34 -32.58 - 30 5.50 1.20 35.26 | 2.50 2.18 79.83 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.24 -32.34 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -56.49 -56.49 + 1 5.50 1.24 1.24 | 2.50 3.39 3.39 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.49 -55.00 + 2 5.50 1.23 2.47 | 2.50 3.30 6.69 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.39 -53.61 + 3 5.50 1.23 3.70 | 2.50 3.20 9.89 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.30 -52.31 + 4 5.50 1.23 4.93 | 2.50 3.10 12.99 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.20 -51.11 + 5 5.50 1.22 6.15 | 2.50 3.01 16.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.10 -50.02 + 6 5.50 1.22 7.37 | 2.50 2.91 18.92 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.00 -49.02 + 7 5.50 1.22 8.59 | 2.50 2.82 21.73 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.90 -48.12 + 8 5.50 1.21 9.81 | 2.50 2.72 24.46 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.80 -47.32 + 9 5.50 1.21 11.02 | 2.50 2.63 27.08 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.70 -46.61 + 10 5.50 1.21 12.23 | 2.50 2.53 29.62 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.60 -46.01 + 11 5.50 1.20 13.43 | 2.50 2.44 32.05 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.51 -45.50 + 12 5.50 1.20 14.63 | 2.50 2.34 34.39 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.41 -45.10 + 13 5.50 1.20 15.83 | 2.50 2.25 36.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.31 -44.79 + 14 5.50 1.20 17.03 | 2.50 2.15 38.79 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.21 -44.58 + 15 5.50 1.19 18.22 | 2.50 2.05 40.84 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.11 -44.47 + 16 5.50 1.23 19.45 | 2.50 3.18 44.02 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.27 -43.19 + 17 5.50 1.24 20.69 | 2.50 3.33 47.35 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.43 -41.76 + 18 5.50 1.23 21.92 | 2.50 3.23 50.58 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.33 -40.44 + 19 5.50 1.23 23.15 | 2.50 3.14 53.72 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.23 -39.21 + 20 5.50 1.23 24.37 | 2.50 3.04 56.76 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.13 -38.08 + 21 5.50 1.22 25.59 | 2.50 2.95 59.71 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 1.03 -37.04 + 22 5.50 1.22 26.81 | 2.50 2.85 62.56 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.93 -36.11 + 23 5.50 1.22 28.03 | 2.50 2.75 65.31 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.83 -35.28 + 24 5.50 1.21 29.24 | 2.50 2.66 67.97 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.74 -34.54 + 25 5.50 1.21 30.45 | 2.50 2.56 70.53 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.64 -33.90 + 26 5.50 1.21 31.66 | 2.50 2.47 73.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.54 -33.37 + 27 5.50 1.20 32.86 | 2.50 2.37 75.37 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.44 -32.93 + 28 5.50 1.20 34.06 | 2.50 2.28 77.65 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.34 -32.58 + 29 5.50 1.20 35.26 | 2.50 2.18 79.83 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.24 -32.34 + 30 5.50 1.19 36.45 | 2.50 2.10 81.94 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.14 0.16 -32.18 diff --git a/tests/examples/example1_addons.out b/tests/examples/example1_addons.out index 7f7fb7aa3..76a3eb66b 100644 --- a/tests/examples/example1_addons.out +++ b/tests/examples/example1_addons.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:04 - Calculation Time: 0.808 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:41 + Calculation Time: 0.782 sec ***SUMMARY OF RESULTS*** @@ -212,36 +212,37 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -31.07 -31.07 - 2 9.00 3.74 3.74 | 1.23 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.51 0.51 | -0.82 5.07 -26.00 - 3 9.00 3.78 7.53 | 1.23 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 1.03 | -0.82 5.12 -20.88 - 4 9.00 3.80 11.33 | 1.23 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 1.55 | -0.82 5.13 -15.74 - 5 9.00 3.81 15.14 | 1.23 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 2.07 | -0.82 5.14 -10.60 - 6 9.00 3.81 18.95 | 1.23 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 2.59 | -0.82 5.15 -5.45 - 7 9.00 3.82 22.76 | 1.23 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 3.11 | -0.82 5.15 -0.30 - 8 10.20 4.33 27.09 | 1.23 0.00 0.00 | 2.50 0.00 0.00 | 0.03 0.87 3.98 | -0.82 6.02 5.72 - 9 11.40 4.84 31.94 | 1.23 0.00 0.00 | 2.50 0.00 0.00 | 0.04 1.22 5.20 | -0.82 6.88 12.60 - 10 12.60 5.36 37.29 | 2.23 0.00 0.00 | 2.50 0.00 0.00 | 0.04 1.57 6.77 | -0.82 7.74 20.34 - 11 13.80 5.87 43.16 | 3.23 0.00 0.00 | 2.50 0.00 0.00 | 0.06 1.92 8.69 | -0.82 8.60 28.94 - 12 15.00 6.38 49.54 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.07 2.27 10.95 | -0.82 9.47 38.41 - 13 15.00 6.39 55.93 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.07 2.62 13.57 | -0.82 9.82 48.22 - 14 15.00 6.39 62.31 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.09 2.97 16.54 | -0.82 10.17 58.40 - 15 15.00 6.39 68.70 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.32 19.86 | -0.82 10.52 68.92 - 16 15.00 6.39 75.10 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 23.35 | -0.82 10.70 79.62 - 17 15.00 6.39 81.49 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 26.85 | -0.82 10.71 90.33 - 18 15.00 6.40 87.89 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 30.34 | -0.82 10.71 101.04 - 19 15.00 6.40 94.28 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 33.84 | -0.82 10.71 111.75 - 20 15.00 6.40 100.68 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 37.34 | -0.82 10.71 122.46 - 21 15.00 6.40 107.08 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 40.84 | -0.82 10.72 133.18 - 22 15.00 6.40 113.48 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 44.34 | -0.82 10.72 143.89 - 23 15.00 6.40 119.89 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 47.84 | -0.82 10.72 154.61 - 24 15.00 6.40 126.29 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 51.34 | -0.82 10.72 165.34 - 25 15.00 6.41 132.70 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 54.84 | -0.82 10.72 176.06 - 26 15.00 6.41 139.10 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 58.34 | -0.82 10.73 186.78 - 27 15.00 6.41 145.51 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 61.85 | -0.82 10.73 197.51 - 28 15.00 6.41 151.92 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 65.35 | -0.82 10.73 208.24 - 29 15.00 6.41 158.33 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 68.85 | -0.82 10.73 218.97 - 30 15.00 6.41 164.74 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 72.36 | -0.82 10.73 229.70 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -31.07 -31.07 + 1 9.00 3.74 3.74 | 1.23 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.51 0.51 | -0.82 5.07 -26.00 + 2 9.00 3.78 7.53 | 1.23 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 1.03 | -0.82 5.12 -20.88 + 3 9.00 3.80 11.33 | 1.23 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 1.55 | -0.82 5.13 -15.74 + 4 9.00 3.81 15.14 | 1.23 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 2.07 | -0.82 5.14 -10.60 + 5 9.00 3.81 18.95 | 1.23 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 2.59 | -0.82 5.15 -5.45 + 6 9.00 3.82 22.76 | 1.23 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 3.11 | -0.82 5.15 -0.30 + 7 10.20 4.33 27.09 | 1.23 0.00 0.00 | 2.50 0.00 0.00 | 0.03 0.87 3.98 | -0.82 6.02 5.72 + 8 11.40 4.84 31.94 | 1.23 0.00 0.00 | 2.50 0.00 0.00 | 0.04 1.22 5.20 | -0.82 6.88 12.60 + 9 12.60 5.36 37.29 | 2.23 0.00 0.00 | 2.50 0.00 0.00 | 0.04 1.57 6.77 | -0.82 7.74 20.34 + 10 13.80 5.87 43.16 | 3.23 0.00 0.00 | 2.50 0.00 0.00 | 0.06 1.92 8.69 | -0.82 8.60 28.94 + 11 15.00 6.38 49.54 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.07 2.27 10.95 | -0.82 9.47 38.41 + 12 15.00 6.39 55.93 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.07 2.62 13.57 | -0.82 9.82 48.22 + 13 15.00 6.39 62.31 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.09 2.97 16.54 | -0.82 10.17 58.40 + 14 15.00 6.39 68.70 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.32 19.86 | -0.82 10.52 68.92 + 15 15.00 6.39 75.10 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 23.35 | -0.82 10.70 79.62 + 16 15.00 6.39 81.49 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 26.85 | -0.82 10.71 90.33 + 17 15.00 6.40 87.89 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 30.34 | -0.82 10.71 101.04 + 18 15.00 6.40 94.28 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 33.84 | -0.82 10.71 111.75 + 19 15.00 6.40 100.68 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 37.34 | -0.82 10.71 122.46 + 20 15.00 6.40 107.08 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 40.84 | -0.82 10.72 133.18 + 21 15.00 6.40 113.48 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 44.34 | -0.82 10.72 143.89 + 22 15.00 6.40 119.89 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 47.84 | -0.82 10.72 154.61 + 23 15.00 6.40 126.29 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 51.34 | -0.82 10.72 165.34 + 24 15.00 6.41 132.70 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 54.84 | -0.82 10.72 176.06 + 25 15.00 6.41 139.10 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 58.34 | -0.82 10.73 186.78 + 26 15.00 6.41 145.51 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 61.85 | -0.82 10.73 197.51 + 27 15.00 6.41 151.92 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 65.35 | -0.82 10.73 208.24 + 28 15.00 6.41 158.33 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 68.85 | -0.82 10.73 218.97 + 29 15.00 6.41 164.74 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 72.36 | -0.82 10.73 229.70 + 30 15.00 6.41 171.15 | 3.59 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.50 75.86 | -0.82 10.73 240.43 diff --git a/tests/examples/example1_outputunits.out b/tests/examples/example1_outputunits.out index 916b81578..0a298442e 100644 --- a/tests/examples/example1_outputunits.out +++ b/tests/examples/example1_outputunits.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:04 - Calculation Time: 0.803 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:42 + Calculation Time: 0.778 sec ***SUMMARY OF RESULTS*** @@ -211,33 +211,34 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -46.85 -46.85 - 2 5.50 2.29 2.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 0.95 -45.91 - 3 5.50 2.31 4.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 0.97 -44.94 - 4 5.50 2.32 6.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 0.98 -43.96 - 5 5.50 2.32 9.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 0.98 -42.97 - 6 5.50 2.33 11.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 0.99 -41.99 - 7 5.50 2.33 13.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 0.99 -41.00 - 8 5.50 2.33 16.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 0.99 -40.00 - 9 5.50 2.33 18.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 0.99 -39.01 - 10 5.50 2.34 20.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -38.01 - 11 5.50 2.34 23.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -37.02 - 12 5.50 2.34 25.58 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -36.02 - 13 5.50 2.34 27.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -35.02 - 14 5.50 2.34 30.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -34.02 - 15 5.50 2.34 32.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -33.02 - 16 5.50 2.34 34.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -32.02 - 17 5.50 2.34 37.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -31.01 - 18 5.50 2.34 39.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -30.01 - 19 5.50 2.34 41.98 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -29.01 - 20 5.50 2.34 44.32 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -28.00 - 21 5.50 2.35 46.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -27.00 - 22 5.50 2.35 49.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.01 -25.99 - 23 5.50 2.35 51.36 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.01 -24.99 - 24 5.50 2.35 53.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.01 -23.98 - 25 5.50 2.35 56.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.01 -22.97 - 26 5.50 2.35 58.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.01 -21.97 - 27 5.50 2.35 60.75 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.01 -20.96 - 28 5.50 2.35 63.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.01 -19.95 - 29 5.50 2.35 65.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.01 -18.94 - 30 5.50 2.35 67.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.01 -17.93 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -46.85 -46.85 + 1 5.50 2.29 2.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 0.95 -45.91 + 2 5.50 2.31 4.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 0.97 -44.94 + 3 5.50 2.32 6.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 0.98 -43.96 + 4 5.50 2.32 9.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 0.98 -42.97 + 5 5.50 2.33 11.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 0.99 -41.99 + 6 5.50 2.33 13.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 0.99 -41.00 + 7 5.50 2.33 16.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 0.99 -40.00 + 8 5.50 2.33 18.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 0.99 -39.01 + 9 5.50 2.34 20.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -38.01 + 10 5.50 2.34 23.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -37.02 + 11 5.50 2.34 25.58 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -36.02 + 12 5.50 2.34 27.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -35.02 + 13 5.50 2.34 30.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -34.02 + 14 5.50 2.34 32.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -33.02 + 15 5.50 2.34 34.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -32.02 + 16 5.50 2.34 37.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -31.01 + 17 5.50 2.34 39.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -30.01 + 18 5.50 2.34 41.98 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -29.01 + 19 5.50 2.34 44.32 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -28.00 + 20 5.50 2.35 46.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.00 -27.00 + 21 5.50 2.35 49.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.01 -25.99 + 22 5.50 2.35 51.36 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.01 -24.99 + 23 5.50 2.35 53.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.01 -23.98 + 24 5.50 2.35 56.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.01 -22.97 + 25 5.50 2.35 58.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.01 -21.97 + 26 5.50 2.35 60.75 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.01 -20.96 + 27 5.50 2.35 63.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.01 -19.95 + 28 5.50 2.35 65.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.01 -18.94 + 29 5.50 2.35 67.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.01 -17.93 + 30 5.50 2.35 70.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 1.01 -16.93 diff --git a/tests/examples/example2.out b/tests/examples/example2.out index 830419b56..90eea4b70 100644 --- a/tests/examples/example2.out +++ b/tests/examples/example2.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:04 - Calculation Time: 0.216 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:41 + Calculation Time: 0.209 sec ***SUMMARY OF RESULTS*** @@ -194,28 +194,29 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -41.15 -41.15 - 2 5.50 0.00 0.00 | 2.50 4.46 4.46 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.36 -37.78 - 3 5.50 0.00 0.00 | 2.50 4.51 8.97 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.41 -34.37 - 4 5.50 0.00 0.00 | 2.50 4.53 13.50 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.43 -30.94 - 5 5.50 0.00 0.00 | 2.50 4.54 18.04 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.45 -27.49 - 6 5.50 0.00 0.00 | 2.50 4.55 22.59 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.45 -24.04 - 7 5.50 0.00 0.00 | 2.50 4.56 27.15 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.46 -20.58 - 8 5.50 0.00 0.00 | 2.50 4.56 31.71 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.46 -17.11 - 9 5.50 0.00 0.00 | 2.50 4.54 36.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.44 -13.67 - 10 5.50 0.00 0.00 | 2.50 4.40 40.65 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.30 -10.37 - 11 5.50 0.00 0.00 | 2.50 4.36 45.01 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.27 -7.10 - 12 5.50 0.00 0.00 | 2.50 4.33 49.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.23 -3.87 - 13 5.50 0.00 0.00 | 2.50 4.29 53.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.20 -0.67 - 14 5.50 0.00 0.00 | 2.50 4.26 57.89 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.16 2.49 - 15 5.50 0.00 0.00 | 2.50 4.22 62.11 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.12 5.61 - 16 5.50 0.00 0.00 | 2.50 4.18 66.29 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.08 8.70 - 17 5.50 0.00 0.00 | 2.50 4.14 70.43 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.04 11.74 - 18 5.50 0.00 0.00 | 2.50 4.10 74.53 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.00 14.74 - 19 5.50 0.00 0.00 | 2.50 4.05 78.58 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 2.96 17.70 - 20 5.50 0.00 0.00 | 2.50 4.01 82.59 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 2.91 20.61 - 21 5.50 0.00 0.00 | 2.50 3.97 86.56 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 2.87 23.48 - 22 5.50 0.00 0.00 | 2.50 3.92 90.48 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 2.82 26.30 - 23 5.50 0.00 0.00 | 2.50 3.87 94.35 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 2.78 29.08 - 24 5.50 0.00 0.00 | 2.50 3.83 98.18 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 2.73 31.81 - 25 5.50 0.00 0.00 | 2.50 3.78 101.96 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 2.68 34.49 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -41.15 -41.15 + 1 5.50 0.00 0.00 | 2.50 4.46 4.46 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.36 -37.78 + 2 5.50 0.00 0.00 | 2.50 4.51 8.97 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.41 -34.37 + 3 5.50 0.00 0.00 | 2.50 4.53 13.50 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.43 -30.94 + 4 5.50 0.00 0.00 | 2.50 4.54 18.04 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.45 -27.49 + 5 5.50 0.00 0.00 | 2.50 4.55 22.59 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.45 -24.04 + 6 5.50 0.00 0.00 | 2.50 4.56 27.15 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.46 -20.58 + 7 5.50 0.00 0.00 | 2.50 4.56 31.71 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.46 -17.11 + 8 5.50 0.00 0.00 | 2.50 4.54 36.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.44 -13.67 + 9 5.50 0.00 0.00 | 2.50 4.40 40.65 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.30 -10.37 + 10 5.50 0.00 0.00 | 2.50 4.36 45.01 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.27 -7.10 + 11 5.50 0.00 0.00 | 2.50 4.33 49.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.23 -3.87 + 12 5.50 0.00 0.00 | 2.50 4.29 53.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.20 -0.67 + 13 5.50 0.00 0.00 | 2.50 4.26 57.89 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.16 2.49 + 14 5.50 0.00 0.00 | 2.50 4.22 62.11 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.12 5.61 + 15 5.50 0.00 0.00 | 2.50 4.18 66.29 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.08 8.70 + 16 5.50 0.00 0.00 | 2.50 4.14 70.43 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.04 11.74 + 17 5.50 0.00 0.00 | 2.50 4.10 74.53 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 3.00 14.74 + 18 5.50 0.00 0.00 | 2.50 4.05 78.58 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 2.96 17.70 + 19 5.50 0.00 0.00 | 2.50 4.01 82.59 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 2.91 20.61 + 20 5.50 0.00 0.00 | 2.50 3.97 86.56 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 2.87 23.48 + 21 5.50 0.00 0.00 | 2.50 3.92 90.48 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 2.82 26.30 + 22 5.50 0.00 0.00 | 2.50 3.87 94.35 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 2.78 29.08 + 23 5.50 0.00 0.00 | 2.50 3.83 98.18 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 2.73 31.81 + 24 5.50 0.00 0.00 | 2.50 3.78 101.96 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 2.68 34.49 + 25 5.50 0.00 0.00 | 2.50 3.74 105.69 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.10 2.64 37.13 diff --git a/tests/examples/example3.out b/tests/examples/example3.out index ebf023a9b..e13b927a9 100644 --- a/tests/examples/example3.out +++ b/tests/examples/example3.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:04 - Calculation Time: 0.119 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:41 + Calculation Time: 0.116 sec ***SUMMARY OF RESULTS*** @@ -223,38 +223,39 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -111.71 -111.71 - 2 5.50 9.09 9.09 | 2.50 2.30 2.30 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.14 -103.57 - 3 5.50 9.09 18.18 | 2.50 2.30 4.60 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.14 -95.44 - 4 5.50 9.09 27.27 | 2.50 2.30 6.90 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.14 -87.30 - 5 5.50 9.09 36.36 | 2.50 2.30 9.20 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.14 -79.17 - 6 5.50 9.09 45.44 | 2.50 2.30 11.50 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.13 -71.03 - 7 5.50 9.09 54.53 | 2.50 2.30 13.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.13 -62.90 - 8 5.50 9.08 63.61 | 2.50 2.30 16.10 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.13 -54.77 - 9 5.50 9.07 72.69 | 2.50 2.30 18.39 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.11 -46.66 - 10 5.50 9.06 81.74 | 2.50 2.29 20.68 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.09 -38.56 - 11 5.50 9.03 90.78 | 2.50 2.29 22.97 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.07 -30.50 - 12 5.50 9.00 99.78 | 2.50 2.28 25.24 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.03 -22.47 - 13 5.50 8.97 108.75 | 2.50 2.27 27.51 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.98 -14.49 - 14 5.50 8.92 117.66 | 2.50 2.25 29.77 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.92 -6.57 - 15 5.50 8.87 126.53 | 2.50 2.24 32.01 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.86 1.28 - 16 5.50 8.81 135.34 | 2.50 2.22 34.23 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.78 9.07 - 17 5.50 8.75 144.09 | 2.50 2.21 36.44 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.70 16.77 - 18 5.50 8.68 152.77 | 2.50 2.19 38.63 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.62 24.38 - 19 5.50 8.61 161.38 | 2.50 2.17 40.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.53 31.91 - 20 5.50 8.54 169.92 | 2.50 2.15 42.94 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.43 39.34 - 21 5.50 8.46 178.38 | 2.50 2.13 45.07 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.33 46.67 - 22 5.50 8.38 186.76 | 2.50 2.10 47.17 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.23 53.91 - 23 5.50 8.30 195.07 | 2.50 2.08 49.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.13 61.04 - 24 5.50 8.22 203.29 | 2.50 2.05 51.30 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.03 68.06 - 25 5.50 8.14 211.44 | 2.50 2.03 53.33 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.92 74.99 - 26 5.50 8.06 219.50 | 2.50 2.01 55.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.82 81.80 - 27 5.50 7.98 227.49 | 2.50 1.98 57.32 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.71 88.51 - 28 5.50 7.90 235.39 | 2.50 1.95 59.27 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.60 95.11 - 29 5.50 7.82 243.21 | 2.50 1.93 61.20 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.50 101.61 - 30 5.50 7.74 250.95 | 2.50 1.90 63.10 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.39 108.00 - 31 5.50 7.66 258.62 | 2.50 1.88 64.98 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.29 114.29 - 32 5.50 7.59 266.20 | 2.50 1.85 66.83 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.18 120.47 - 33 5.50 7.51 273.71 | 2.50 1.82 68.65 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.08 126.55 - 34 5.50 7.43 281.15 | 2.50 1.80 70.45 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 5.98 132.53 - 35 5.50 7.36 288.51 | 2.50 1.77 72.22 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 5.88 138.40 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -111.71 -111.71 + 1 5.50 9.09 9.09 | 2.50 2.30 2.30 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.14 -103.57 + 2 5.50 9.09 18.18 | 2.50 2.30 4.60 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.14 -95.44 + 3 5.50 9.09 27.27 | 2.50 2.30 6.90 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.14 -87.30 + 4 5.50 9.09 36.36 | 2.50 2.30 9.20 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.14 -79.17 + 5 5.50 9.09 45.44 | 2.50 2.30 11.50 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.13 -71.03 + 6 5.50 9.09 54.53 | 2.50 2.30 13.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.13 -62.90 + 7 5.50 9.08 63.61 | 2.50 2.30 16.10 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.13 -54.77 + 8 5.50 9.07 72.69 | 2.50 2.30 18.39 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.11 -46.66 + 9 5.50 9.06 81.74 | 2.50 2.29 20.68 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.09 -38.56 + 10 5.50 9.03 90.78 | 2.50 2.29 22.97 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.07 -30.50 + 11 5.50 9.00 99.78 | 2.50 2.28 25.24 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 8.03 -22.47 + 12 5.50 8.97 108.75 | 2.50 2.27 27.51 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.98 -14.49 + 13 5.50 8.92 117.66 | 2.50 2.25 29.77 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.92 -6.57 + 14 5.50 8.87 126.53 | 2.50 2.24 32.01 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.86 1.28 + 15 5.50 8.81 135.34 | 2.50 2.22 34.23 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.78 9.07 + 16 5.50 8.75 144.09 | 2.50 2.21 36.44 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.70 16.77 + 17 5.50 8.68 152.77 | 2.50 2.19 38.63 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.62 24.38 + 18 5.50 8.61 161.38 | 2.50 2.17 40.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.53 31.91 + 19 5.50 8.54 169.92 | 2.50 2.15 42.94 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.43 39.34 + 20 5.50 8.46 178.38 | 2.50 2.13 45.07 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.33 46.67 + 21 5.50 8.38 186.76 | 2.50 2.10 47.17 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.23 53.91 + 22 5.50 8.30 195.07 | 2.50 2.08 49.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.13 61.04 + 23 5.50 8.22 203.29 | 2.50 2.05 51.30 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 7.03 68.06 + 24 5.50 8.14 211.44 | 2.50 2.03 53.33 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.92 74.99 + 25 5.50 8.06 219.50 | 2.50 2.01 55.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.82 81.80 + 26 5.50 7.98 227.49 | 2.50 1.98 57.32 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.71 88.51 + 27 5.50 7.90 235.39 | 2.50 1.95 59.27 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.60 95.11 + 28 5.50 7.82 243.21 | 2.50 1.93 61.20 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.50 101.61 + 29 5.50 7.74 250.95 | 2.50 1.90 63.10 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.39 108.00 + 30 5.50 7.66 258.62 | 2.50 1.88 64.98 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.29 114.29 + 31 5.50 7.59 266.20 | 2.50 1.85 66.83 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.18 120.47 + 32 5.50 7.51 273.71 | 2.50 1.82 68.65 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 6.08 126.55 + 33 5.50 7.43 281.15 | 2.50 1.80 70.45 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 5.98 132.53 + 34 5.50 7.36 288.51 | 2.50 1.77 72.22 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 5.88 138.40 + 35 5.50 7.29 295.79 | 2.50 1.75 73.96 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.25 5.78 144.18 diff --git a/tests/examples/example4.out b/tests/examples/example4.out index c7318930d..b668cf7e6 100644 --- a/tests/examples/example4.out +++ b/tests/examples/example4.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:04 - Calculation Time: 0.049 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:41 + Calculation Time: 0.047 sec ***SUMMARY OF RESULTS*** @@ -209,33 +209,34 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -55.40 -55.40 - 2 5.50 3.53 3.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.73 -53.67 - 3 5.50 3.49 7.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.70 -51.97 - 4 5.50 3.46 10.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.66 -50.31 - 5 5.50 3.42 13.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.62 -48.68 - 6 5.50 3.39 17.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.59 -47.09 - 7 5.50 3.35 20.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.55 -45.54 - 8 5.50 3.31 23.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.52 -44.02 - 9 5.50 3.28 27.23 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.48 -42.54 - 10 5.50 3.24 30.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.45 -41.09 - 11 5.50 3.21 33.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.41 -39.68 - 12 5.50 3.18 36.86 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.38 -38.30 - 13 5.50 3.14 40.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.34 -36.95 - 14 5.50 3.11 43.11 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.31 -35.64 - 15 5.50 3.07 46.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.28 -34.37 - 16 5.50 3.04 49.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.24 -33.12 - 17 5.50 3.01 52.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.21 -31.91 - 18 5.50 2.97 55.20 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.18 -30.74 - 19 5.50 2.94 58.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.14 -29.59 - 20 5.50 2.91 61.04 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.11 -28.48 - 21 5.50 2.87 63.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.08 -27.41 - 22 5.50 2.84 66.75 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.04 -26.36 - 23 5.50 2.81 69.56 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.01 -25.35 - 24 5.50 2.78 72.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.98 -24.37 - 25 5.50 2.74 75.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.95 -23.42 - 26 5.50 2.71 77.79 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.92 -22.51 - 27 5.50 2.68 80.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.88 -21.63 - 28 5.50 2.65 83.12 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.85 -20.77 - 29 5.50 2.62 85.74 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.82 -19.95 - 30 5.50 2.59 88.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.79 -19.16 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -55.40 -55.40 + 1 5.50 3.53 3.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.73 -53.67 + 2 5.50 3.49 7.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.70 -51.97 + 3 5.50 3.46 10.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.66 -50.31 + 4 5.50 3.42 13.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.62 -48.68 + 5 5.50 3.39 17.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.59 -47.09 + 6 5.50 3.35 20.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.55 -45.54 + 7 5.50 3.31 23.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.52 -44.02 + 8 5.50 3.28 27.23 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.48 -42.54 + 9 5.50 3.24 30.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.45 -41.09 + 10 5.50 3.21 33.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.41 -39.68 + 11 5.50 3.18 36.86 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.38 -38.30 + 12 5.50 3.14 40.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.34 -36.95 + 13 5.50 3.11 43.11 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.31 -35.64 + 14 5.50 3.07 46.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.28 -34.37 + 15 5.50 3.04 49.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.24 -33.12 + 16 5.50 3.01 52.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.21 -31.91 + 17 5.50 2.97 55.20 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.18 -30.74 + 18 5.50 2.94 58.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.14 -29.59 + 19 5.50 2.91 61.04 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.11 -28.48 + 20 5.50 2.87 63.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.08 -27.41 + 21 5.50 2.84 66.75 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.04 -26.36 + 22 5.50 2.81 69.56 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.01 -25.35 + 23 5.50 2.78 72.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.98 -24.37 + 24 5.50 2.74 75.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.95 -23.42 + 25 5.50 2.71 77.79 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.92 -22.51 + 26 5.50 2.68 80.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.88 -21.63 + 27 5.50 2.65 83.12 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.85 -20.77 + 28 5.50 2.62 85.74 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.82 -19.95 + 29 5.50 2.59 88.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.79 -19.16 + 30 5.50 2.56 90.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.76 -18.40 diff --git a/tests/examples/example5.out b/tests/examples/example5.out index 0edfea174..5f488d588 100644 --- a/tests/examples/example5.out +++ b/tests/examples/example5.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:04 - Calculation Time: 0.048 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:41 + Calculation Time: 0.047 sec ***SUMMARY OF RESULTS*** @@ -200,33 +200,34 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -41.59 -41.59 - 2 5.50 0.00 0.00 | 2.50 4.82 4.82 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.62 -37.97 - 3 5.50 0.00 0.00 | 2.50 4.86 9.68 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.66 -34.31 - 4 5.50 0.00 0.00 | 2.50 4.87 14.55 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.67 -30.64 - 5 5.50 0.00 0.00 | 2.50 4.84 19.40 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.65 -26.99 - 6 5.50 0.00 0.00 | 2.50 4.79 24.18 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.59 -23.40 - 7 5.50 0.00 0.00 | 2.50 4.71 28.89 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.51 -19.89 - 8 5.50 0.00 0.00 | 2.50 4.62 33.51 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.42 -16.47 - 9 5.50 0.00 0.00 | 2.50 4.52 38.02 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.32 -13.16 - 10 5.50 0.00 0.00 | 2.50 4.41 42.44 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.21 -9.94 - 11 5.50 0.00 0.00 | 2.50 4.31 46.75 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.11 -6.83 - 12 5.50 0.00 0.00 | 2.50 4.21 50.96 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.01 -3.82 - 13 5.50 0.00 0.00 | 2.50 4.11 55.07 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.91 -0.91 - 14 5.50 0.00 0.00 | 2.50 4.02 59.09 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.82 1.91 - 15 5.50 0.00 0.00 | 2.50 3.93 63.01 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.73 4.64 - 16 5.50 0.00 0.00 | 2.50 3.84 66.85 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.64 7.28 - 17 5.50 0.00 0.00 | 2.50 3.76 70.61 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.56 9.84 - 18 5.50 0.00 0.00 | 2.50 3.68 74.28 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.48 12.31 - 19 5.50 0.00 0.00 | 2.50 3.60 77.88 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.40 14.71 - 20 5.50 0.00 0.00 | 2.50 3.53 81.41 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.33 17.04 - 21 5.50 0.00 0.00 | 2.50 3.46 84.87 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.26 19.30 - 22 5.50 0.00 0.00 | 2.50 3.39 88.26 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.19 21.49 - 23 5.50 0.00 0.00 | 2.50 3.33 91.58 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.13 23.62 - 24 5.50 0.00 0.00 | 2.50 3.27 94.85 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.07 25.69 - 25 5.50 0.00 0.00 | 2.50 3.21 98.06 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.01 27.70 - 26 5.50 0.00 0.00 | 2.50 3.15 101.21 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 1.95 29.65 - 27 5.50 0.00 0.00 | 2.50 3.10 104.30 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 1.90 31.54 - 28 5.50 0.00 0.00 | 2.50 3.04 107.35 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 1.85 33.39 - 29 5.50 0.00 0.00 | 2.50 2.99 110.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 1.80 35.19 - 30 5.50 0.00 0.00 | 2.50 2.95 113.29 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 1.75 36.93 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -41.59 -41.59 + 1 5.50 0.00 0.00 | 2.50 4.82 4.82 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.62 -37.97 + 2 5.50 0.00 0.00 | 2.50 4.86 9.68 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.66 -34.31 + 3 5.50 0.00 0.00 | 2.50 4.87 14.55 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.67 -30.64 + 4 5.50 0.00 0.00 | 2.50 4.84 19.40 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.65 -26.99 + 5 5.50 0.00 0.00 | 2.50 4.79 24.18 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.59 -23.40 + 6 5.50 0.00 0.00 | 2.50 4.71 28.89 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.51 -19.89 + 7 5.50 0.00 0.00 | 2.50 4.62 33.51 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.42 -16.47 + 8 5.50 0.00 0.00 | 2.50 4.52 38.02 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.32 -13.16 + 9 5.50 0.00 0.00 | 2.50 4.41 42.44 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.21 -9.94 + 10 5.50 0.00 0.00 | 2.50 4.31 46.75 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.11 -6.83 + 11 5.50 0.00 0.00 | 2.50 4.21 50.96 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 3.01 -3.82 + 12 5.50 0.00 0.00 | 2.50 4.11 55.07 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.91 -0.91 + 13 5.50 0.00 0.00 | 2.50 4.02 59.09 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.82 1.91 + 14 5.50 0.00 0.00 | 2.50 3.93 63.01 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.73 4.64 + 15 5.50 0.00 0.00 | 2.50 3.84 66.85 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.64 7.28 + 16 5.50 0.00 0.00 | 2.50 3.76 70.61 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.56 9.84 + 17 5.50 0.00 0.00 | 2.50 3.68 74.28 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.48 12.31 + 18 5.50 0.00 0.00 | 2.50 3.60 77.88 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.40 14.71 + 19 5.50 0.00 0.00 | 2.50 3.53 81.41 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.33 17.04 + 20 5.50 0.00 0.00 | 2.50 3.46 84.87 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.26 19.30 + 21 5.50 0.00 0.00 | 2.50 3.39 88.26 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.19 21.49 + 22 5.50 0.00 0.00 | 2.50 3.33 91.58 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.13 23.62 + 23 5.50 0.00 0.00 | 2.50 3.27 94.85 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.07 25.69 + 24 5.50 0.00 0.00 | 2.50 3.21 98.06 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 2.01 27.70 + 25 5.50 0.00 0.00 | 2.50 3.15 101.21 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 1.95 29.65 + 26 5.50 0.00 0.00 | 2.50 3.10 104.30 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 1.90 31.54 + 27 5.50 0.00 0.00 | 2.50 3.04 107.35 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 1.85 33.39 + 28 5.50 0.00 0.00 | 2.50 2.99 110.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 1.80 35.19 + 29 5.50 0.00 0.00 | 2.50 2.95 113.29 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 1.75 36.93 + 30 5.50 0.00 0.00 | 2.50 2.91 116.19 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.20 1.71 38.64 diff --git a/tests/examples/example8.out b/tests/examples/example8.out index b5439ffd2..4d1ffee67 100644 --- a/tests/examples/example8.out +++ b/tests/examples/example8.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:05 - Calculation Time: 0.938 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:42 + Calculation Time: 0.818 sec ***SUMMARY OF RESULTS*** @@ -204,33 +204,34 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -21.13 -21.13 - 2 5.50 0.00 0.00 | 2.50 1.28 1.28 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.84 -20.29 - 3 5.50 0.00 0.00 | 2.50 1.29 2.56 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -19.44 - 4 5.50 0.00 0.00 | 2.50 1.29 3.85 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -18.59 - 5 5.50 0.00 0.00 | 2.50 1.29 5.14 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -17.74 - 6 5.50 0.00 0.00 | 2.50 1.29 6.43 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -16.88 - 7 5.50 0.00 0.00 | 2.50 1.29 7.73 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -16.03 - 8 5.50 0.00 0.00 | 2.50 1.29 9.02 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -15.18 - 9 5.50 0.00 0.00 | 2.50 1.29 10.31 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -14.32 - 10 5.50 0.00 0.00 | 2.50 1.29 11.60 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -13.47 - 11 5.50 0.00 0.00 | 2.50 1.29 12.90 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -12.61 - 12 5.50 0.00 0.00 | 2.50 1.29 14.19 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -11.76 - 13 5.50 0.00 0.00 | 2.50 1.29 15.47 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -10.91 - 14 5.50 0.00 0.00 | 2.50 1.29 16.76 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -10.06 - 15 5.50 0.00 0.00 | 2.50 1.28 18.04 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.84 -9.22 - 16 5.50 0.00 0.00 | 2.50 1.28 19.32 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.84 -8.38 - 17 5.50 0.00 0.00 | 2.50 1.27 20.59 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.84 -7.54 - 18 5.50 0.00 0.00 | 2.50 1.27 21.86 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -6.71 - 19 5.50 0.00 0.00 | 2.50 1.27 23.13 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -5.88 - 20 5.50 0.00 0.00 | 2.50 1.26 24.39 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.82 -5.06 - 21 5.50 0.00 0.00 | 2.50 1.25 25.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.82 -4.24 - 22 5.50 0.00 0.00 | 2.50 1.25 26.89 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.81 -3.43 - 23 5.50 0.00 0.00 | 2.50 1.24 28.14 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.81 -2.62 - 24 5.50 0.00 0.00 | 2.50 1.24 29.37 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.80 -1.82 - 25 5.50 0.00 0.00 | 2.50 1.23 30.60 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.79 -1.03 - 26 5.50 0.00 0.00 | 2.50 1.22 31.83 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.79 -0.25 - 27 5.50 0.00 0.00 | 2.50 1.22 33.05 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.78 0.53 - 28 5.50 0.00 0.00 | 2.50 1.21 34.26 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.77 1.31 - 29 5.50 0.00 0.00 | 2.50 1.20 35.46 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.77 2.07 - 30 5.50 0.00 0.00 | 2.50 1.20 36.66 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.76 2.83 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -21.13 -21.13 + 1 5.50 0.00 0.00 | 2.50 1.28 1.28 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.84 -20.29 + 2 5.50 0.00 0.00 | 2.50 1.29 2.56 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -19.44 + 3 5.50 0.00 0.00 | 2.50 1.29 3.85 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -18.59 + 4 5.50 0.00 0.00 | 2.50 1.29 5.14 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -17.74 + 5 5.50 0.00 0.00 | 2.50 1.29 6.43 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -16.88 + 6 5.50 0.00 0.00 | 2.50 1.29 7.73 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -16.03 + 7 5.50 0.00 0.00 | 2.50 1.29 9.02 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -15.18 + 8 5.50 0.00 0.00 | 2.50 1.29 10.31 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -14.32 + 9 5.50 0.00 0.00 | 2.50 1.29 11.60 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -13.47 + 10 5.50 0.00 0.00 | 2.50 1.29 12.90 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -12.61 + 11 5.50 0.00 0.00 | 2.50 1.29 14.19 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -11.76 + 12 5.50 0.00 0.00 | 2.50 1.29 15.47 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -10.91 + 13 5.50 0.00 0.00 | 2.50 1.29 16.76 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.85 -10.06 + 14 5.50 0.00 0.00 | 2.50 1.28 18.04 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.84 -9.22 + 15 5.50 0.00 0.00 | 2.50 1.28 19.32 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.84 -8.38 + 16 5.50 0.00 0.00 | 2.50 1.27 20.59 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.84 -7.54 + 17 5.50 0.00 0.00 | 2.50 1.27 21.86 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -6.71 + 18 5.50 0.00 0.00 | 2.50 1.27 23.13 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -5.88 + 19 5.50 0.00 0.00 | 2.50 1.26 24.39 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.82 -5.06 + 20 5.50 0.00 0.00 | 2.50 1.25 25.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.82 -4.24 + 21 5.50 0.00 0.00 | 2.50 1.25 26.89 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.81 -3.43 + 22 5.50 0.00 0.00 | 2.50 1.24 28.14 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.81 -2.62 + 23 5.50 0.00 0.00 | 2.50 1.24 29.37 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.80 -1.82 + 24 5.50 0.00 0.00 | 2.50 1.23 30.60 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.79 -1.03 + 25 5.50 0.00 0.00 | 2.50 1.22 31.83 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.79 -0.25 + 26 5.50 0.00 0.00 | 2.50 1.22 33.05 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.78 0.53 + 27 5.50 0.00 0.00 | 2.50 1.21 34.26 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.77 1.31 + 28 5.50 0.00 0.00 | 2.50 1.20 35.46 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.77 2.07 + 29 5.50 0.00 0.00 | 2.50 1.20 36.66 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.76 2.83 + 30 5.50 0.00 0.00 | 2.50 1.19 37.85 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.75 3.58 diff --git a/tests/examples/example9.out b/tests/examples/example9.out index 9c860220e..e17b87c33 100644 --- a/tests/examples/example9.out +++ b/tests/examples/example9.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:05 - Calculation Time: 0.967 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:42 + Calculation Time: 0.795 sec ***SUMMARY OF RESULTS*** @@ -213,33 +213,34 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -27.43 -27.43 - 2 5.50 0.21 0.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -27.71 - 3 5.50 0.21 0.42 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -27.98 - 4 5.50 0.21 0.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -28.25 - 5 5.50 0.21 0.84 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -28.52 - 6 5.50 0.21 1.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -28.79 - 7 5.50 0.21 1.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -29.06 - 8 5.50 0.21 1.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -29.33 - 9 5.50 0.21 1.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -29.59 - 10 5.50 0.21 1.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -29.86 - 11 5.50 0.21 2.12 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -30.13 - 12 5.50 0.21 2.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -30.40 - 13 5.50 0.21 2.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -30.67 - 14 5.50 0.21 2.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -30.94 - 15 5.50 0.21 2.97 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -31.21 - 16 5.50 0.21 3.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -31.48 - 17 5.50 0.21 3.39 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -31.76 - 18 5.50 0.21 3.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -32.03 - 19 5.50 0.20 3.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -32.31 - 20 5.50 0.20 4.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -32.59 - 21 5.50 0.20 4.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -32.87 - 22 5.50 0.20 4.41 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -33.15 - 23 5.50 0.20 4.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.29 -33.44 - 24 5.50 0.19 4.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.29 -33.73 - 25 5.50 0.19 4.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.29 -34.02 - 26 5.50 0.19 5.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.29 -34.31 - 27 5.50 0.19 5.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -34.61 - 28 5.50 0.18 5.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -34.90 - 29 5.50 0.18 5.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -35.20 - 30 5.50 0.18 5.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -35.51 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -27.43 -27.43 + 1 5.50 0.21 0.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -27.71 + 2 5.50 0.21 0.42 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -27.98 + 3 5.50 0.21 0.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -28.25 + 4 5.50 0.21 0.84 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -28.52 + 5 5.50 0.21 1.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -28.79 + 6 5.50 0.21 1.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -29.06 + 7 5.50 0.21 1.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -29.33 + 8 5.50 0.21 1.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -29.59 + 9 5.50 0.21 1.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -29.86 + 10 5.50 0.21 2.12 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -30.13 + 11 5.50 0.21 2.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -30.40 + 12 5.50 0.21 2.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -30.67 + 13 5.50 0.21 2.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -30.94 + 14 5.50 0.21 2.97 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -31.21 + 15 5.50 0.21 3.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -31.48 + 16 5.50 0.21 3.39 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -31.76 + 17 5.50 0.21 3.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -32.03 + 18 5.50 0.20 3.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -32.31 + 19 5.50 0.20 4.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -32.59 + 20 5.50 0.20 4.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -32.87 + 21 5.50 0.20 4.41 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -33.15 + 22 5.50 0.20 4.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.29 -33.44 + 23 5.50 0.19 4.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.29 -33.73 + 24 5.50 0.19 4.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.29 -34.02 + 25 5.50 0.19 5.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.29 -34.31 + 26 5.50 0.19 5.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -34.61 + 27 5.50 0.18 5.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -34.90 + 28 5.50 0.18 5.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -35.20 + 29 5.50 0.18 5.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -35.51 + 30 5.50 0.18 6.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -35.81 diff --git a/tests/examples/example_ITC.out b/tests/examples/example_ITC.out index 9a7cff281..ac816f437 100644 --- a/tests/examples/example_ITC.out +++ b/tests/examples/example_ITC.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:05 - Calculation Time: 0.819 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:42 + Calculation Time: 0.780 sec ***SUMMARY OF RESULTS*** @@ -210,33 +210,34 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -59.76 -59.76 - 2 5.50 8.02 8.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 4.97 -54.79 - 3 5.50 8.09 16.11 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.05 -49.74 - 4 5.50 8.12 24.23 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.07 -44.67 - 5 5.50 8.13 32.36 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.09 -39.58 - 6 5.50 8.14 40.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.10 -34.49 - 7 5.50 8.15 48.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.10 -29.39 - 8 5.50 8.15 56.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.11 -24.28 - 9 5.50 8.16 64.96 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.11 -19.16 - 10 5.50 8.16 73.12 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.12 -14.04 - 11 5.50 8.17 81.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.12 -8.92 - 12 5.50 8.17 89.46 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 -3.79 - 13 5.50 8.17 97.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 1.34 - 14 5.50 8.18 105.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 6.47 - 15 5.50 8.18 113.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 11.60 - 16 5.50 8.18 122.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 16.74 - 17 5.50 8.18 130.35 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 21.88 - 18 5.50 8.18 138.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 27.02 - 19 5.50 8.19 146.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 32.16 - 20 5.50 8.19 154.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 37.30 - 21 5.50 8.19 163.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 42.45 - 22 5.50 8.19 171.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 47.59 - 23 5.50 8.19 179.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 52.74 - 24 5.50 8.19 187.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 57.89 - 25 5.50 8.20 195.87 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 63.04 - 26 5.50 8.20 204.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 68.19 - 27 5.50 8.20 212.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 73.35 - 28 5.50 8.20 220.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 78.50 - 29 5.50 8.20 228.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.16 83.66 - 30 5.50 8.20 236.87 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.16 88.81 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -59.76 -59.76 + 1 5.50 8.02 8.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 4.97 -54.79 + 2 5.50 8.09 16.11 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.05 -49.74 + 3 5.50 8.12 24.23 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.07 -44.67 + 4 5.50 8.13 32.36 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.09 -39.58 + 5 5.50 8.14 40.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.10 -34.49 + 6 5.50 8.15 48.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.10 -29.39 + 7 5.50 8.15 56.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.11 -24.28 + 8 5.50 8.16 64.96 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.11 -19.16 + 9 5.50 8.16 73.12 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.12 -14.04 + 10 5.50 8.17 81.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.12 -8.92 + 11 5.50 8.17 89.46 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 -3.79 + 12 5.50 8.17 97.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 1.34 + 13 5.50 8.18 105.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 6.47 + 14 5.50 8.18 113.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 11.60 + 15 5.50 8.18 122.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 16.74 + 16 5.50 8.18 130.35 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 21.88 + 17 5.50 8.18 138.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 27.02 + 18 5.50 8.19 146.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 32.16 + 19 5.50 8.19 154.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 37.30 + 20 5.50 8.19 163.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 42.45 + 21 5.50 8.19 171.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 47.59 + 22 5.50 8.19 179.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 52.74 + 23 5.50 8.19 187.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 57.89 + 24 5.50 8.20 195.87 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 63.04 + 25 5.50 8.20 204.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 68.19 + 26 5.50 8.20 212.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 73.35 + 27 5.50 8.20 220.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 78.50 + 28 5.50 8.20 228.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.16 83.66 + 29 5.50 8.20 236.87 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.16 88.81 + 30 5.50 8.20 245.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.16 93.97 diff --git a/tests/examples/example_PTC.out b/tests/examples/example_PTC.out index 38ec41af3..fb38c0f75 100644 --- a/tests/examples/example_PTC.out +++ b/tests/examples/example_PTC.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:04 - Calculation Time: 0.810 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:42 + Calculation Time: 0.775 sec ***SUMMARY OF RESULTS*** @@ -209,33 +209,34 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -119.52 -119.52 - 2 10.50 15.31 15.31 | 7.50 0.00 0.00 | 7.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 12.26 -107.26 - 3 10.62 15.63 30.94 | 7.62 0.00 0.00 | 7.62 0.00 0.00 | 0.00 0.00 0.00 | 3.04 12.59 -94.68 - 4 10.75 15.87 46.81 | 7.75 0.00 0.00 | 7.75 0.00 0.00 | 0.00 0.00 0.00 | 3.04 12.82 -81.85 - 5 10.88 16.09 62.90 | 7.88 0.00 0.00 | 7.88 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.05 -68.81 - 6 11.02 16.31 79.20 | 8.02 0.00 0.00 | 8.02 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.26 -55.54 - 7 11.16 16.53 95.73 | 8.16 0.00 0.00 | 8.16 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.48 -42.06 - 8 11.30 16.75 112.48 | 8.30 0.00 0.00 | 8.30 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.71 -28.35 - 9 11.44 16.98 129.46 | 8.44 0.00 0.00 | 8.44 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.93 -14.42 - 10 11.59 17.21 146.67 | 8.59 0.00 0.00 | 8.59 0.00 0.00 | 0.00 0.00 0.00 | 3.04 14.16 -0.26 - 11 11.74 17.44 164.11 | 8.74 0.00 0.00 | 8.74 0.00 0.00 | 0.00 0.00 0.00 | 3.04 14.40 14.14 - 12 5.50 8.17 172.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 19.26 - 13 5.50 8.17 180.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 24.39 - 14 5.50 8.18 188.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 29.52 - 15 5.50 8.18 196.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 34.66 - 16 5.50 8.18 204.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 39.79 - 17 5.50 8.18 213.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 44.93 - 18 5.50 8.18 221.35 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 50.07 - 19 5.50 8.19 229.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 55.21 - 20 5.50 8.19 237.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 60.36 - 21 5.50 8.19 245.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 65.50 - 22 5.50 8.19 254.11 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 70.65 - 23 5.50 8.19 262.30 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 75.80 - 24 5.50 8.19 270.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 80.95 - 25 5.50 8.20 278.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 86.10 - 26 5.50 8.20 286.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 91.25 - 27 5.50 8.20 295.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 96.40 - 28 5.50 8.20 303.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 101.56 - 29 5.50 8.20 311.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.16 106.71 - 30 5.50 8.20 319.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.16 111.87 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -119.52 -119.52 + 1 10.50 15.31 15.31 | 7.50 0.00 0.00 | 7.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 12.26 -107.26 + 2 10.62 15.63 30.94 | 7.62 0.00 0.00 | 7.62 0.00 0.00 | 0.00 0.00 0.00 | 3.04 12.59 -94.68 + 3 10.75 15.87 46.81 | 7.75 0.00 0.00 | 7.75 0.00 0.00 | 0.00 0.00 0.00 | 3.04 12.82 -81.85 + 4 10.88 16.09 62.90 | 7.88 0.00 0.00 | 7.88 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.05 -68.81 + 5 11.02 16.31 79.20 | 8.02 0.00 0.00 | 8.02 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.26 -55.54 + 6 11.16 16.53 95.73 | 8.16 0.00 0.00 | 8.16 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.48 -42.06 + 7 11.30 16.75 112.48 | 8.30 0.00 0.00 | 8.30 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.71 -28.35 + 8 11.44 16.98 129.46 | 8.44 0.00 0.00 | 8.44 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.93 -14.42 + 9 11.59 17.21 146.67 | 8.59 0.00 0.00 | 8.59 0.00 0.00 | 0.00 0.00 0.00 | 3.04 14.16 -0.26 + 10 11.74 17.44 164.11 | 8.74 0.00 0.00 | 8.74 0.00 0.00 | 0.00 0.00 0.00 | 3.04 14.40 14.14 + 11 5.50 8.17 172.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 19.26 + 12 5.50 8.17 180.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 24.39 + 13 5.50 8.18 188.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 29.52 + 14 5.50 8.18 196.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 34.66 + 15 5.50 8.18 204.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 39.79 + 16 5.50 8.18 213.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 44.93 + 17 5.50 8.18 221.35 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 50.07 + 18 5.50 8.19 229.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 55.21 + 19 5.50 8.19 237.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.14 60.36 + 20 5.50 8.19 245.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 65.50 + 21 5.50 8.19 254.11 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 70.65 + 22 5.50 8.19 262.30 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 75.80 + 23 5.50 8.19 270.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 80.95 + 24 5.50 8.20 278.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 86.10 + 25 5.50 8.20 286.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 91.25 + 26 5.50 8.20 295.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 96.40 + 27 5.50 8.20 303.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.15 101.56 + 28 5.50 8.20 311.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.16 106.71 + 29 5.50 8.20 319.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.16 111.87 + 30 5.50 8.20 327.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.16 117.02 diff --git a/tests/examples/example_SBT_Hi_T.out b/tests/examples/example_SBT_Hi_T.out index 3d94a9e68..706f1dfbf 100644 --- a/tests/examples/example_SBT_Hi_T.out +++ b/tests/examples/example_SBT_Hi_T.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:05 - Calculation Time: 33.323 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:42 + Calculation Time: 6.955 sec ***SUMMARY OF RESULTS*** @@ -193,33 +193,34 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -158.59 -158.59 - 2 19.00 25.31 25.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 21.93 -136.66 - 3 19.00 17.30 42.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 13.93 -122.73 - 4 19.00 16.47 59.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 13.09 -109.64 - 5 19.00 15.93 75.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 12.56 -97.08 - 6 19.00 15.54 90.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 12.16 -84.92 - 7 19.00 15.23 105.77 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.86 -73.06 - 8 19.00 14.97 120.74 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.60 -61.46 - 9 19.00 14.75 135.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.38 -50.08 - 10 19.00 14.57 150.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.20 -38.89 - 11 19.00 14.41 164.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.03 -27.85 - 12 19.00 14.26 178.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.88 -16.97 - 13 19.00 14.12 192.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.75 -6.23 - 14 19.00 13.99 206.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.61 4.39 - 15 19.00 13.87 220.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.50 14.88 - 16 19.00 13.76 234.46 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.39 25.27 - 17 19.00 13.66 248.12 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.28 35.56 - 18 19.00 13.56 261.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.19 45.75 - 19 19.00 13.47 275.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.10 55.84 - 20 19.00 13.38 288.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.01 65.85 - 21 19.00 13.30 301.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.92 75.77 - 22 19.00 13.22 315.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.84 85.61 - 23 19.00 13.14 328.19 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.77 95.38 - 24 19.00 13.07 341.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.69 105.07 - 25 19.00 12.99 354.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.62 114.69 - 26 19.00 12.92 367.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.54 124.23 - 27 19.00 12.85 380.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.48 133.71 - 28 19.00 12.79 392.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.41 143.12 - 29 19.00 12.72 405.52 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.35 152.47 - 30 19.00 12.66 418.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.29 161.76 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -158.59 -158.59 + 1 19.00 25.31 25.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 21.93 -136.66 + 2 19.00 17.30 42.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 13.93 -122.73 + 3 19.00 16.47 59.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 13.09 -109.64 + 4 19.00 15.93 75.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 12.56 -97.08 + 5 19.00 15.54 90.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 12.16 -84.92 + 6 19.00 15.23 105.77 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.86 -73.06 + 7 19.00 14.97 120.74 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.60 -61.46 + 8 19.00 14.75 135.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.38 -50.08 + 9 19.00 14.57 150.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.20 -38.89 + 10 19.00 14.41 164.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.03 -27.85 + 11 19.00 14.26 178.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.88 -16.97 + 12 19.00 14.12 192.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.75 -6.23 + 13 19.00 13.99 206.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.61 4.39 + 14 19.00 13.87 220.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.50 14.88 + 15 19.00 13.76 234.46 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.39 25.27 + 16 19.00 13.66 248.12 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.28 35.56 + 17 19.00 13.56 261.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.19 45.75 + 18 19.00 13.47 275.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.10 55.84 + 19 19.00 13.38 288.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.01 65.85 + 20 19.00 13.30 301.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.92 75.77 + 21 19.00 13.22 315.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.84 85.61 + 22 19.00 13.14 328.19 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.77 95.38 + 23 19.00 13.07 341.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.69 105.07 + 24 19.00 12.99 354.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.62 114.69 + 25 19.00 12.92 367.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.54 124.23 + 26 19.00 12.85 380.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.48 133.71 + 27 19.00 12.79 392.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.41 143.12 + 28 19.00 12.72 405.52 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.35 152.47 + 29 19.00 12.66 418.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.29 161.76 + 30 19.00 12.61 430.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.24 171.00 diff --git a/tests/examples/example_SBT_Lo_T.out b/tests/examples/example_SBT_Lo_T.out index 2a7757c62..e2cd16bc3 100644 --- a/tests/examples/example_SBT_Lo_T.out +++ b/tests/examples/example_SBT_Lo_T.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:04 - Calculation Time: 12.779 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:42 + Calculation Time: 1.846 sec ***SUMMARY OF RESULTS*** @@ -193,33 +193,34 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -38.57 -38.57 - 2 19.00 0.00 0.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -39.21 - 3 19.00 0.00 0.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -39.86 - 4 19.00 0.00 0.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -40.50 - 5 19.00 0.00 0.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -41.14 - 6 19.00 0.00 0.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -41.78 - 7 19.00 0.00 0.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -42.42 - 8 19.00 0.00 0.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -43.07 - 9 19.00 0.00 0.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -43.71 - 10 19.00 0.00 0.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -44.35 - 11 19.00 0.00 0.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -44.99 - 12 19.00 0.00 0.04 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -45.63 - 13 19.00 0.00 0.04 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -46.28 - 14 19.00 0.00 0.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -46.92 - 15 19.00 0.00 0.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -47.56 - 16 19.00 0.00 0.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -48.20 - 17 19.00 0.00 0.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -48.84 - 18 19.00 0.00 0.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -49.48 - 19 19.00 0.00 0.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -50.13 - 20 19.00 0.00 0.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -50.77 - 21 19.00 0.00 0.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -51.41 - 22 19.00 0.00 0.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -52.05 - 23 19.00 0.00 0.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -52.69 - 24 19.00 0.00 0.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -53.34 - 25 19.00 0.00 0.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -53.98 - 26 19.00 0.00 0.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -54.62 - 27 19.00 0.00 0.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -55.26 - 28 19.00 0.00 0.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -55.90 - 29 19.00 0.00 0.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -56.55 - 30 19.00 0.00 0.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -57.19 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -38.57 -38.57 + 1 19.00 0.00 0.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -39.21 + 2 19.00 0.00 0.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -39.86 + 3 19.00 0.00 0.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -40.50 + 4 19.00 0.00 0.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -41.14 + 5 19.00 0.00 0.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -41.78 + 6 19.00 0.00 0.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -42.42 + 7 19.00 0.00 0.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -43.07 + 8 19.00 0.00 0.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -43.71 + 9 19.00 0.00 0.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -44.35 + 10 19.00 0.00 0.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -44.99 + 11 19.00 0.00 0.04 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -45.63 + 12 19.00 0.00 0.04 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -46.28 + 13 19.00 0.00 0.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -46.92 + 14 19.00 0.00 0.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -47.56 + 15 19.00 0.00 0.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -48.20 + 16 19.00 0.00 0.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -48.84 + 17 19.00 0.00 0.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -49.48 + 18 19.00 0.00 0.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -50.13 + 19 19.00 0.00 0.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -50.77 + 20 19.00 0.00 0.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -51.41 + 21 19.00 0.00 0.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -52.05 + 22 19.00 0.00 0.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -52.69 + 23 19.00 0.00 0.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -53.34 + 24 19.00 0.00 0.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -53.98 + 25 19.00 0.00 0.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -54.62 + 26 19.00 0.00 0.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -55.26 + 27 19.00 0.00 0.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -55.90 + 28 19.00 0.00 0.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -56.55 + 29 19.00 0.00 0.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -57.19 + 30 19.00 0.00 0.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -57.83 diff --git a/tests/examples/example_SHR-1.out b/tests/examples/example_SHR-1.out index 3d283ecf4..12e087b38 100644 --- a/tests/examples/example_SHR-1.out +++ b/tests/examples/example_SHR-1.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:05 - Calculation Time: 0.835 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:42 + Calculation Time: 0.786 sec ***SUMMARY OF RESULTS*** @@ -208,33 +208,34 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -242.22 -242.22 - 2 6.00 13.87 13.87 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 11.83 -230.39 - 3 6.00 14.20 28.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 12.17 -218.22 - 4 7.20 17.18 45.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 15.15 -203.07 - 5 8.40 20.14 65.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 18.11 -184.96 - 6 9.60 23.10 88.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 21.06 -163.90 - 7 10.00 24.12 112.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.09 -141.82 - 8 10.00 24.17 136.79 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.14 -119.68 - 9 10.00 24.21 161.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.18 -97.50 - 10 10.00 24.25 185.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.21 -75.29 - 11 10.00 24.28 209.52 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.24 -53.05 - 12 10.00 24.31 233.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.27 -30.78 - 13 10.00 24.33 258.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.29 -8.48 - 14 10.00 24.35 282.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.32 13.84 - 15 10.00 24.37 306.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.34 36.17 - 16 10.00 24.39 331.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.36 58.53 - 17 10.00 24.41 355.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.37 80.90 - 18 10.00 24.42 380.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.39 103.29 - 19 10.00 24.44 404.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.40 125.69 - 20 10.00 24.45 428.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.42 148.10 - 21 10.00 24.46 453.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.43 170.53 - 22 10.00 24.48 477.93 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.44 192.97 - 23 10.00 24.49 502.42 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.45 215.43 - 24 10.00 24.50 526.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.46 237.89 - 25 10.00 24.51 551.42 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.47 260.36 - 26 10.00 24.52 575.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.48 282.85 - 27 10.00 24.53 600.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.49 305.34 - 28 10.00 24.54 625.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.50 327.84 - 29 10.00 24.54 649.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.51 350.35 - 30 10.00 24.55 674.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.52 372.87 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -242.22 -242.22 + 1 6.00 13.87 13.87 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 11.83 -230.39 + 2 6.00 14.20 28.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 12.17 -218.22 + 3 7.20 17.18 45.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 15.15 -203.07 + 4 8.40 20.14 65.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 18.11 -184.96 + 5 9.60 23.10 88.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 21.06 -163.90 + 6 10.00 24.12 112.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.09 -141.82 + 7 10.00 24.17 136.79 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.14 -119.68 + 8 10.00 24.21 161.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.18 -97.50 + 9 10.00 24.25 185.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.21 -75.29 + 10 10.00 24.28 209.52 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.24 -53.05 + 11 10.00 24.31 233.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.27 -30.78 + 12 10.00 24.33 258.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.29 -8.48 + 13 10.00 24.35 282.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.32 13.84 + 14 10.00 24.37 306.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.34 36.17 + 15 10.00 24.39 331.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.36 58.53 + 16 10.00 24.41 355.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.37 80.90 + 17 10.00 24.42 380.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.39 103.29 + 18 10.00 24.44 404.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.40 125.69 + 19 10.00 24.45 428.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.42 148.10 + 20 10.00 24.46 453.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.43 170.53 + 21 10.00 24.48 477.93 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.44 192.97 + 22 10.00 24.49 502.42 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.45 215.43 + 23 10.00 24.50 526.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.46 237.89 + 24 10.00 24.51 551.42 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.47 260.36 + 25 10.00 24.52 575.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.48 282.85 + 26 10.00 24.53 600.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.49 305.34 + 27 10.00 24.54 625.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.50 327.84 + 28 10.00 24.54 649.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.51 350.35 + 29 10.00 24.55 674.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.52 372.87 + 30 10.00 24.56 698.66 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.53 395.40 diff --git a/tests/examples/example_SHR-2.out b/tests/examples/example_SHR-2.out index 66d8ef4e8..a95d1f90b 100644 --- a/tests/examples/example_SHR-2.out +++ b/tests/examples/example_SHR-2.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:05 - Calculation Time: 0.551 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:42 + Calculation Time: 0.521 sec ***SUMMARY OF RESULTS*** @@ -188,23 +188,24 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -417.39 -417.39 - 2 6.00 50.14 50.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 44.26 -373.14 - 3 6.00 51.04 101.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 45.15 -327.98 - 4 7.20 61.60 162.78 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 55.72 -272.27 - 5 8.40 72.12 234.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 66.23 -206.04 - 6 9.60 82.61 317.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 76.73 -129.31 - 7 10.00 86.21 403.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 80.33 -48.98 - 8 10.00 86.34 490.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 80.45 31.47 - 9 10.00 86.44 576.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 80.56 112.02 - 10 10.00 86.53 663.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 80.64 192.67 - 11 10.00 86.61 749.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 80.72 273.39 - 12 10.00 86.67 836.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 80.79 354.18 - 13 10.00 86.73 923.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 80.85 435.02 - 14 10.00 86.79 1009.84 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 80.90 515.93 - 15 10.00 86.84 1096.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 80.95 596.88 - 16 10.00 86.88 1183.56 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 81.00 677.88 - 17 10.00 86.93 1270.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 81.04 758.92 - 18 10.00 86.96 1357.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 81.08 840.00 - 19 10.00 87.00 1444.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 81.11 921.11 - 20 10.00 87.03 1531.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 81.15 1002.26 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -417.39 -417.39 + 1 6.00 50.14 50.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 44.26 -373.14 + 2 6.00 51.04 101.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 45.15 -327.98 + 3 7.20 61.60 162.78 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 55.72 -272.27 + 4 8.40 72.12 234.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 66.23 -206.04 + 5 9.60 82.61 317.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 76.73 -129.31 + 6 10.00 86.21 403.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 80.33 -48.98 + 7 10.00 86.34 490.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 80.45 31.47 + 8 10.00 86.44 576.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 80.56 112.02 + 9 10.00 86.53 663.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 80.64 192.67 + 10 10.00 86.61 749.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 80.72 273.39 + 11 10.00 86.67 836.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 80.79 354.18 + 12 10.00 86.73 923.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 80.85 435.02 + 13 10.00 86.79 1009.84 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 80.90 515.93 + 14 10.00 86.84 1096.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 80.95 596.88 + 15 10.00 86.88 1183.56 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 81.00 677.88 + 16 10.00 86.93 1270.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 81.04 758.92 + 17 10.00 86.96 1357.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 81.08 840.00 + 18 10.00 87.00 1444.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 81.11 921.11 + 19 10.00 87.03 1531.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 81.15 1002.26 + 20 10.00 87.06 1618.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 5.89 81.18 1083.43 diff --git a/tests/examples/example_multiple_gradients-2.out b/tests/examples/example_multiple_gradients-2.out index 8fbb26c45..1b6f6371e 100644 --- a/tests/examples/example_multiple_gradients-2.out +++ b/tests/examples/example_multiple_gradients-2.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:05 - Calculation Time: 0.817 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:42 + Calculation Time: 0.791 sec ***SUMMARY OF RESULTS*** @@ -222,33 +222,34 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -76.24 -76.24 - 2 5.50 3.63 3.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -74.54 - 3 5.50 3.63 7.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -72.84 - 4 5.50 3.63 10.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -71.14 - 5 5.50 3.63 14.52 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -69.44 - 6 5.50 3.63 18.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -67.74 - 7 5.50 3.63 21.78 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -66.04 - 8 5.50 3.63 25.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -64.33 - 9 5.50 3.63 29.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -62.64 - 10 5.50 3.62 32.65 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -60.94 - 11 5.50 3.62 36.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.69 -59.25 - 12 5.50 3.61 39.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -57.57 - 13 5.50 3.60 43.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.67 -55.90 - 14 5.50 3.59 47.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.66 -54.24 - 15 5.50 3.57 50.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.64 -52.60 - 16 5.50 3.55 54.19 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.62 -50.97 - 17 5.50 3.53 57.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.60 -49.37 - 18 5.50 3.51 61.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.58 -47.79 - 19 5.50 3.48 64.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.55 -46.24 - 20 5.50 3.45 68.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.53 -44.72 - 21 5.50 3.42 71.58 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.50 -43.22 - 22 5.50 3.39 74.97 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.47 -41.75 - 23 5.50 3.36 78.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.43 -40.32 - 24 5.50 3.33 81.66 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.40 -38.92 - 25 5.50 3.30 84.96 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.37 -37.55 - 26 5.50 3.26 88.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.33 -36.22 - 27 5.50 3.23 91.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.30 -34.92 - 28 5.50 3.19 94.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.26 -33.66 - 29 5.50 3.16 97.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.23 -32.43 - 30 5.50 3.12 100.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.19 -31.23 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -76.24 -76.24 + 1 5.50 3.63 3.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -74.54 + 2 5.50 3.63 7.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -72.84 + 3 5.50 3.63 10.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -71.14 + 4 5.50 3.63 14.52 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -69.44 + 5 5.50 3.63 18.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -67.74 + 6 5.50 3.63 21.78 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -66.04 + 7 5.50 3.63 25.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -64.33 + 8 5.50 3.63 29.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -62.64 + 9 5.50 3.62 32.65 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -60.94 + 10 5.50 3.62 36.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.69 -59.25 + 11 5.50 3.61 39.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -57.57 + 12 5.50 3.60 43.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.67 -55.90 + 13 5.50 3.59 47.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.66 -54.24 + 14 5.50 3.57 50.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.64 -52.60 + 15 5.50 3.55 54.19 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.62 -50.97 + 16 5.50 3.53 57.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.60 -49.37 + 17 5.50 3.51 61.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.58 -47.79 + 18 5.50 3.48 64.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.55 -46.24 + 19 5.50 3.45 68.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.53 -44.72 + 20 5.50 3.42 71.58 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.50 -43.22 + 21 5.50 3.39 74.97 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.47 -41.75 + 22 5.50 3.36 78.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.43 -40.32 + 23 5.50 3.33 81.66 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.40 -38.92 + 24 5.50 3.30 84.96 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.37 -37.55 + 25 5.50 3.26 88.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.33 -36.22 + 26 5.50 3.23 91.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.30 -34.92 + 27 5.50 3.19 94.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.26 -33.66 + 28 5.50 3.16 97.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.23 -32.43 + 29 5.50 3.12 100.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.19 -31.23 + 30 5.50 3.09 104.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.16 -30.07 diff --git a/tests/examples/example_multiple_gradients.out b/tests/examples/example_multiple_gradients.out index 18bf8676b..b471eb1ea 100644 --- a/tests/examples/example_multiple_gradients.out +++ b/tests/examples/example_multiple_gradients.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:05 - Calculation Time: 0.803 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:42 + Calculation Time: 0.864 sec ***SUMMARY OF RESULTS*** @@ -222,33 +222,34 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -76.24 -76.24 - 2 5.50 3.63 3.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -74.54 - 3 5.50 3.63 7.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -72.84 - 4 5.50 3.63 10.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -71.14 - 5 5.50 3.63 14.52 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -69.44 - 6 5.50 3.63 18.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -67.74 - 7 5.50 3.63 21.78 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -66.04 - 8 5.50 3.63 25.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -64.33 - 9 5.50 3.63 29.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -62.64 - 10 5.50 3.62 32.65 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -60.94 - 11 5.50 3.62 36.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.69 -59.25 - 12 5.50 3.61 39.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -57.57 - 13 5.50 3.60 43.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.67 -55.90 - 14 5.50 3.59 47.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.66 -54.24 - 15 5.50 3.57 50.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.64 -52.60 - 16 5.50 3.55 54.19 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.62 -50.97 - 17 5.50 3.53 57.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.60 -49.37 - 18 5.50 3.51 61.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.58 -47.79 - 19 5.50 3.48 64.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.55 -46.24 - 20 5.50 3.45 68.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.53 -44.72 - 21 5.50 3.42 71.58 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.50 -43.22 - 22 5.50 3.39 74.97 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.47 -41.75 - 23 5.50 3.36 78.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.43 -40.32 - 24 5.50 3.33 81.66 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.40 -38.92 - 25 5.50 3.30 84.96 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.37 -37.55 - 26 5.50 3.26 88.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.33 -36.22 - 27 5.50 3.23 91.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.30 -34.92 - 28 5.50 3.19 94.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.26 -33.66 - 29 5.50 3.16 97.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.23 -32.43 - 30 5.50 3.12 100.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.19 -31.23 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -76.24 -76.24 + 1 5.50 3.63 3.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -74.54 + 2 5.50 3.63 7.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -72.84 + 3 5.50 3.63 10.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -71.14 + 4 5.50 3.63 14.52 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -69.44 + 5 5.50 3.63 18.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -67.74 + 6 5.50 3.63 21.78 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -66.04 + 7 5.50 3.63 25.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -64.33 + 8 5.50 3.63 29.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -62.64 + 9 5.50 3.62 32.65 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.70 -60.94 + 10 5.50 3.62 36.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.69 -59.25 + 11 5.50 3.61 39.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -57.57 + 12 5.50 3.60 43.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.67 -55.90 + 13 5.50 3.59 47.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.66 -54.24 + 14 5.50 3.57 50.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.64 -52.60 + 15 5.50 3.55 54.19 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.62 -50.97 + 16 5.50 3.53 57.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.60 -49.37 + 17 5.50 3.51 61.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.58 -47.79 + 18 5.50 3.48 64.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.55 -46.24 + 19 5.50 3.45 68.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.53 -44.72 + 20 5.50 3.42 71.58 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.50 -43.22 + 21 5.50 3.39 74.97 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.47 -41.75 + 22 5.50 3.36 78.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.43 -40.32 + 23 5.50 3.33 81.66 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.40 -38.92 + 24 5.50 3.30 84.96 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.37 -37.55 + 25 5.50 3.26 88.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.33 -36.22 + 26 5.50 3.23 91.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.30 -34.92 + 27 5.50 3.19 94.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.26 -33.66 + 28 5.50 3.16 97.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.23 -32.43 + 29 5.50 3.12 100.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.19 -31.23 + 30 5.50 3.09 104.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.16 -30.07 diff --git a/tests/examples/example_overpressure.out b/tests/examples/example_overpressure.out index e297cb8ed..389a3a9c3 100644 --- a/tests/examples/example_overpressure.out +++ b/tests/examples/example_overpressure.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:04 - Calculation Time: 0.799 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:41 + Calculation Time: 0.778 sec ***SUMMARY OF RESULTS*** @@ -212,36 +212,37 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -48.50 -48.50 - 2 9.00 4.08 4.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.65 -45.85 - 3 9.00 4.09 8.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.67 -43.19 - 4 9.00 4.08 12.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.65 -40.53 - 5 9.00 4.06 16.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.63 -37.90 - 6 9.00 4.04 20.35 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.61 -35.28 - 7 9.00 4.02 24.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.59 -32.69 - 8 10.20 4.53 28.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 3.10 -29.59 - 9 11.40 5.04 33.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 3.61 -25.98 - 10 12.60 5.53 39.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.11 -21.87 - 11 13.80 5.96 45.44 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.54 -17.34 - 12 15.00 6.29 51.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.87 -12.47 - 13 15.00 6.25 57.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.83 -7.64 - 14 15.00 6.21 64.20 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.79 -2.85 - 15 15.00 6.17 70.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.75 1.89 - 16 15.00 6.13 76.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.71 6.60 - 17 15.00 6.09 82.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.67 11.26 - 18 15.00 6.05 88.65 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.62 15.89 - 19 15.00 6.01 94.66 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.58 20.47 - 20 15.00 5.97 100.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.54 25.01 - 21 15.00 5.93 106.56 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.50 29.52 - 22 15.00 5.89 112.44 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.46 33.97 - 23 15.00 5.84 118.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.42 38.39 - 24 15.00 5.80 124.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.38 42.77 - 25 15.00 5.76 129.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.33 47.10 - 26 15.00 5.72 135.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.29 51.39 - 27 15.00 5.68 141.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.25 55.64 - 28 15.00 5.63 146.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.21 59.85 - 29 15.00 5.59 152.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.16 64.01 - 30 15.00 5.55 158.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.12 68.13 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -48.50 -48.50 + 1 9.00 4.08 4.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.65 -45.85 + 2 9.00 4.09 8.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.67 -43.19 + 3 9.00 4.08 12.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.65 -40.53 + 4 9.00 4.06 16.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.63 -37.90 + 5 9.00 4.04 20.35 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.61 -35.28 + 6 9.00 4.02 24.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.59 -32.69 + 7 10.20 4.53 28.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 3.10 -29.59 + 8 11.40 5.04 33.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 3.61 -25.98 + 9 12.60 5.53 39.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.11 -21.87 + 10 13.80 5.96 45.44 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.54 -17.34 + 11 15.00 6.29 51.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.87 -12.47 + 12 15.00 6.25 57.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.83 -7.64 + 13 15.00 6.21 64.20 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.79 -2.85 + 14 15.00 6.17 70.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.75 1.89 + 15 15.00 6.13 76.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.71 6.60 + 16 15.00 6.09 82.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.67 11.26 + 17 15.00 6.05 88.65 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.62 15.89 + 18 15.00 6.01 94.66 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.58 20.47 + 19 15.00 5.97 100.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.54 25.01 + 20 15.00 5.93 106.56 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.50 29.52 + 21 15.00 5.89 112.44 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.46 33.97 + 22 15.00 5.84 118.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.42 38.39 + 23 15.00 5.80 124.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.38 42.77 + 24 15.00 5.76 129.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.33 47.10 + 25 15.00 5.72 135.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.29 51.39 + 26 15.00 5.68 141.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.25 55.64 + 27 15.00 5.63 146.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.21 59.85 + 28 15.00 5.59 152.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.16 64.01 + 29 15.00 5.55 158.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.12 68.13 + 30 15.00 5.51 163.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.08 72.21 *************************************** diff --git a/tests/examples/example_overpressure2.out b/tests/examples/example_overpressure2.out index 66d49069e..e220a8a83 100644 --- a/tests/examples/example_overpressure2.out +++ b/tests/examples/example_overpressure2.out @@ -4,10 +4,10 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.7.21 - Simulation Date: 2025-03-05 - Simulation Time: 15:04 - Calculation Time: 0.799 sec + GEOPHIRES Version: 3.7.23 + Simulation Date: 2025-03-10 + Simulation Time: 10:42 + Calculation Time: 0.778 sec ***SUMMARY OF RESULTS*** @@ -212,36 +212,37 @@ 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -48.25 -48.25 - 2 9.00 4.08 4.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.65 -45.60 - 3 9.00 4.09 8.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.67 -42.93 - 4 9.00 4.08 12.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.66 -40.27 - 5 9.00 4.06 16.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.64 -37.64 - 6 9.00 4.04 20.35 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.62 -35.02 - 7 9.00 4.02 24.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.60 -32.42 - 8 10.20 4.53 28.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 3.11 -29.32 - 9 11.40 5.04 33.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 3.61 -25.71 - 10 12.60 5.53 39.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.11 -21.60 - 11 13.80 6.02 45.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.60 -17.00 - 12 15.00 6.51 52.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 5.08 -11.92 - 13 15.00 6.47 58.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 5.04 -6.87 - 14 15.00 6.43 64.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 5.00 -1.87 - 15 15.00 6.39 71.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.96 3.09 - 16 15.00 6.35 77.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.92 8.01 - 17 15.00 6.31 83.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.88 12.90 - 18 15.00 6.26 90.20 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.84 17.74 - 19 15.00 6.22 96.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.80 22.53 - 20 15.00 6.18 102.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.76 27.29 - 21 15.00 6.14 108.75 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.72 32.01 - 22 15.00 6.10 114.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.67 36.68 - 23 15.00 6.06 120.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.63 41.32 - 24 15.00 6.02 126.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.59 45.91 - 25 15.00 5.97 132.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.55 50.46 - 26 15.00 5.93 138.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.51 54.97 - 27 15.00 5.89 144.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.46 59.43 - 28 15.00 5.85 150.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.42 63.85 - 29 15.00 5.80 156.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.38 68.23 - 30 15.00 5.76 162.13 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.34 72.57 + 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -48.25 -48.25 + 1 9.00 4.08 4.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.65 -45.60 + 2 9.00 4.09 8.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.67 -42.93 + 3 9.00 4.08 12.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.66 -40.27 + 4 9.00 4.06 16.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.64 -37.64 + 5 9.00 4.04 20.35 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.62 -35.02 + 6 9.00 4.02 24.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.60 -32.42 + 7 10.20 4.53 28.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 3.11 -29.32 + 8 11.40 5.04 33.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 3.61 -25.71 + 9 12.60 5.53 39.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.11 -21.60 + 10 13.80 6.02 45.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.60 -17.00 + 11 15.00 6.51 52.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 5.08 -11.92 + 12 15.00 6.47 58.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 5.04 -6.87 + 13 15.00 6.43 64.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 5.00 -1.87 + 14 15.00 6.39 71.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.96 3.09 + 15 15.00 6.35 77.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.92 8.01 + 16 15.00 6.31 83.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.88 12.90 + 17 15.00 6.26 90.20 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.84 17.74 + 18 15.00 6.22 96.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.80 22.53 + 19 15.00 6.18 102.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.76 27.29 + 20 15.00 6.14 108.75 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.72 32.01 + 21 15.00 6.10 114.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.67 36.68 + 22 15.00 6.06 120.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.63 41.32 + 23 15.00 6.02 126.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.59 45.91 + 24 15.00 5.97 132.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.55 50.46 + 25 15.00 5.93 138.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.51 54.97 + 26 15.00 5.89 144.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.46 59.43 + 27 15.00 5.85 150.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.42 63.85 + 28 15.00 5.80 156.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.38 68.23 + 29 15.00 5.76 162.13 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.34 72.57 + 30 15.00 5.72 167.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.30 76.86 *************************************** diff --git a/tests/test_geophires_x.py b/tests/test_geophires_x.py index 82574bc8f..bc9c50730 100644 --- a/tests/test_geophires_x.py +++ b/tests/test_geophires_x.py @@ -710,3 +710,38 @@ def test_single_time_step_per_year(self): # ) # # self.assertIsNotNone(result_1_1) + + def test_multiple_construction_years(self): + construction_years = 2 + result = GeophiresXClient().get_geophires_result( + GeophiresInputParameters( + from_file_path=self._get_test_file_path('geophires_x_tests/generic-egs-case.txt'), + params={'Construction Years': construction_years}, + ) + ) + + total_capex = result.result['CAPITAL COSTS (M$)']['Total capital costs']['value'] + + rcp = result.result['REVENUE & CASHFLOW PROFILE'] + project_lifetime = 25 + self.assertEqual(project_lifetime + construction_years, len(rcp) - 1) # Subtract 1 for headers + net_rev_idx = 14 + net_cashflow_idx = 15 + + # Example expected output for first 2 years: + # [ + # ... + # [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, -657.4, -657.4] + # [1, 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, -657.4, -1314.79] + # ... + # ] + + yearly_net_rev = -1 * total_capex / construction_years + self.assertAlmostEqual(yearly_net_rev, rcp[1][net_rev_idx], places=1) + self.assertAlmostEqual(yearly_net_rev, rcp[1][net_cashflow_idx], places=1) + self.assertAlmostEqual(yearly_net_rev, rcp[2][net_rev_idx], places=1) + self.assertEqual(-1 * total_capex, rcp[2][net_cashflow_idx]) + + pre_rev_idx = min(net_rev_idx, net_cashflow_idx) + self.assertListEqual([0] * pre_rev_idx, rcp[1][:pre_rev_idx]) + self.assertListEqual([1] + [0] * (pre_rev_idx - 1), rcp[2][:pre_rev_idx]) diff --git a/tests/test_geophires_x_client.py b/tests/test_geophires_x_client.py index d135fca9e..730e024ae 100644 --- a/tests/test_geophires_x_client.py +++ b/tests/test_geophires_x_client.py @@ -350,18 +350,17 @@ def test_carbon_revenue_profile(self): self.assertTrue(GeophiresXResult.CARBON_REVENUE_PROFILE_NAME not in result_example1.result) result_addons = GeophiresXResult(self._get_test_file_path('examples/example1_addons.out')) - ccus_profile = result_addons.result['CARBON REVENUE PROFILE'] - self.assertIsNotNone(ccus_profile) + carbon_revenue_profile = result_addons.result['CARBON REVENUE PROFILE'] + self.assertIsNotNone(carbon_revenue_profile) self.assertListEqual( - ccus_profile[0], + carbon_revenue_profile[0], ['Year Since Start', 'Carbon Price (USD/lb)', 'Carbon Ann. Rev. (MUSD/yr)', 'Carbon Cumm. Rev. (MUSD)'], ) - self.assertListEqual(ccus_profile[1], [1, 0.0, 0.0, 0.0]) - - self.assertListEqual(ccus_profile[2], [2, 0.01, 0.51, 0.51]) - - self.assertListEqual(ccus_profile[30], [30, 0.1, 3.5, 72.36]) + self.assertListEqual([0, 0.0, 0.0, 0.0], carbon_revenue_profile[1]) + self.assertListEqual([1, 0.01, 0.51, 0.51], carbon_revenue_profile[2]) + self.assertListEqual([29, 0.1, 3.5, 72.36], carbon_revenue_profile[30]) + self.assertListEqual([30, 0.1, 3.5, 75.86], carbon_revenue_profile[31]) def test_ccus_profile_legacy(self): test_result_path = self._get_test_file_path('result_with_ccus_profile_legacy.out')