{ From user Matthew, Model Windsolarbiomass at Wed, 9 Dec 2009 5:24 PM} Softwareversion 4.2.1 { System Variables with non-default values: } Typechecking := 1 Checking := 1 Saveoptions := 2 Savevalues := 0 Allwarnings := 0 {!40000|Att_contlinestyle Graph_primary_valdim: 1} {!40000|Att_catlinestyle Graph_primary_valdim: 9} {!40000|Att_contlinestyle Graph_pdf_valdim: 6} {!40000|Att_contlinestyle Graph_cdf_valdim: 1} Model Windsolarbiomass Description: Preliminary Feasibility Analysis of Wind, Solar and Biomass in Japan and Australia Author: Davidn Date: Wed, 1 Jul 2009 9:08 AM Saveauthor: Matthew Savedate: Wed, 9 Dec 2009 5:24 PM Defaultsize: 48,24 Diagstate: 1,246,68,764,599,1 Windstate: 2,23,519,476,224 Fontstyle: Arial, 15 Fileinfo: 0,Model Windsolarbiomass,2,2,0,0,C:\Users\Matthew\Documents\Moxy\ASABE\PROJECT_WORK_FIN MODEL(Investment economics, LCC)V4.ANA Outlinerstate: 2,708,466,450,600 Decision Interest_rate Title: Interest Rate Units: % Description: Annual Interest Rate Expressed as a % Definition: Reset;~ GetValueFromWiki(Wiki_Source, ASABE_Project, '~ DiscountRate(Percent)', true); Nodelocation: 120,288,1 Nodesize: 48,24 Windstate: 2,102,90,476,224 Index Installation_type Title: Installation Type Definition: ['NE NSW','Agatsuma','Solar','Wind'] Nodelocation: 88,168,1 Nodesize: 48,24 {!40000|Att_previndexvalue: ['NE NSW','Agatsuma','Solar','Wind']} Index Country Title: Country Definition: ['Australia','Japan'] Nodelocation: 88,224,1 Nodesize: 48,24 {!40000|Att_previndexvalue: ['Australia','Japan']} Index Year Title: Year Definition: Sequence( 0, Project_life ) Nodelocation: 88,112,1 Nodesize: 48,24 Windstate: 2,708,6,476,224 Objective Npv1 Title: NPV Definition: sum(Real_cash_flow, Year )~ Nodelocation: 672,360,1 Nodesize: 48,24 Windstate: 2,0,1031,476,224 Valuestate: 2,0,-23,1211,725,1,PDFP Reformval: [Installation_type,Installation_type,Undefined,Undefined,1] Att__totalsindex: Index Country {!40000|Att_resultslicestate: [Installation_type,1,Country,1,Sys_localindex('STEP'),1]} Objective Payback Title: Payback Definition: Cumulate( Real_cash_flow, Year ) Nodelocation: 672,288,1 Nodesize: 48,24 Valuestate: 2,0,-23,1211,725,1,MIDM Reformval: [Country,Installation_type,0] {!40000|Att_resultslicestate: [Country,2,Installation_type,1,Year,7]} Objective Ebita Title: EBITA Definition: Net_revenue-Annualised_first_cos Nodelocation: 528,360,1 Nodesize: 48,24 Valuestate: 2,153,646,416,303,0,MIDM Reformval: [Installation_type,Country] Objective Irr1 Title: IRR Definition: IRR(Nominal_cash_flow, Year) Nodelocation: 672,216,1 Nodesize: 48,24 Reformval: [Country,Installation_type] {!40000|Att_resultslicestate: [Sys_localindex('INDCOLUMNINDEX'),1,Installation_type,1,Country,1]} Module Wiki_extraction Title: Wiki Extraction Author: Matthew Date: Thu, 3 Dec 2009 5:06 PM Defaultsize: 48,24 Nodelocation: 272,360,1 Nodesize: 48,24 Diagstate: 1,1,5,550,300,17 Function Wiki2dmatrixconstruc(rawWikiScript, IsNumber) Title: Wiki2DMatrixConstructor(rawWikiScript, IsNumber) Description: This function is used to convert data matrix script stored in wiki to a 2D table (with rows and columns only). The index of the table is named 'indRowIndex' and 'indColumnIndex' respectively. The assignment of cell values is to fill each column of one row, then to another row. Definition: VAR arrAllElems := SplitText(rawWikiScript, ')(');~ VAR arrAllElemsClean := TextTrim(arrAllElems, trimChars:'()');~ ~ VAR arrRowDimension := Splittext(Slice(arrAllElemsClean, 1), ',');~ INDEX indRowIndex := arrRowDimension;~ VAR arrColumnDimension := Splittext(Slice(arrAllElemsClean, 2), ',');~ INDEX indColumnIndex := arrColumnDimension;~ VAR arrValues := Splittext(Slice(arrAllElemsClean, 3), ',');~ ~ VAR dataMatrix := Array(indColumnIndex, indRowIndex, [[]]);~ VAR counter := 0;~ for i := indRowIndex do~ for j := indColumnIndex do~ BEGIN~ counter := counter + 1;~ IF IsNumber = False THEN dataMatrix[indRowIndex=i, indColumnIndex=j] := Slice(arrValues, counter) ELSE dataMatrix[indRowIndex=i, indColumnIndex=j] := evaluate(Slice(arrValues, counter))~ END;~ dataMatrix; Nodelocation: 128,56,1 Nodesize: 48,49 Paramnames: rawWikiScript,IsNumber Function Getvaluefromwiki(WikiLocation, InstanceName, PropertyName, isNumber) Title: GetValueFromWiki(WikiLocation, InstanceName, PropertyName, isNumber) Definition: var URLsuffix := '/index.php?action=ajax&rs=smwf_ws_callEQIXML&rsargs[]=';~ var URLfull := WikiLocation & URLsuffix & '[[' & InstanceName & ']]|?' & PropertyName;~ ~ var XmlValue :=ReadFromURL(URLfull, method:'GET');~ ~ var StrValue := FindInText('\(?.+?)\', XmlValue, re:true, return:'S', subPattern:'value');~ ~ IF isNumber = false THEN StrValue ELSE IF evaluate(StrValue) = Null THEN 'Value is not a valid number.' ELSE evaluate(StrValue); Nodelocation: 272,76,1 Nodesize: 48,76 Paramnames: WikiLocation,InstanceName,PropertyName,isNumber Function Rowindex(GeneratedTable) Title: rowIndex(GeneratedTable) Definition: Slice(IndexesOf(GeneratedTable),1) Nodelocation: 128,144,1 Nodesize: 48,31 Paramnames: GeneratedTable Function Columnindex(GeneratedTable) Title: columnIndex(GeneratedTable) Definition: Slice(IndexesOf(GeneratedTable),2) Nodelocation: 128,216,1 Nodesize: 48,31 Paramnames: GeneratedTable Variable Reset Title: Reset Units: n/a Description: Trigger used to reset the data that is drawn out of the wiki Definition: 0 Nodelocation: 408,96,1 Nodesize: 48,24 Module Wiki_extensions Title: Wiki Extensions Author: Matthew Date: Tue, 8 Dec 2009 11:55 AM Defaultsize: 48,24 Nodelocation: 408,176,1 Nodesize: 48,24 Diagstate: 1,1,5,550,300,17 Chance Wiki_source Title: Wiki source Units: n/a Description: The root directory for accessing the wiki online Definition: 'http://moxy.com.au/Wiki' Nodelocation: 96,48,1 Nodesize: 48,24 Chance Sunshine Title: Sunshine Definition: 'Sunshine_Electricity_Cogeneration_Plant' Nodelocation: 96,104,1 Nodesize: 48,24 Chance Agatsuma Title: Agatsuma Definition: 'Agatsuma_Bio_Power_Plant' Nodelocation: 96,160,1 Nodesize: 48,24 Chance Solar_systems Title: Solar Systems Definition: 'Solar_Systems_Mildura_Concentrating_PV_Plant' Nodelocation: 96,216,1 Nodesize: 48,24 Chance Japanese_woodchip Title: Japanese Woodchip Definition: 'Japanese_Woodchip' Nodelocation: 224,48,1 Nodesize: 48,24 Chance Nsw_agriwaste Title: NSW Agriwaste Definition: 'NSW_Agricultural_Waste' Nodelocation: 224,104,1 Nodesize: 48,24 Chance Australian_recs Title: Australian RECs Definition: 'Australian_Renewable_Energy_Certificates' Nodelocation: 224,160,1 Nodesize: 48,24 Chance Cullerin Title: Cullerin Units: n/a Description: Reference for the Horizon Power Cullerin Ranges wind farm Definition: 'Cullerin_Ranges_Wind_Farm' Nodelocation: 224,216,1 Nodesize: 48,24 Chance Asabe_project Title: ASABE Project Definition: 'Comparison_of_Renewable_Generation_Technologies_Project' Nodelocation: 336,48,1 Nodesize: 48,24 Chance Biomass_plant Title: Biomass Plant Definition: 'Biomass_Power_Plant' Nodelocation: 336,104,1 Nodesize: 48,24 Chance Solar_pv_plant Title: Solar PV Plant Definition: 'Solar_PV_Power_Plant' Nodelocation: 336,160,1 Nodesize: 48,24 Chance Wind_farm Title: Wind Farm Description: Reference for a generic wind farm Definition: 'Wind_Farm' Nodelocation: 336,216,1 Nodesize: 48,24 Close Wiki_extensions Close Wiki_extraction Button Reload Title: Reload Nodelocation: 96,368,1 Nodesize: 48,24 Script: IF Reset = 0 THEN Reset := 1 ELSE Reset := 0 Module Net_revenue1 Title: Net Revenue Author: Matthew Date: Tue, 8 Dec 2009 11:55 AM Defaultsize: 48,24 Nodelocation: 272,288,1 Nodesize: 48,24 Diagstate: 1,150,32,780,572,17 Chance Price_of_sent_electr Title: Price Of Sent Electricity Units: $/kWh Description: The price recieved for electiricty supplied to the grid in local currency per MWh Definition: Reset;~ GetValueFromWiki(Wiki_Source, ASABE_Project, 'Price(AudPerKiloWattHour)', true); Nodelocation: 248,55,1 Nodesize: 48,31 Valuestate: 2,517,196,416,303,0,MIDM Variable Cost_of_o_m Title: Cost of O&M Units: $ / year Description: The Operation and Maitenance cost (including feedstock) Definition: Energy_output * Operation_costs * 1000000 Nodelocation: 376,183,1 Nodesize: 48,24 Windstate: 2,102,90,476,224 Valuestate: 2,473,295,416,303,0,MIDM Variable Revenue_from_sent_el Title: Revenue From Sent Electricity Units: $/Year Definition: Energy_output*Price_of_sent_electr*1000000 Nodelocation: 376,55,1 Nodesize: 48,31 Valuestate: 2,667,140,416,303,1,MIDM Reformval: [Undefined,Installation_type,Undefined,Undefined,1] Variable Revenue_from_recs Title: Revenue From RECS Units: $/Year Description: Revenue generated from the sale of RECS in one year Definition: Energy_output*REC_table*1000 Nodelocation: 376,247,1 Nodesize: 48,31 Windstate: 2,149,353,476,224 Valuestate: 2,280,290,416,303,0,MIDM Reformval: [Country,Installation_type] {!40000|Att_resultslicestate: [Self,1,Installation_type,1]} Variable Total_c02_emissions Title: Total C02 Emissions Description: The Cost assosiated with C02 emissions under a scheme such as the Australian Carbon Polution Reduction Scheme (CPRS) Definition: Energy_Output*C02_emissions_intens*1000~ Nodelocation: 256,368,1 Nodesize: 48,24 Windstate: 2,76,24,476,224 Valuestate: 2,149,89,416,303,0,MIDM Reformval: [Installation_type,Undefined] {!40000|Att_resultslicestate: [Country,1,Installation_type,1]} Objective Net_revenue Title: Net Revenue Units: $/Year Description: Net Revenue Per Annum Definition: Revenue_from_sent_el + Revenue_from_recs - Cost_of_co2_emission - Cost_of_o_m Nodelocation: 544,215,1 Nodesize: 48,24 Valuestate: 2,499,218,416,303,0,MIDM Reformval: [Installation_type,Revenue_from_recs] {!40000|Att_resultslicestate: [Revenue_from_recs,1,Total_c02_emissions,1,Installation_type,1]} Module Co2_emissions Title: CO2 Emissions Author: Matthew Date: Tue, 8 Dec 2009 11:55 AM Defaultsize: 48,24 Nodelocation: 136,368,1 Nodesize: 48,24 Diagstate: 1,1,5,537,398,17 Variable C02_emissions_intens Title: C02 Emissions Intensity Units: tonne/MWh Description: The amount of C02 emitted per unit of energy Definition: Table(Installation_type)(~ Sunshine_Emissions,Agatsuma_Emissions,Solar_Systems_Emissi,Cullerin_Emissions) Nodelocation: 264,136,1 Nodesize: 48,31 Windstate: 2,282,118,476,224 Chance Agatsuma_emissions Title: Agatsuma emissions Definition: Reset;~ GetValueFromWiki(Wiki_Source, Agatsuma, 'AverageEmissions(TonnesPerMegaWattHour)', true); Nodelocation: 128,40,1 Nodesize: 48,24 Windstate: 2,102,90,476,224 Chance Sunshine_emissions Title: Sunshine emissions Definition: Reset;~ GetValueFromWiki(Wiki_Source, Sunshine, 'AverageEmissions(TonnesPerMegaWattHour)', true); Nodelocation: 128,96,1 Nodesize: 48,24 Chance Solar_systems_emissi Title: Solar Systems emissions Definition: Reset;~ GetValueFromWiki(Wiki_Source, Solar_Systems, 'AverageEmissions(TonnesPerMegaWattHour)', true); Nodelocation: 128,160,1 Nodesize: 48,31 Chance Cullerin_emissions Title: Cullerin emissions Definition: Reset;~ GetValueFromWiki(Wiki_Source, Cullerin, 'AverageEmissions(TonnesPerMegaWattHour)', true); Nodelocation: 128,224,1 Nodesize: 48,31 Chance Base_emissions Title: Base emissions Definition: Reset;~ GetValueFromWiki(Wiki_Source, ASABE_Project, 'AverageEmissions(TonnesPerMegaWattHour)', true); Nodelocation: 128,288,1 Nodesize: 48,24 Windstate: 2,102,90,476,224 Close Co2_emissions Module Price_of_co1 Title: Price of CO2 Author: Matthew Date: Tue, 8 Dec 2009 11:55 AM Defaultsize: 48,24 Nodelocation: 376,480,1 Nodesize: 48,24 Chance Cost_of_c02 Title: Cost of C02 Units: $/tonne Description: The Cost assosiated with C02 emissions under a scheme such as the Australian Carbon Polution Reduction Scheme (CPRS) Definition: Table(Country)(~ var j := RowIndex(Price_of_CO2_Table);~ Triangular(0,Price_of_CO2_Table[@j=1],40),0) Nodelocation: 360,56,1 Nodesize: 48,24 Windstate: 2,0,0,1212,726 Valuestate: 2,248,258,416,303,1,PDFP Reformval: [Undefined,Country,Undefined,Undefined,1] {!40000|Att_resultslicestate: [Sys_localindex('INDCOLUMNINDEX'),1,Country,1,Sys_localindex('STEP'),1]} Chance Price_of_co2 Title: Price of CO2 Definition: Reset;~ GetValueFromWiki(Wiki_Source, ASABE_Project, 'Price(AudPerTonne)', False); Nodelocation: 96,48,1 Nodesize: 48,24 Chance Price_of_co2_table Title: Price of CO2 Table Definition: Wiki2dmatrixconstruc( Price_of_CO2, true) Nodelocation: 240,56,1 Nodesize: 48,24 Reformval: [Sys_localindex('INDCOLUMNINDEX'),Sys_localindex('INDROWINDEX')] Variable Cost_of_co2_table Title: Cost of Co2 Table Definition: Table(Installation_type)(~ Cost_of_C02[@Country = 1],Cost_of_C02[@Country = 2],Cost_of_C02[@Country = 1],Cost_of_C02[@Country = 1]) Nodelocation: 472,56,1 Nodesize: 48,24 Valuestate: 2,216,226,416,303,0,MIDM Reformval: [Sys_localindex('INDCOLUMNINDEX'),Installation_type] Close Price_of_co1 Module Price_of_rec1 Title: Price of REC Author: Matthew Date: Tue, 8 Dec 2009 11:55 AM Defaultsize: 48,24 Nodelocation: 376,311,1 Nodesize: 48,24 Chance Price_of_rec Title: Price of REC Units: $/MWh Definition: Table(Country)(~ var i := Australian_recs1;~ Triangular(20,i,55),0) Nodelocation: 224,112,1 Nodesize: 48,24 Valuestate: 2,141,29,926,700,0,PDFP Reformval: [Undefined,Country,Undefined,Undefined,1] Chance Australian_recs1 Title: Australian RECs Definition: Reset;~ GetValueFromWiki(Wiki_Source, Australian_RECs, 'Price(AudPerKiloWattHour)', true); Nodelocation: 224,48,1 Nodesize: 48,24 Valuestate: 2,376,386,416,303,1,MIDM Variable Rec_table Title: REC table Definition: Table(Installation_type)(~ Price_of_REC[@Country = 1],Price_of_REC[@Country = 2],Price_of_REC[@Country = 1],Price_of_REC[@Country = 1]) Nodelocation: 344,112,1 Nodesize: 48,24 Windstate: 2,429,93,476,176 Close Price_of_rec1 Module Generation_o_m1 Title: Generation O&M Author: Matthew Date: Tue, 8 Dec 2009 11:55 AM Defaultsize: 48,24 Nodelocation: 376,127,1 Nodesize: 52,28 Diagstate: 1,1,5,550,300,17 Variable Operation_costs Title: Operation Costs Units: $/kWh Description: The amount of C02 emitted per unit of energy Definition: Table(Installation_type)(~ Biomass_Operation_co,Agatsuma_Operation_c,Solar_pv_operation_c,Wind_farm_operation_) Nodelocation: 280,152,1 Nodesize: 48,31 Defnstate: 2,475,199,416,303,0,MIDM Valuestate: 2,72,82,416,303,0,MIDM Chance Biomass_operation_co Title: Biomass Operation Cost Definition: Reset;~ GetValueFromWiki(Wiki_Source, Biomass_Plant, 'OperationCost(AudPerKiloWattHour)', true); Nodelocation: 144,80,1 Nodesize: 48,31 Windstate: 2,102,90,476,224 Chance Solar_pv_operation_c Title: Solar PV Operation Costs Definition: Reset;~ GetValueFromWiki(Wiki_Source, Solar_PV_Plant, 'OperationCost(AudPerKiloWattHour)', true); Nodelocation: 144,152,1 Nodesize: 48,31 Chance Wind_farm_operation_ Title: Wind Farm Operation Cost Definition: Reset;~ GetValueFromWiki(Wiki_Source, Wind_Farm, 'OperationCost(AudPerKiloWattHour)', true); Nodelocation: 144,240,1 Nodesize: 48,31 Chance Agatsuma_operation_c Title: Agatsuma Operation Cost Definition: Reset;~ GetValueFromWiki(Wiki_Source, Agatsuma, 'OperationCost(AudPerKiloWattHour)', true); Nodelocation: 232,33,1 Nodesize: 48,31 Close Generation_o_m1 Module Energy_output1 Title: Energy Output Author: Matthew Date: Tue, 8 Dec 2009 11:55 AM Defaultsize: 48,24 Nodelocation: 96,199,1 Nodesize: 48,24 Diagstate: 1,551,43,550,300,17 Variable Energy_output Title: Energy Output Units: GWh/year Description: The amount of energy delivered to the grid from the generation facilities Definition: Table(Installation_type)(~ Sunshine_Energy,Agatsuma_Energy,Solar_Systems_Energy,Cullerin_Energy) Nodelocation: 280,152,1 Nodesize: 48,31 Valuestate: 2,695,298,416,303,1,MIDM Chance Agatsuma_energy Title: Agatsuma energy Definition: Reset;~ GetValueFromWiki(Wiki_Source, Agatsuma, 'EnergyOutput(GigaWattHourPerYear)', true); Nodelocation: 144,72,1 Nodesize: 48,24 Chance Sunshine_energy Title: Sunshine energy Definition: Reset;~ GetValueFromWiki(Wiki_Source, Sunshine, 'EnergyOutput(GigaWattHourPerYear)', true); Nodelocation: 144,120,1 Nodesize: 48,24 Chance Solar_systems_energy Title: Solar Systems energy Definition: Reset;~ GetValueFromWiki(Wiki_Source, Solar_Systems, 'EnergyOutput(GigaWattHourPerYear)', true); Nodelocation: 144,176,1 Nodesize: 48,31 Chance Cullerin_energy Title: Cullerin Energy Definition: Reset;~ GetValueFromWiki(Wiki_Source, Cullerin, 'EnergyOutput(GigaWattHourPerYear)', true); Nodelocation: 144,240,1 Nodesize: 48,31 Close Energy_output1 Variable Cost_of_co2_emission Title: Cost of Co2 Emissions Definition: var j:= columnindex(cost_of_co2_table);~ sum(Cost_of_co2_table*Total_c02_emissions*1000~ , j) Nodelocation: 376,368,1 Nodesize: 48,24 Objective Total_offset_emissio Title: Total Offset Emissions Definition: Energy_output*1000*base_emissions - Total_c02_emissions Nodelocation: 256,480,1 Nodesize: 48,24 Close Net_revenue1 Module First_cost1 Title: First Cost Author: Matthew Date: Tue, 8 Dec 2009 11:55 AM Defaultsize: 48,24 Nodelocation: 272,216,1 Nodesize: 48,24 Diagstate: 1,1,5,448,245,17 Variable First_cost Title: First Cost Units: $ Description: The cost to build the installation Definition: Plant_capacity * Nominal_first_cost*1000000 Nodelocation: 248,152,1 Nodesize: 48,24 Valuestate: 2,592,201,416,303,0,MIDM Variable Annualised_first_cos Title: Annualised First Cost Definition: First_cost * (Interest_rate) / (1 - (1 + Interest_rate) ^ -Project_life) Nodelocation: 400,152,1 Nodesize: 48,24 Valuestate: 2,851,17,263,726,0,MIDM Module Nominal_first_cost_o Title: Nominal First Cost of Power Author: Matthew Date: Tue, 8 Dec 2009 11:55 AM Defaultsize: 48,24 Nodelocation: 104,184,1 Nodesize: 52,32 Diagstate: 1,490,362,550,300,17 Variable Nominal_first_cost Title: Nominal First Cost Units: tonne/MWh Description: The amount of C02 emitted per unit of energy Definition: Table(Installation_type)(~ Biomass_first_cost,Agatsuma_First_Cost,Solar_pv_first_cost,Wind_farm_first_cost) Nodelocation: 296,168,1 Nodesize: 48,31 Defnstate: 2,475,199,416,303,0,MIDM Chance Biomass_first_cost Title: Biomass First Cost Definition: Reset;~ GetValueFromWiki(Wiki_Source, Biomass_Plant, 'CapitalCost(AudPerWatt)', true); Nodelocation: 160,81,1 Nodesize: 48,31 Chance Solar_pv_first_cost Title: Solar PV First Cost Definition: Reset;~ GetValueFromWiki(Wiki_Source, Solar_PV_Plant, 'CapitalCost(AudPerWatt)', true); Nodelocation: 160,168,1 Nodesize: 48,31 Chance Wind_farm_first_cost Title: Wind Farm First Cost Definition: Reset;~ GetValueFromWiki(Wiki_Source, Wind_Farm, 'CapitalCost(AudPerWatt)', true); Nodelocation: 160,256,1 Nodesize: 48,31 Chance Agatsuma_first_cost Title: Agatsuma First Cost Definition: Reset;~ GetValueFromWiki(Wiki_Source, Agatsuma, 'CapitalCost(AudPerWatt)', true); Nodelocation: 248,40,1 Nodesize: 48,24 Close Nominal_first_cost_o Module Capacity Title: Capacity Author: Matthew Date: Tue, 8 Dec 2009 11:55 AM Defaultsize: 48,24 Nodelocation: 104,104,1 Nodesize: 48,24 Diagstate: 1,1,5,448,245,17 Variable Plant_capacity Title: Plant Capacity Units: tonne/MWh Description: The amount of C02 emitted per unit of energy Definition: Table(Installation_type)(~ Sunshine_capacity,Agatsuma_Capacity,Solar_Systems_Capaci,Cullerin_Capacity) Nodelocation: 280,152,1 Nodesize: 48,31 Chance Agatsuma_capacity Title: Agatsuma Capacity Definition: Reset;~ GetValueFromWiki(Wiki_Source, Agatsuma, 'NameplateCapacity(MegaWatt)', true); Nodelocation: 144,64,1 Nodesize: 48,24 Windstate: 2,102,90,476,224 Chance Sunshine_capacity Title: Sunshine Capacity Definition: Reset;~ GetValueFromWiki(Wiki_Source, Sunshine, 'NameplateCapacity(MegaWatt)', true); Nodelocation: 144,112,1 Nodesize: 48,24 Chance Solar_systems_capaci Title: Solar Systems Capacity Definition: Reset;~ GetValueFromWiki(Wiki_Source, Solar_Systems, 'NameplateCapacity(MegaWatt)', true); Nodelocation: 144,176,1 Nodesize: 48,31 Windstate: 2,102,90,476,224 Chance Cullerin_capacity Title: Cullerin Capacity Definition: Reset;~ GetValueFromWiki(Wiki_Source, Cullerin, 'NameplateCapacity(MegaWatt)', true); Nodelocation: 144,240,1 Nodesize: 48,31 Close Capacity Decision Project_life Title: Project Life Definition: Reset;~ GetValueFromWiki(Wiki_Source, ASABE_Project, 'ProjectLife(Years)', true); Nodelocation: 400,72,1 Nodesize: 48,24 Close First_cost1 Module Financial Title: Financial Author: Matthew Date: Tue, 8 Dec 2009 11:55 AM Defaultsize: 48,24 Nodelocation: 528,288,1 Nodesize: 48,24 Diagstate: 1,239,119,504,367,17 Variable Nominal_cash_flow Title: Nominal Cash Flow Description: Total Project Cash Flow in Real Dollars Definition: if year = 0 then -First_cost else Net_revenue Nodelocation: 80,336,1 Nodesize: 48,24 Valuestate: 2,-72,78,1218,701,1,MIDM Reformval: [Year,Installation_type] {!40000|Att_resultslicestate: [Country,2,Installation_type,1,Year,1]} Objective Real_cash_flow Title: Real Cash Flow Definition: Nominal_cash_flow / (1 + Interest_rate)^Year Nodelocation: 392,336,1 Nodesize: 48,24 Valuestate: 2,4,15,1156,599,1,MEAN Reformval: [Year,Installation_type] Att__totalsindex: Index Country {!40000|Att_resultslicestate: [Country,2,Installation_type,1,Year,3]} Variable Spwf Title: SPWF Description: Series Present Worth Factor Definition: ((1+Interest_Rate)^Project_Life - 1)/(Interest_Rate*(1+ Interest_Rate)^Project_Life) Nodelocation: 80,64,1 Nodesize: 48,24 Variable Crf Title: CRF Description: Capital recovery factor Definition: 1/SPWF Nodelocation: 248,64,1 Nodesize: 48,24 Objective Annualized_first_cos Title: Annualized First Cost Definition: First_Cost*CRF Nodelocation: 392,64,1 Nodesize: 48,24 Valuestate: 2,376,386,416,303,0,MIDM Variable Cost_of_o_m1 Title: Cost of O&M Units: $ / year Description: The Operation and Maitenance cost (including feedstock) Definition: Energy_output * Operation_costs * 1000000 Nodelocation: 80,144,1 Nodesize: 48,24 Valuestate: 2,473,295,416,303,1,MIDM Variable Series_present_value Title: Series Present Value O&M Definition: Cost_of_o_m1*Spwf Nodelocation: 248,144,1 Nodesize: 48,31 Valuestate: 2,184,194,416,303,0,MIDM Variable Cost_of_c02_emissio1 Title: Cost of C02 Emissions Description: The Cost assosiated with C02 emissions under a scheme such as the Australian Carbon Polution Reduction Scheme (CPRS) Definition: var j:= columnindex(cost_of_co2_table);~ sum(Cost_of_Co2_table*Energy_Output*C02_emissions_intens*1000~ , j) Nodelocation: 80,208,1 Nodesize: 48,24 Windstate: 2,76,24,476,224 Valuestate: 2,149,89,416,303,0,MIDM Reformval: [Installation_type,Undefined] {!40000|Att_resultslicestate: [Country,1,Installation_type,1]} Variable Series_present_valu1 Title: Series Present Value O&M Definition: Cost_of_c02_emissio1*Spwf Nodelocation: 248,208,1 Nodesize: 48,31 Valuestate: 2,168,178,416,303,0,MIDM Variable Series_present_valu2 Title: Series Present Value O&M Definition: Revenue_from_recs2*Spwf Nodelocation: 248,272,1 Nodesize: 48,31 Valuestate: 2,168,178,416,303,0,MIDM Objective Total_present_worth Title: Total Present Worth Definition: First_cost+Series_present_valu1-Series_present_valu2+Series_present_value Nodelocation: 392,208,1 Nodesize: 48,31 Reformval: [Installation_type] Variable Revenue_from_recs2 Title: Revenue From RECS Units: $/Year Description: Revenue generated from the sale of RECS in one year Definition: Energy_output*REC_table*1000 Nodelocation: 80,272,1 Nodesize: 48,31 Windstate: 2,149,353,476,224 Valuestate: 2,280,290,416,303,0,MIDM Reformval: [Country,Installation_type] {!40000|Att_resultslicestate: [Self,1,Installation_type,1]} Close Financial Variable Cost_of_power Title: Cost of Power Definition: Total_present_worth/(Energy_Output*1000) Nodelocation: 528,144,1 Nodesize: 48,24 Valuestate: 2,360,370,416,303,0,MIDM Variable Cost_of_abatement Title: Cost of Abatement Definition: Total_present_worth/(Total_offset_Emissions) Nodelocation: 528,56,1 Nodesize: 48,24 Valuestate: 2,505,286,416,303,1,MIDM Graphsetup: {!40000|Att_graphvaluerange Cost_of_power:1,,0,,,,,0,2000}~ {!40000|Att_graphvaluerange Cost_of_abatement:1,,0,,,,,0,2000}~ {!40000|Att_contlinestyle Graph_primary_valdim:4}~ {!40000|Graph_symbolkey:1} Reformval: [Installation_type,Installation_type] Xyexpr: Cost_of_power {!40000|Att_xrole: 1} {!40000|Att_colorrole: Installation_type} {!40000|Att_symbolrole: 0} Variable First_cost_of_abatem Title: First Cost of Abatement Definition: First_Cost/(Total_offset_emissions) Nodelocation: 272,56,1 Nodesize: 52,24 Windstate: 2,117,348,476,224 Variable First_cost_of_power Title: First Cost of Power Definition: First_Cost/(Energy_Output*1000) Nodelocation: 272,144,1 Nodesize: 52,24 Windstate: 2,117,348,476,224 Objective Cost_of_co2_abatemen Title: Cost of CO2 Abatement ($/Tonne) Definition: concat(Cost_of_abatement, First_cost_of_Abatement, installation_type) Nodelocation: 672,56,1 Nodesize: 48,40 Valuestate: 2,85,21,1053,575,1,MIDM Graphsetup: {!40000|Att_graphvaluerange Cost_of_power_:1,,0,,,,,0,2000}~ {!40000|Att_graphvaluerange Cost_of_co2_abatemen:1,,0,,,,,0,2000}~ {!40000|Att_contlinestyle Graph_primary_valdim:4}~ {!40000|Graph_symbolkey:1} Reformval: [Sys_localindex('K'),Undefined] Xyexpr: Cost_of_power_ {!40000|Att_xrole: 1} {!40000|Att_colorrole: Sys_localindex('K')} {!40000|Att_symbolrole: 0} Objective Cost_of_power_ Title: Cost of Power ($/MWh) Definition: concat(Cost_of_power, First_cost_of_power, installation_type) Nodelocation: 672,144,1 Nodesize: 48,31 Index Acf_index Title: ACF Index Definition: Sequence( 0.1, 1, 0.01 ) Nodelocation: 88,448,1 Nodesize: 48,24 Module Acf1 Title: ACF Defaultsize: 48,24 Nodelocation: 528,440,1 Nodesize: 48,24 Diagstate: 1,1,5,588,551,17 Variable A_228_mw Title: $228/MW Definition: 228/Acf_index Nodelocation: 368,280,1 Nodesize: 48,24 Windstate: 2,102,90,476,224 Valuestate: 2,0,0,1212,725,0,MIDM Graphsetup: {!40000|Att_contlinestyle Graph_primary_valdim:5} Variable A_342_mw Title: $342/MW Definition: 457/Acf_index Nodelocation: 368,344,1 Nodesize: 48,24 Windstate: 2,0,-23,1212,725 Valuestate: 2,0,-23,1212,725,1,MIDM Graphsetup: {!40000|Att_contlinestyle Graph_primary_valdim:5} Variable A_457_mw Title: $457/MW Definition: 342/Acf_index Nodelocation: 368,408,1 Nodesize: 48,24 Windstate: 2,102,90,476,224 Variable Agatsuma_acf Title: Agatsuma ACF Definition: round((Agatsuma_Energy*1000)/(Agatsuma_Capacity*8760),2) Nodelocation: 224,160,1 Nodesize: 48,24 Variable Cullerin_acf Title: Cullerin ACF Definition: round((Cullerin_Energy*1000)/(Cullerin_Capacity*8760),2) Nodelocation: 224,104,1 Nodesize: 48,24 Variable Sunshine_acf Title: Sunshine ACF Definition: round((Sunshine_Energy*1000)/(Sunshine_Capacity*8760),2) Nodelocation: 224,216,1 Nodesize: 48,24 Variable Solar_systems_acf Title: Solar Systems ACF Definition: round((Solar_Systems_Energy*1000)/(Solar_Systems_Capaci*8760), 2) Nodelocation: 224,40,1 Nodesize: 48,31 Variable Solar_systems_acf_gr Title: Solar Systems ACF Graph Definition: if acf_index = Solar_Systems_acf then First_Cost_of_power[@installation_type = 3] else NAN Nodelocation: 368,41,1 Nodesize: 48,31 Windstate: 2,102,90,476,224 Valuestate: 2,280,290,416,303,0,MIDM Variable Cullerin_acf_graph Title: Cullerin ACF Graph Definition: if acf_index = Cullerin_acf then First_Cost_of_power[@installation_type = 4] else NAN Nodelocation: 368,104,1 Nodesize: 48,24 Windstate: 2,102,90,476,224 Valuestate: 2,280,290,416,303,0,MIDM Variable Agatsuma_acf_graph Title: Agatsuma ACF Graph Definition: if acf_index = Agatsuma_acf then First_Cost_of_power[@installation_type = 2] else NAN Nodelocation: 368,160,1 Nodesize: 48,24 Windstate: 2,102,90,476,224 Valuestate: 2,280,290,416,303,0,MIDM Variable Sunshine_acf_graph Title: Sunshine ACF Graph Definition: if acf_index = Sunshine_acf then First_Cost_of_power[@installation_type = 1] else NAN Nodelocation: 368,216,1 Nodesize: 48,24 Windstate: 2,102,90,476,224 Valuestate: 2,280,290,416,303,0,MIDM Close Acf1 Objective Cost_of_first_power_ Title: Cost of First Power $/MWh Definition: [Sunshine_acf_graph,Agatsuma_acf_graph,Cullerin_acf_graph,Solar_systems_acf_gr,A_228_mw,A_342_mw,A_457_mw] Nodelocation: 672,440,1 Nodesize: 48,31 Valuestate: 2,0,-23,1212,725,1,MIDM Graphsetup: {!40000|Graph_symbolkey:1}~ {!40000|Att_graphindexrange Acf_index:1,,0,,,,,0,1}~ {!40000|Att_graphvaluerange Cost_of_first_power_:1,,0,,,,,0,2000}~ {!40000|Att_contlinestyle Graph_primary_valdim:5}~ {!40000|Graph_symbolsizekey:1} Reformval: [Acf_index,Self] {!40000|Att_colorrole: Cost_of_first_power_} {!40000|Att_symbolrole: Cost_of_first_power_} Close Windsolarbiomass