#*-------------------------------------------------------------------
* Biorrefinaria Petrobras
*--------------------------------------------------------------------
* Nome do arquivo: economic_assumptions.mso
* Projeto: producao de etanol 1G e 2G
* Conteudo: Valores dos principais parametros ambientais de processo 
*--------------------------------------------------------------------*#

#*-------------------------------------------------------------------
*
* Data:    08/2019
* Autores:   Andrew Milli Elias
* Versao: 2.1
*--------------------------------------------------------------------
*Descricao: simulacao da producao de E1G e E2G
*--------------------------------------------------------------------*#

using "types";

Model EconomicParameters
	VARIABLES
	#TODO: Retirar esse acrescimo de 10% no preco do etanol
	EthanolPrice 		as positive (Brief = "media em valor presente dos 10 anos 2007-2017 acrescida de 10%", Unit ='US$/m^3');
	
	PARAMETERS
	WorkedHours			as time_h (Brief = "Media de horas trabalhadas das usinas do estado de Sao Paulo"); 
	
	ExchangeRate		as positive (Brief = "Taxa de cambio utilizada na conversao dolar x real - 2017",Default = 3.144);
	EnzymeCost			as positive (Brief = " Preco enzima de acordo com Klein-Marcuschamer et al 2012", Unit = 'US$ / kg');
	
	#media em valor presente dos 10 anos 2007-2017
	EnergyPrice	 as Real (Brief = "Energy price", Unit = 'US$/MW/h');
	#preco da cana de acucar - contabiliza transporte - na porta da usina
	SugarcaneCost as  Real (Brief = "Sugarcane Costs", Unit = 'US$ / t', Default = 69.256/3.144); #contabiliza transporte - na porta da usina
	#Danta (2013)30,00 reais/tonn seca
	StrawCost as  Real (Brief = "Straw Costs", Unit = 'US$ / t', Default = 30/3.144); #Danta (2013)30,00 reais/tonn seca
	#com base na ref1
	
	Ethanol1GProduction as flow_vol (Brief = "Anhydrous Ethanol Volumetric Production in 1G plant(ref1)", Default = 74.8409);
	Extraction1GCost    as positive (Unit = 'US$ / m^3');
	Treatment1GCost     as positive (Unit = 'US$ / m^3');
	EECost 				as Real (Brief = "Electric Energy production Cost", Unit = 'US$/MW', Default = 148/3.144);

	WaterCost 			as Real (Brief = "Water Costs", Unit = 'US$ / t');
	FosfCost 			as Real (Brief = "KH2PO4 (98%) Costs", Unit = 'US$ / kg');
	CalCost 			as Real (Brief = "Calcium Costs", Unit = 'US$ / kg');
	PolCost 			as Real (Brief = "Polymer Costs", Unit = 'US$ / kg');
	SulfCost 			as Real (Brief = "Ac Sulfuric Cost", Unit = 'US$ / kg');
	AmmoniaCost 		as Real (Brief = "Ammonia Cost", Unit = 'US$ / kg');
	InoxCost 			as Real (Unit = 'US$/kg');
	CarbonSteelCost 	as Real (Unit = 'US$/kg');
	PumpCost			as Real;
	HighPumpCost		as Real  (Unit = 'US$/m^3*h');
	pHmetroCost 		as Real (Default = 15000);

	ConcreteCost 		as Real (Brief = "Cost of m3 of concrete", Unit = 'US$/m^3');
	ConveyorBeltCost 	as Real (Brief = "Cost per metre of conveyor belt", Unit = 'US$/m');
	
	PretreatmentInstalationFactor	as positive (Default = 1.3);
	HydrolysisInstalationFactor		as positive (Default = 1.3);
	C5InstalationFactor				as positive (Default = 1.3);


	ProjTime 	as Integer (Brief = "lifetime", Default = 25);
	r 			as fraction (Brief = "Minimum Attractiveness Rate", Default = 0.11);
	
	SPECIFY
	EthanolPrice = 470.835 * 1.1 * 'US$/m^3'; #dolares
	
	SET
	EnergyPrice = 80.8 * 'US$/MW/h'; #dolares
	SugarcaneCost = 69.256 * 'US$ / t';#reais
	StrawCost = 30 * 'US$ / t';#reais
	Ethanol1GProduction = 74.8409 * 'm^3/h';#com base na ref1
	Extraction1GCost = 21.87 * 'US$/m^3';
	Treatment1GCost = 7.87 * 'US$/m^3';
	EECost = (122.86/ExchangeRate) * 'US$/MW';#com base na relatorio - custos industriais pecege 2015
	
	WorkedHours	= 240*21 * 'h'; #240*24*0.875
	#234 dias * 20h/d - media do ano de 2016 para os estados sudeste (Relatorio Conab 2019)
	#240 dias * 21h/d - essa eh a media de SP para o ano de 2016 (Relatorio Conab 2019)
	
	ExchangeRate  = 3.144;
	EnzymeCost    = 10.14 *  'US$ / kg';
	
	PumpCost 	= 4468.96 / ExchangeRate; 
	HighPumpCost= 134.42 / ExchangeRate * 'US$/m^3*h';
	WaterCost 	= (0.05 / ExchangeRate) * 'US$ / t'; #0.05 reais por m^3
	FosfCost  	= 0.400 * 'US$ / kg';
	CalCost   	= 0.100 * 'US$ / kg';
	PolCost   	= 0.100 * 'US$ / kg';
	SulfCost  	= (0.92 /ExchangeRate) * 'US$ / kg';
	AmmoniaCost = 0.100 * 'US$ / kg';
	InoxCost	= (25/ExchangeRate) *'US$/kg';
	CarbonSteelCost		= (13.5 /ExchangeRate) *'US$/kg';
	ConcreteCost 	 	= (1300/ExchangeRate) * 'US$/m^3';
	ConveyorBeltCost 	= (10000/ExchangeRate) * 'US$/m';
	pHmetroCost = 15000; #Valor em reais
	
	PretreatmentInstalationFactor 	= 1.3;
	HydrolysisInstalationFactor 	= 1.3;
	C5InstalationFactor 			= 1.3;
	
	r  = 0.11;
	ProjTime = 25;
	
	#utilities
	#custo da agua tratada 0.05 reais/m^3 - preco que a usina paga em 2019
	#custo da agua desmi 2.44 reais/m^3
end