{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Data","Task.1.2."],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":58,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Data","index":0,"n_rows":52,"n_cols":20,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
["Snohvit Gas Field, Prof. Michael Golan, Prof. Milan Stanko"]
[" G (IGIP), Initial gas in place",{"$f":"270000000000","v":270000000000},"[Sm3]"]
["Production days per year (uptime)",360,"[day]"]
["TR , reservoir temperature",92,"[°C]"]
["pRi, initial reservoir pressure",276,"[bara]"]
["CR, inflow backpressure coefficient",1000,"[Sm3/bar^2n]"]
["n, inflow backpressure exponent",1,"[-]"]
["Ct, Tubing flow coefficient (2100 MDx0.15 ID  m)",40288.195917865203,"[Sm3/bar]"]
["S, Tubing elevation coefficient",0.155,"[-]"]
["CFL , flowline coefficient from template-PLEM (5000x0.355  ID m)",283126.86618411407,"[Sm3/bar]"]
["CPL Pipeline coefficient from PLEM-Shore (158600x0.68  ID m)",275064.39272584103,"[Sm3/bar]"]
["Separator  (slug catcher) pressure",30,"[bara]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suction T (Tplem)","[C]",67]
["Gas molecular weight (Methane)",16,"[kg/kmole]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adiabatic exponent, k","[-]",{"$f":"k_func(B14)","v":1.2990516764604219}]
["Gas specific gravity",{"$f":"$B$13/28.93","v":0.55305910819218806},"[-]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compressor data"]
["Gas density at Sc",{"$f":"101325/((8314/(0.55*28.97))*(273.15+15.56))","v":0.67259858638728143},"[kg/m^3]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Polytropic efficiency, hp","[-]",0.7]
["Number of templates",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum compressor power","[MW]",22]
["Number of wells per template",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum suction pressure","[bara]",15]
["qfield",20000000,"[Sm^3/d]"]
[]
[null,"time","qfield","DGp","Gp","Rf","Z","pR","qwell","pwf","pwh","ptemp ","pplem","psep","qtemp","Dpchoke","psuc","m","Compressor power"]
[null,"[years]","[Sm^3/d]","[Sm^3]","[Sm^3]","[-]","[-]","[bara]","[Sm^3/d]","[bara]","[bara]","[bara]","[bara]","[bara]","[Sm^3/d]","[bar]","[bara]","[kg/s]","[MW]"]
[null,0]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16]
[null,17]
[null,18]
[null,19]
[null,20]
[null,21]
[null,22]
[null,23]
[null,24]
[null,25]
[null,26]
[null,27]
[null,28]
[null,29]
[null,30]

{"sheet":"Task.1.2.","index":1,"n_rows":45,"n_cols":14,"rows_kept":45,"cut":false,"hidden":false,"merged":[[11,2,11,7]]}
["Gas price",0.1,"[usd/Sm^3]"]
["Discount rate",5,"[%]"]
["DRILLEX"]
["Well cost",100,"[1E06 USD]","(4 wells maximum per year)"]
["CAPEX"]
["Pipeline and umbilicals",500,"[1E06 USD]","(paid in years 1 and 2)"]
["Cost LNG plant",3200,"[1E06 USD]","(paid in years 1 and 2)"]
["Cost of LNG carriers",800,"[1E06 USD]","(paid in years 1 and 2)"]
["OPEX"]
["OPEX",200,"[1E06 USD]","(paid anually when production starts)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"NPV [1E06 USD]="]
[null,null,"CAPITAL EXPENSES"]
[null,"End of year","Nwells","DRILLEX","Pipeline &  umbilicals","LNG Plant","LNG vessels","TOTAL \nCAPEX","Yearly gas\nofftake ","Revenues","OPEX","Cash flow","Discounted \ncash flow","NPV"]
[null,"[-]","[-]","[1E06 USD]","[1E06 USD]","[1E06 USD]","[1E06 USD]","[1E06 USD]","[Sm^3]","[1E06 USD]","[1E06 USD]","[1E06 USD]","[1E06 USD]","[1E06 USD]"]
[null,1]
[null,2]
[null,3]
[null,4]
["PROD STARTS--> ",5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16]
[null,17]
[null,18]
[null,19]
[null,20]
[null,21]
[null,22]
[null,23]
[null,24]
[null,25]
[null,26]
[null,27]
[null,28]
[null,29]
[null,30]
[null,31]