
############ TEA Calculations ############

***** GHP CAPEX *****
GHP Drilling CAPEX: $788038.29
GHP Circulation Pump CAPEX: $690.29
GHP HX CAPEX: $886.01
--- TOTAL GHP CAPEX: $789614.59 ---

***** GHP OPEX *****
GHP Annual Circulation Pump OPEX: $307.68

***** UTES CAPEX *****
UTES Drilling CAPEX: $44800.00
UTES Circulation Pump CAPEX: $85006.53
UTES Dry Cooler CAPEX: $76548.49
UTES HX CAPEX: $99970.61
--- TOTAL UTES CAPEX: $306325.62 ---

***** TEN CAPEX *****
TEN Circulation Pump CAPEX: $4605.82
TEN Piping CAPEX: $1038000.00
Building HVAC CAPEX: $969073.64

***** TEN OPEX *****
TEN Circulation Pump OPEX: $312.32

############ TEA Calculations ############

***** GHP CAPEX *****
GHP Drilling CAPEX: $788038.29
GHP Circulation Pump CAPEX: $690.29
GHP HX CAPEX: $886.01
--- TOTAL GHP CAPEX: $789614.59 ---

***** GHP OPEX *****
GHP Annual Circulation Pump OPEX: $307.68

***** UTES CAPEX *****
UTES Drilling CAPEX: $44800.00
UTES Circulation Pump CAPEX: $85006.53
UTES Dry Cooler CAPEX: $76548.49
UTES HX CAPEX: $99970.61
--- TOTAL UTES CAPEX: $306325.62 ---

***** TEN CAPEX *****
TEN Circulation Pump CAPEX: $4605.82
TEN Piping CAPEX: $1038000.00
Building HVAC CAPEX: $969073.64

***** TEN OPEX *****
TEN Circulation Pump OPEX: $312.32

############ TEA Calculations ############

***** GHP CAPEX *****
GHP Drilling CAPEX: $788038.29
GHP Circulation Pump CAPEX: $690.29
GHP HX CAPEX: $886.01
--- TOTAL GHP CAPEX: $789614.59 ---

***** GHP OPEX *****
GHP Annual Circulation Pump OPEX: $307.68

***** UTES CAPEX *****
UTES Drilling CAPEX: $44800.00
UTES Circulation Pump CAPEX: $85006.53
UTES Dry Cooler CAPEX: $76548.49
UTES HX CAPEX: $99970.61
--- TOTAL UTES CAPEX: $306325.62 ---

***** TEN CAPEX *****
TEN Circulation Pump CAPEX: $4605.82
TEN Piping CAPEX: $1038000.00
Building HVAC CAPEX: $969073.64

***** TEN OPEX *****
TEN Circulation Pump OPEX: $312.32

Unmet UTES demand when AmbT < 7.0°C: 2,183.3 kWh
Portion met by dry cooler: 2,183.3 kWh

***** Combined System *****
TOTAL CAPEX: $4259848.18
Avg. Annual OPEX: $190417.09
Annual Cooling Supplied by GHP: 233.90 MWh
Annual Heating Supplied by GHP: 412.24 MWh
Avg. Annual UTES Building Energy: 2991.79 MWh

***** Replacement Schedule *****
ghp_circulation_pump replaced for $690.29 at year 20
ghp_hx replaced for $886.01 at year 50
utes_circulation_pump replaced for $85006.53 at year 20
utes_dry_cooler replaced for $76548.49 at year 20
utes_hx replaced for $99970.61 at year 50
ten_circulation_pump replaced for $4605.82 at year 20

Combined System LCOE: $131.01/MWh
Baseline System LCOE: $114.01/MWh
GHP + Traditional LCOE: $122.17/MWh
UTES + Traditional LCOE: $120.24/MWh

DONE.


############ TEA Calculations ############

***** GHP CAPEX *****
GHP Drilling CAPEX: $788038.29
GHP Circulation Pump CAPEX: $690.29
GHP HX CAPEX: $886.01
--- TOTAL GHP CAPEX: $789614.59 ---

***** GHP OPEX *****
GHP Annual Circulation Pump OPEX: $307.68

***** UTES CAPEX *****
UTES Drilling CAPEX: $44800.00
UTES Circulation Pump CAPEX: $85006.53
UTES Dry Cooler CAPEX: $76548.49
UTES HX CAPEX: $99970.61
--- TOTAL UTES CAPEX: $306325.62 ---

***** TEN CAPEX *****
TEN Circulation Pump CAPEX: $4605.82
TEN Piping CAPEX: $1038000.00
Building HVAC CAPEX: $969073.64

***** TEN OPEX *****
TEN Circulation Pump OPEX: $312.32

Unmet UTES demand when AmbT < 7.0°C: 2,183.3 kWh
Portion met by dry cooler: 2,183.3 kWh

***** Combined System *****
TOTAL CAPEX: $4259848.18
Avg. Annual OPEX: $190417.09
Annual Cooling Supplied by GHP: 233.90 MWh
Annual Heating Supplied by GHP: 412.24 MWh
Avg. Annual UTES Building Energy: 2991.79 MWh

***** Replacement Schedule *****
ghp_circulation_pump replaced for $690.29 at year 20
ghp_hx replaced for $886.01 at year 50
utes_circulation_pump replaced for $85006.53 at year 20
utes_dry_cooler replaced for $76548.49 at year 20
utes_hx replaced for $99970.61 at year 50
ten_circulation_pump replaced for $4605.82 at year 20

Combined System LCOE: $131.01/MWh
Baseline System LCOE: $114.01/MWh
GHP + Traditional LCOE: $122.17/MWh
UTES + Traditional LCOE: $120.24/MWh

DONE.

