diff --git a/api/api_autogen/library/defaults/Battery_CustomGenerationBatteryCommercial.json b/api/api_autogen/library/defaults/Battery_CustomGenerationBatteryCommercial.json index e7669dd41..0603fa69d 100644 --- a/api/api_autogen/library/defaults/Battery_CustomGenerationBatteryCommercial.json +++ b/api/api_autogen/library/defaults/Battery_CustomGenerationBatteryCommercial.json @@ -458,10 +458,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Battery_CustomGenerationBatteryHostDeveloper.json b/api/api_autogen/library/defaults/Battery_CustomGenerationBatteryHostDeveloper.json index 2588ae3cb..87ece0058 100644 --- a/api/api_autogen/library/defaults/Battery_CustomGenerationBatteryHostDeveloper.json +++ b/api/api_autogen/library/defaults/Battery_CustomGenerationBatteryHostDeveloper.json @@ -491,10 +491,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Battery_CustomGenerationPVWattsWindFuelCellBatteryHybridSingleOwner.json b/api/api_autogen/library/defaults/Battery_CustomGenerationPVWattsWindFuelCellBatteryHybridSingleOwner.json index f400ab24e..5bfea2260 100644 --- a/api/api_autogen/library/defaults/Battery_CustomGenerationPVWattsWindFuelCellBatteryHybridSingleOwner.json +++ b/api/api_autogen/library/defaults/Battery_CustomGenerationPVWattsWindFuelCellBatteryHybridSingleOwner.json @@ -377,7 +377,7 @@ "dispatch_tod_factors": [1.000000, 1.500000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.050000] + "ppa_price_input": [0.100000] }, "Revenue": { }, diff --git a/api/api_autogen/library/defaults/Battery_FuelCellCommercial.json b/api/api_autogen/library/defaults/Battery_FuelCellCommercial.json index 9fc9903e6..4f4d87f1f 100644 --- a/api/api_autogen/library/defaults/Battery_FuelCellCommercial.json +++ b/api/api_autogen/library/defaults/Battery_FuelCellCommercial.json @@ -455,10 +455,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Battery_PVWattsBatteryAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Battery_PVWattsBatteryAllEquityPartnershipFlip.json index a7d662063..fd63379af 100644 --- a/api/api_autogen/library/defaults/Battery_PVWattsBatteryAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Battery_PVWattsBatteryAllEquityPartnershipFlip.json @@ -382,7 +382,7 @@ "dispatch_tod_factors": [1.000000, 1.500000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.075000] + "ppa_price_input": [0.088000] }, "Revenue": { }, diff --git a/api/api_autogen/library/defaults/Battery_PVWattsBatteryCommercial.json b/api/api_autogen/library/defaults/Battery_PVWattsBatteryCommercial.json index b45d0b71b..a5f6a4106 100644 --- a/api/api_autogen/library/defaults/Battery_PVWattsBatteryCommercial.json +++ b/api/api_autogen/library/defaults/Battery_PVWattsBatteryCommercial.json @@ -455,10 +455,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Battery_PVWattsBatteryHostDeveloper.json b/api/api_autogen/library/defaults/Battery_PVWattsBatteryHostDeveloper.json index 2180cd51b..e8c38ba44 100644 --- a/api/api_autogen/library/defaults/Battery_PVWattsBatteryHostDeveloper.json +++ b/api/api_autogen/library/defaults/Battery_PVWattsBatteryHostDeveloper.json @@ -488,10 +488,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Battery_PVWattsBatteryLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Battery_PVWattsBatteryLeveragedPartnershipFlip.json index a7d662063..fd63379af 100644 --- a/api/api_autogen/library/defaults/Battery_PVWattsBatteryLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Battery_PVWattsBatteryLeveragedPartnershipFlip.json @@ -382,7 +382,7 @@ "dispatch_tod_factors": [1.000000, 1.500000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.075000] + "ppa_price_input": [0.088000] }, "Revenue": { }, diff --git a/api/api_autogen/library/defaults/Battery_PVWattsBatterySaleLeaseback.json b/api/api_autogen/library/defaults/Battery_PVWattsBatterySaleLeaseback.json index a7d662063..fd63379af 100644 --- a/api/api_autogen/library/defaults/Battery_PVWattsBatterySaleLeaseback.json +++ b/api/api_autogen/library/defaults/Battery_PVWattsBatterySaleLeaseback.json @@ -382,7 +382,7 @@ "dispatch_tod_factors": [1.000000, 1.500000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.075000] + "ppa_price_input": [0.088000] }, "Revenue": { }, diff --git a/api/api_autogen/library/defaults/Battery_PVWattsBatterySingleOwner.json b/api/api_autogen/library/defaults/Battery_PVWattsBatterySingleOwner.json index a7d662063..fd63379af 100644 --- a/api/api_autogen/library/defaults/Battery_PVWattsBatterySingleOwner.json +++ b/api/api_autogen/library/defaults/Battery_PVWattsBatterySingleOwner.json @@ -382,7 +382,7 @@ "dispatch_tod_factors": [1.000000, 1.500000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.075000] + "ppa_price_input": [0.088000] }, "Revenue": { }, diff --git a/api/api_autogen/library/defaults/Battery_PVWattsWindBatteryHybridSingleOwner.json b/api/api_autogen/library/defaults/Battery_PVWattsWindBatteryHybridSingleOwner.json index cba771083..dabcc58df 100644 --- a/api/api_autogen/library/defaults/Battery_PVWattsWindBatteryHybridSingleOwner.json +++ b/api/api_autogen/library/defaults/Battery_PVWattsWindBatteryHybridSingleOwner.json @@ -377,7 +377,7 @@ "dispatch_tod_factors": [1.000000, 1.500000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.050000] + "ppa_price_input": [0.100000] }, "Revenue": { }, diff --git a/api/api_autogen/library/defaults/Battery_PVWattsWindFuelCellBatteryHybridSingleOwner.json b/api/api_autogen/library/defaults/Battery_PVWattsWindFuelCellBatteryHybridSingleOwner.json index 9c8e7e394..15d3e37f7 100644 --- a/api/api_autogen/library/defaults/Battery_PVWattsWindFuelCellBatteryHybridSingleOwner.json +++ b/api/api_autogen/library/defaults/Battery_PVWattsWindFuelCellBatteryHybridSingleOwner.json @@ -377,7 +377,7 @@ "dispatch_tod_factors": [1.000000, 1.500000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.050000] + "ppa_price_input": [0.100000] }, "Revenue": { }, diff --git a/api/api_autogen/library/defaults/Battery_PhotovoltaicWindBatteryHybridSingleOwner.json b/api/api_autogen/library/defaults/Battery_PhotovoltaicWindBatteryHybridSingleOwner.json index a6c4829c0..2c0cf321f 100644 --- a/api/api_autogen/library/defaults/Battery_PhotovoltaicWindBatteryHybridSingleOwner.json +++ b/api/api_autogen/library/defaults/Battery_PhotovoltaicWindBatteryHybridSingleOwner.json @@ -377,7 +377,7 @@ "dispatch_tod_factors": [1.000000, 1.500000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.050000] + "ppa_price_input": [0.100000] }, "Revenue": { }, diff --git a/api/api_autogen/library/defaults/Battery_StandaloneBatteryCommercial.json b/api/api_autogen/library/defaults/Battery_StandaloneBatteryCommercial.json index bc6c38fd3..9589a988d 100644 --- a/api/api_autogen/library/defaults/Battery_StandaloneBatteryCommercial.json +++ b/api/api_autogen/library/defaults/Battery_StandaloneBatteryCommercial.json @@ -452,10 +452,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Battery_StandaloneBatteryHostDeveloper.json b/api/api_autogen/library/defaults/Battery_StandaloneBatteryHostDeveloper.json index f9438e9e2..bce8dd44e 100644 --- a/api/api_autogen/library/defaults/Battery_StandaloneBatteryHostDeveloper.json +++ b/api/api_autogen/library/defaults/Battery_StandaloneBatteryHostDeveloper.json @@ -485,10 +485,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Equpartflip_CustomGenerationProfileAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_CustomGenerationProfileAllEquityPartnershipFlip.json index 4f8673661..b425f8688 100644 --- a/api/api_autogen/library/defaults/Equpartflip_CustomGenerationProfileAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Equpartflip_CustomGenerationProfileAllEquityPartnershipFlip.json @@ -33,7 +33,7 @@ "dispatch_tod_factors": [1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.240000], + "ppa_price_input": [0.140000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Equpartflip_FlatPlatePVAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_FlatPlatePVAllEquityPartnershipFlip.json index 21868ec45..1f1332240 100644 --- a/api/api_autogen/library/defaults/Equpartflip_FlatPlatePVAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Equpartflip_FlatPlatePVAllEquityPartnershipFlip.json @@ -33,7 +33,7 @@ "dispatch_tod_factors": [1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.040000], + "ppa_price_input": [0.055000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Equpartflip_GeothermalPowerAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_GeothermalPowerAllEquityPartnershipFlip.json index 297a7da90..5ee0c958b 100644 --- a/api/api_autogen/library/defaults/Equpartflip_GeothermalPowerAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Equpartflip_GeothermalPowerAllEquityPartnershipFlip.json @@ -67,7 +67,7 @@ "om_fixed_escal": 0, "om_production": [0.000000], "om_production_escal": 0, - "total_installed_cost": 1.47484e+08 + "total_installed_cost": 1.32084e+08 }, "LandLease": { }, @@ -102,7 +102,7 @@ "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, "depr_basis_mat": [ - [1.000000, 147483561.649419, 100.000000, 1.000000, 0.000000, 0.000000], + [1.000000, 132083914.655506, 100.000000, 1.000000, 0.000000, 0.000000], [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] ], "depr_bonus_fed": 100, @@ -238,7 +238,7 @@ "ElectricityRates": { }, "Recapitalization": { - "system_recapitalization_cost": 5.06036e+07, + "system_recapitalization_cost": 4.15803e+07, "system_use_recapitalization": 1 }, "TimeOfDelivery": { @@ -247,7 +247,7 @@ "UtilityBill": { }, "ConstructionFinancing": { - "construction_financing_cost": 1.81405e+07 + "construction_financing_cost": 1.62463e+07 }, "OtherCapitalCosts": { "cost_dev_fee_percent": 3, diff --git a/api/api_autogen/library/defaults/Equpartflip_PVBatteryAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_PVBatteryAllEquityPartnershipFlip.json index 0b276850f..00063fe8b 100644 --- a/api/api_autogen/library/defaults/Equpartflip_PVBatteryAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Equpartflip_PVBatteryAllEquityPartnershipFlip.json @@ -33,7 +33,7 @@ "dispatch_tod_factors": [1.000000, 1.500000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.075000], + "ppa_price_input": [0.088000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Equpartflip_PVWattsAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_PVWattsAllEquityPartnershipFlip.json index b01047ca6..ebadc6dc9 100644 --- a/api/api_autogen/library/defaults/Equpartflip_PVWattsAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Equpartflip_PVWattsAllEquityPartnershipFlip.json @@ -33,7 +33,7 @@ "dispatch_tod_factors": [1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.040000], + "ppa_price_input": [0.055000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Equpartflip_PVWattsBatteryAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_PVWattsBatteryAllEquityPartnershipFlip.json index 4eb5a6beb..5ba92d0fa 100644 --- a/api/api_autogen/library/defaults/Equpartflip_PVWattsBatteryAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Equpartflip_PVWattsBatteryAllEquityPartnershipFlip.json @@ -33,7 +33,7 @@ "dispatch_tod_factors": [1.000000, 1.500000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.075000], + "ppa_price_input": [0.088000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/HostDeveloper_FlatPlatePVHostDeveloper.json b/api/api_autogen/library/defaults/HostDeveloper_FlatPlatePVHostDeveloper.json index ab0aeb6fb..65dbff06e 100644 --- a/api/api_autogen/library/defaults/HostDeveloper_FlatPlatePVHostDeveloper.json +++ b/api/api_autogen/library/defaults/HostDeveloper_FlatPlatePVHostDeveloper.json @@ -35,7 +35,7 @@ "flip_target_year": 20, "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.106000], + "ppa_price_input": [0.100000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/HostDeveloper_PVWattsHostDeveloper.json b/api/api_autogen/library/defaults/HostDeveloper_PVWattsHostDeveloper.json index df4a5e493..7ce1e4ca4 100644 --- a/api/api_autogen/library/defaults/HostDeveloper_PVWattsHostDeveloper.json +++ b/api/api_autogen/library/defaults/HostDeveloper_PVWattsHostDeveloper.json @@ -35,7 +35,7 @@ "flip_target_year": 20, "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.106000], + "ppa_price_input": [0.100000], "ppa_soln_mode": 0, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Lcoefcr_GeothermalPowerLCOECalculator.json b/api/api_autogen/library/defaults/Lcoefcr_GeothermalPowerLCOECalculator.json index 93d42316c..a512f93c6 100644 --- a/api/api_autogen/library/defaults/Lcoefcr_GeothermalPowerLCOECalculator.json +++ b/api/api_autogen/library/defaults/Lcoefcr_GeothermalPowerLCOECalculator.json @@ -2,7 +2,7 @@ "defaults": { "SimpleLCOE": { "annual_energy": 0, - "capital_cost": 1.38896e+08, + "capital_cost": 1.27243e+08, "fixed_charge_rate": 0.0971998, "fixed_operating_cost": 6.0877e+06, "variable_operating_cost": 0 diff --git a/api/api_autogen/library/defaults/Levpartflip_CustomGenerationProfileLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_CustomGenerationProfileLeveragedPartnershipFlip.json index 8d87baf20..794a2a05e 100644 --- a/api/api_autogen/library/defaults/Levpartflip_CustomGenerationProfileLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Levpartflip_CustomGenerationProfileLeveragedPartnershipFlip.json @@ -35,7 +35,7 @@ "flip_target_year": 20, "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.240000], + "ppa_price_input": [0.140000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Levpartflip_FlatPlatePVLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_FlatPlatePVLeveragedPartnershipFlip.json index 1691122de..ae4c1719b 100644 --- a/api/api_autogen/library/defaults/Levpartflip_FlatPlatePVLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Levpartflip_FlatPlatePVLeveragedPartnershipFlip.json @@ -35,7 +35,7 @@ "flip_target_year": 20, "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.040000], + "ppa_price_input": [0.055000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Levpartflip_GeothermalPowerLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_GeothermalPowerLeveragedPartnershipFlip.json index 5e3d4567c..02daf73cd 100644 --- a/api/api_autogen/library/defaults/Levpartflip_GeothermalPowerLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Levpartflip_GeothermalPowerLeveragedPartnershipFlip.json @@ -83,7 +83,7 @@ "om_fixed_escal": 0, "om_production": [0.000000], "om_production_escal": 0, - "total_installed_cost": 1.47484e+08 + "total_installed_cost": 1.32084e+08 }, "LandLease": { }, @@ -118,7 +118,7 @@ "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, "depr_basis_mat": [ - [1.000000, 147483561.649419, 100.000000, 1.000000, 0.000000, 0.000000], + [1.000000, 132083914.655506, 100.000000, 1.000000, 0.000000, 0.000000], [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] ], "depr_bonus_fed": 100, @@ -261,7 +261,7 @@ "loan_moratorium": 0 }, "Recapitalization": { - "system_recapitalization_cost": 5.06036e+07, + "system_recapitalization_cost": 4.15803e+07, "system_use_recapitalization": 1 }, "TimeOfDelivery": { @@ -270,7 +270,7 @@ "UtilityBill": { }, "ConstructionFinancing": { - "construction_financing_cost": 1.81405e+07 + "construction_financing_cost": 1.62463e+07 }, "OtherCapitalCosts": { "cost_dev_fee_percent": 3, diff --git a/api/api_autogen/library/defaults/Levpartflip_PVBatteryLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_PVBatteryLeveragedPartnershipFlip.json index d7f45655b..6ddfa3093 100644 --- a/api/api_autogen/library/defaults/Levpartflip_PVBatteryLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Levpartflip_PVBatteryLeveragedPartnershipFlip.json @@ -35,7 +35,7 @@ "flip_target_year": 20, "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.075000], + "ppa_price_input": [0.088000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Levpartflip_PVWattsBatteryLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_PVWattsBatteryLeveragedPartnershipFlip.json index b858814df..131802de6 100644 --- a/api/api_autogen/library/defaults/Levpartflip_PVWattsBatteryLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Levpartflip_PVWattsBatteryLeveragedPartnershipFlip.json @@ -35,7 +35,7 @@ "flip_target_year": 9, "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.075000], + "ppa_price_input": [0.088000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Levpartflip_PVWattsLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_PVWattsLeveragedPartnershipFlip.json index 8955f4bec..af55ce601 100644 --- a/api/api_autogen/library/defaults/Levpartflip_PVWattsLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Levpartflip_PVWattsLeveragedPartnershipFlip.json @@ -35,7 +35,7 @@ "flip_target_year": 9, "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.040000], + "ppa_price_input": [0.055000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Merchantplant_GeothermalPowerMerchantPlant.json b/api/api_autogen/library/defaults/Merchantplant_GeothermalPowerMerchantPlant.json index 893d71bd3..770677e74 100644 --- a/api/api_autogen/library/defaults/Merchantplant_GeothermalPowerMerchantPlant.json +++ b/api/api_autogen/library/defaults/Merchantplant_GeothermalPowerMerchantPlant.json @@ -3,7 +3,7 @@ "FinancialParameters": { "analysis_period": 25, "batt_salvage_percentage": 0, - "construction_financing_cost": 1.81405e+07, + "construction_financing_cost": 1.62463e+07, "cost_debt_closing": 0, "cost_debt_fee": 2.75, "cost_other_financing": 0, @@ -46,9 +46,9 @@ "om_fixed_escal": 0, "om_production": [0.000000], "om_production_escal": 0, - "system_recapitalization_cost": 5.06036e+07, + "system_recapitalization_cost": 4.15803e+07, "system_use_recapitalization": 1, - "total_installed_cost": 1.47484e+08 + "total_installed_cost": 1.32084e+08 }, "LandLease": { }, @@ -83,7 +83,7 @@ "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, "depr_basis_mat": [ - [1.000000, 147483561.649419, 100.000000, 1.000000, 0.000000, 0.000000], + [1.000000, 132083914.655506, 100.000000, 1.000000, 0.000000, 0.000000], [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] ], "depr_bonus_fed": 100, diff --git a/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVAllEquityPartnershipFlip.json index 83b4090be..68f241dc2 100644 --- a/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVAllEquityPartnershipFlip.json @@ -520,7 +520,7 @@ "dispatch_tod_factors": [1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.040000] + "ppa_price_input": [0.055000] }, "Revenue": { }, diff --git a/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVCommercial.json b/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVCommercial.json index e69ea589f..dd602dc85 100644 --- a/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVCommercial.json +++ b/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVCommercial.json @@ -595,10 +595,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVHostDeveloper.json b/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVHostDeveloper.json index e28f74c9a..26f50d9a5 100644 --- a/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVHostDeveloper.json +++ b/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVHostDeveloper.json @@ -522,7 +522,7 @@ "dispatch_tod_factors": [1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.106000] + "ppa_price_input": [0.100000] }, "Revenue": { }, @@ -628,10 +628,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVLeveragedPartnershipFlip.json index 83b4090be..68f241dc2 100644 --- a/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVLeveragedPartnershipFlip.json @@ -520,7 +520,7 @@ "dispatch_tod_factors": [1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.040000] + "ppa_price_input": [0.055000] }, "Revenue": { }, diff --git a/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVSaleLeaseback.json b/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVSaleLeaseback.json index 83b4090be..68f241dc2 100644 --- a/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVSaleLeaseback.json +++ b/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVSaleLeaseback.json @@ -520,7 +520,7 @@ "dispatch_tod_factors": [1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.040000] + "ppa_price_input": [0.055000] }, "Revenue": { }, diff --git a/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVSingleOwner.json b/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVSingleOwner.json index 83b4090be..68f241dc2 100644 --- a/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVSingleOwner.json +++ b/api/api_autogen/library/defaults/Pvsamv1_FlatPlatePVSingleOwner.json @@ -520,7 +520,7 @@ "dispatch_tod_factors": [1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.040000] + "ppa_price_input": [0.055000] }, "Revenue": { }, diff --git a/api/api_autogen/library/defaults/Pvsamv1_PVBatteryAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Pvsamv1_PVBatteryAllEquityPartnershipFlip.json index 719b6aeff..71a474bfc 100644 --- a/api/api_autogen/library/defaults/Pvsamv1_PVBatteryAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Pvsamv1_PVBatteryAllEquityPartnershipFlip.json @@ -842,7 +842,7 @@ "dispatch_tod_factors": [1.000000, 1.500000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.075000] + "ppa_price_input": [0.088000] }, "Revenue": { }, diff --git a/api/api_autogen/library/defaults/Pvsamv1_PVBatteryCommercial.json b/api/api_autogen/library/defaults/Pvsamv1_PVBatteryCommercial.json index edead9c9b..5df8a23fa 100644 --- a/api/api_autogen/library/defaults/Pvsamv1_PVBatteryCommercial.json +++ b/api/api_autogen/library/defaults/Pvsamv1_PVBatteryCommercial.json @@ -914,10 +914,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Pvsamv1_PVBatteryHostDeveloper.json b/api/api_autogen/library/defaults/Pvsamv1_PVBatteryHostDeveloper.json index 56fd07a8e..4a655a5c8 100644 --- a/api/api_autogen/library/defaults/Pvsamv1_PVBatteryHostDeveloper.json +++ b/api/api_autogen/library/defaults/Pvsamv1_PVBatteryHostDeveloper.json @@ -947,10 +947,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Pvsamv1_PVBatteryLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Pvsamv1_PVBatteryLeveragedPartnershipFlip.json index 719b6aeff..71a474bfc 100644 --- a/api/api_autogen/library/defaults/Pvsamv1_PVBatteryLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Pvsamv1_PVBatteryLeveragedPartnershipFlip.json @@ -842,7 +842,7 @@ "dispatch_tod_factors": [1.000000, 1.500000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.075000] + "ppa_price_input": [0.088000] }, "Revenue": { }, diff --git a/api/api_autogen/library/defaults/Pvsamv1_PVBatterySaleLeaseback.json b/api/api_autogen/library/defaults/Pvsamv1_PVBatterySaleLeaseback.json index 719b6aeff..71a474bfc 100644 --- a/api/api_autogen/library/defaults/Pvsamv1_PVBatterySaleLeaseback.json +++ b/api/api_autogen/library/defaults/Pvsamv1_PVBatterySaleLeaseback.json @@ -842,7 +842,7 @@ "dispatch_tod_factors": [1.000000, 1.500000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.075000] + "ppa_price_input": [0.088000] }, "Revenue": { }, diff --git a/api/api_autogen/library/defaults/Pvsamv1_PVBatterySingleOwner.json b/api/api_autogen/library/defaults/Pvsamv1_PVBatterySingleOwner.json index 719b6aeff..71a474bfc 100644 --- a/api/api_autogen/library/defaults/Pvsamv1_PVBatterySingleOwner.json +++ b/api/api_autogen/library/defaults/Pvsamv1_PVBatterySingleOwner.json @@ -842,7 +842,7 @@ "dispatch_tod_factors": [1.000000, 1.500000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.075000] + "ppa_price_input": [0.088000] }, "Revenue": { }, diff --git a/api/api_autogen/library/defaults/Pvsamv1_PhotovoltaicWindBatteryHybridSingleOwner.json b/api/api_autogen/library/defaults/Pvsamv1_PhotovoltaicWindBatteryHybridSingleOwner.json index 3b79940e6..802563d63 100644 --- a/api/api_autogen/library/defaults/Pvsamv1_PhotovoltaicWindBatteryHybridSingleOwner.json +++ b/api/api_autogen/library/defaults/Pvsamv1_PhotovoltaicWindBatteryHybridSingleOwner.json @@ -511,7 +511,7 @@ "dispatch_tod_factors": [1.000000, 1.500000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.050000] + "ppa_price_input": [0.100000] }, "Revenue": { }, diff --git a/api/api_autogen/library/defaults/Saleleaseback_CustomGenerationProfileSaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_CustomGenerationProfileSaleLeaseback.json index 80dd09ccb..07af9039b 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_CustomGenerationProfileSaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_CustomGenerationProfileSaleLeaseback.json @@ -33,7 +33,7 @@ "dispatch_tod_factors": [1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.240000], + "ppa_price_input": [0.140000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Saleleaseback_FlatPlatePVSaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_FlatPlatePVSaleLeaseback.json index cc7d9078c..9da541d68 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_FlatPlatePVSaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_FlatPlatePVSaleLeaseback.json @@ -33,7 +33,7 @@ "dispatch_tod_factors": [1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.040000], + "ppa_price_input": [0.055000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Saleleaseback_GeothermalPowerSaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_GeothermalPowerSaleLeaseback.json index d117f454d..219f00844 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_GeothermalPowerSaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_GeothermalPowerSaleLeaseback.json @@ -99,7 +99,7 @@ "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, "depr_basis_mat": [ - [1.000000, 147483561.649419, 100.000000, 1.000000, 0.000000, 0.000000], + [1.000000, 132083914.655506, 100.000000, 1.000000, 0.000000, 0.000000], [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] ], "depr_bonus_fed": 100, @@ -233,7 +233,7 @@ "ElectricityRates": { }, "SaleLeaseback": { - "construction_financing_cost": 1.81405e+07, + "construction_financing_cost": 1.62463e+07, "cost_dev_fee_percent": 3, "cost_equity_closing": 300000, "cost_other_financing": 0, @@ -244,11 +244,11 @@ "salvage_percentage": 0, "sponsor_operating_margin": 20, "sponsor_operating_margin_escalation": 2, - "system_recapitalization_cost": 5.06036e+07, + "system_recapitalization_cost": 4.15803e+07, "system_use_lifetime_output": 1, "system_use_recapitalization": 1, "tax_investor_required_lease_reserve": 6, - "total_installed_cost": 1.47484e+08 + "total_installed_cost": 1.32084e+08 }, "UtilityBill": { }, diff --git a/api/api_autogen/library/defaults/Saleleaseback_PVBatterySaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_PVBatterySaleLeaseback.json index 0ec6e1b4c..386172fc0 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_PVBatterySaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_PVBatterySaleLeaseback.json @@ -33,7 +33,7 @@ "dispatch_tod_factors": [1.000000, 1.500000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.075000], + "ppa_price_input": [0.088000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Saleleaseback_PVWattsBatterySaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_PVWattsBatterySaleLeaseback.json index 88cf4bfc8..d7c57b251 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_PVWattsBatterySaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_PVWattsBatterySaleLeaseback.json @@ -33,7 +33,7 @@ "dispatch_tod_factors": [1.000000, 1.500000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.075000], + "ppa_price_input": [0.088000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Saleleaseback_PVWattsSaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_PVWattsSaleLeaseback.json index 6cce0994c..aa6fa8fdb 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_PVWattsSaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_PVWattsSaleLeaseback.json @@ -33,7 +33,7 @@ "dispatch_tod_factors": [1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000], "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.040000], + "ppa_price_input": [0.055000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Singleowner_CustomGenerationPVWattsWindFuelCellBatteryHybridSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_CustomGenerationPVWattsWindFuelCellBatteryHybridSingleOwner.json index dde15d3d0..4c9f707aa 100644 --- a/api/api_autogen/library/defaults/Singleowner_CustomGenerationPVWattsWindFuelCellBatteryHybridSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_CustomGenerationPVWattsWindFuelCellBatteryHybridSingleOwner.json @@ -35,7 +35,7 @@ "flip_target_year": 10, "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.050000], + "ppa_price_input": [0.100000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Singleowner_CustomGenerationProfileSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_CustomGenerationProfileSingleOwner.json index eec1eb1be..5f1a7250a 100644 --- a/api/api_autogen/library/defaults/Singleowner_CustomGenerationProfileSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_CustomGenerationProfileSingleOwner.json @@ -35,7 +35,7 @@ "flip_target_year": 20, "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.240000], + "ppa_price_input": [0.140000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Singleowner_FlatPlatePVSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_FlatPlatePVSingleOwner.json index 29444b2ee..98f439759 100644 --- a/api/api_autogen/library/defaults/Singleowner_FlatPlatePVSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_FlatPlatePVSingleOwner.json @@ -35,7 +35,7 @@ "flip_target_year": 20, "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.040000], + "ppa_price_input": [0.055000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Singleowner_GeothermalPowerSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_GeothermalPowerSingleOwner.json index 2e7f72f3d..ff8d668cf 100644 --- a/api/api_autogen/library/defaults/Singleowner_GeothermalPowerSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_GeothermalPowerSingleOwner.json @@ -41,7 +41,7 @@ }, "FinancialParameters": { "analysis_period": 30, - "construction_financing_cost": 3.06534e+07, + "construction_financing_cost": 2.94584e+07, "cost_debt_closing": 0, "cost_debt_fee": 2.75, "cost_other_financing": 0, @@ -84,9 +84,9 @@ "om_fixed_escal": 0, "om_production": [0.000000], "om_production_escal": 0, - "system_recapitalization_cost": 6.39853e+07, + "system_recapitalization_cost": 5.96904e+07, "system_use_recapitalization": 1, - "total_installed_cost": 2.49214e+08 + "total_installed_cost": 2.39499e+08 }, "LandLease": { }, @@ -121,7 +121,7 @@ "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, "depr_basis_mat": [ - [1.000000, 249214457.213114, 100.000000, 1.000000, 0.000000, 0.000000], + [1.000000, 239499473.116971, 100.000000, 1.000000, 0.000000, 0.000000], [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] ], "depr_bonus_fed": 100, diff --git a/api/api_autogen/library/defaults/Singleowner_PVBatterySingleOwner.json b/api/api_autogen/library/defaults/Singleowner_PVBatterySingleOwner.json index efb459354..697f19f54 100644 --- a/api/api_autogen/library/defaults/Singleowner_PVBatterySingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_PVBatterySingleOwner.json @@ -35,7 +35,7 @@ "flip_target_year": 20, "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.075000], + "ppa_price_input": [0.088000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Singleowner_PVWattsBatterySingleOwner.json b/api/api_autogen/library/defaults/Singleowner_PVWattsBatterySingleOwner.json index d06ff9e8c..3a76dc6a0 100644 --- a/api/api_autogen/library/defaults/Singleowner_PVWattsBatterySingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_PVWattsBatterySingleOwner.json @@ -35,7 +35,7 @@ "flip_target_year": 9, "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.075000], + "ppa_price_input": [0.088000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Singleowner_PVWattsSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_PVWattsSingleOwner.json index 263e56c21..9acc997b5 100644 --- a/api/api_autogen/library/defaults/Singleowner_PVWattsSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_PVWattsSingleOwner.json @@ -35,7 +35,7 @@ "flip_target_year": 20, "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.040000], + "ppa_price_input": [0.055000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Singleowner_PVWattsWindBatteryHybridSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_PVWattsWindBatteryHybridSingleOwner.json index 81c7fa9ef..3ae345f5c 100644 --- a/api/api_autogen/library/defaults/Singleowner_PVWattsWindBatteryHybridSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_PVWattsWindBatteryHybridSingleOwner.json @@ -35,7 +35,7 @@ "flip_target_year": 20, "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.050000], + "ppa_price_input": [0.100000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Singleowner_PVWattsWindFuelCellBatteryHybridSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_PVWattsWindFuelCellBatteryHybridSingleOwner.json index 54405a070..930fba9f6 100644 --- a/api/api_autogen/library/defaults/Singleowner_PVWattsWindFuelCellBatteryHybridSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_PVWattsWindFuelCellBatteryHybridSingleOwner.json @@ -35,7 +35,7 @@ "flip_target_year": 10, "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.050000], + "ppa_price_input": [0.100000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Singleowner_PhotovoltaicWindBatteryHybridSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_PhotovoltaicWindBatteryHybridSingleOwner.json index 7a3d40fe6..ea443ef26 100644 --- a/api/api_autogen/library/defaults/Singleowner_PhotovoltaicWindBatteryHybridSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_PhotovoltaicWindBatteryHybridSingleOwner.json @@ -35,7 +35,7 @@ "flip_target_year": 10, "ppa_escalation": 1, "ppa_multiplier_model": 0, - "ppa_price_input": [0.050000], + "ppa_price_input": [0.100000], "ppa_soln_mode": 1, "start_day_of_year": 0 }, diff --git a/api/api_autogen/library/defaults/Utilityrate5_CustomGenerationBatteryCommercial.json b/api/api_autogen/library/defaults/Utilityrate5_CustomGenerationBatteryCommercial.json index 1b0076478..a351e817f 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_CustomGenerationBatteryCommercial.json +++ b/api/api_autogen/library/defaults/Utilityrate5_CustomGenerationBatteryCommercial.json @@ -107,10 +107,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Utilityrate5_CustomGenerationBatteryHostDeveloper.json b/api/api_autogen/library/defaults/Utilityrate5_CustomGenerationBatteryHostDeveloper.json index 3f9d274d5..bdeb4fc7b 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_CustomGenerationBatteryHostDeveloper.json +++ b/api/api_autogen/library/defaults/Utilityrate5_CustomGenerationBatteryHostDeveloper.json @@ -107,10 +107,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Utilityrate5_CustomGenerationPVWattsWindFuelCellBatteryHybridHostDeveloper.json b/api/api_autogen/library/defaults/Utilityrate5_CustomGenerationPVWattsWindFuelCellBatteryHybridHostDeveloper.json index bea9e3a74..c5cd20d29 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_CustomGenerationPVWattsWindFuelCellBatteryHybridHostDeveloper.json +++ b/api/api_autogen/library/defaults/Utilityrate5_CustomGenerationPVWattsWindFuelCellBatteryHybridHostDeveloper.json @@ -95,10 +95,10 @@ [1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Utilityrate5_CustomGenerationProfileCommercial.json b/api/api_autogen/library/defaults/Utilityrate5_CustomGenerationProfileCommercial.json index 105a7c7de..91d56fcd1 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_CustomGenerationProfileCommercial.json +++ b/api/api_autogen/library/defaults/Utilityrate5_CustomGenerationProfileCommercial.json @@ -107,10 +107,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Utilityrate5_CustomGenerationProfileHostDeveloper.json b/api/api_autogen/library/defaults/Utilityrate5_CustomGenerationProfileHostDeveloper.json index 209bfbcf6..c23a5a5f4 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_CustomGenerationProfileHostDeveloper.json +++ b/api/api_autogen/library/defaults/Utilityrate5_CustomGenerationProfileHostDeveloper.json @@ -107,10 +107,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Utilityrate5_FlatPlatePVCommercial.json b/api/api_autogen/library/defaults/Utilityrate5_FlatPlatePVCommercial.json index 105a7c7de..91d56fcd1 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_FlatPlatePVCommercial.json +++ b/api/api_autogen/library/defaults/Utilityrate5_FlatPlatePVCommercial.json @@ -107,10 +107,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Utilityrate5_FlatPlatePVHostDeveloper.json b/api/api_autogen/library/defaults/Utilityrate5_FlatPlatePVHostDeveloper.json index 105a7c7de..91d56fcd1 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_FlatPlatePVHostDeveloper.json +++ b/api/api_autogen/library/defaults/Utilityrate5_FlatPlatePVHostDeveloper.json @@ -107,10 +107,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Utilityrate5_FuelCellCommercial.json b/api/api_autogen/library/defaults/Utilityrate5_FuelCellCommercial.json index 07d387f9e..84414027e 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_FuelCellCommercial.json +++ b/api/api_autogen/library/defaults/Utilityrate5_FuelCellCommercial.json @@ -107,10 +107,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Utilityrate5_PVBatteryCommercial.json b/api/api_autogen/library/defaults/Utilityrate5_PVBatteryCommercial.json index 3f9d274d5..bdeb4fc7b 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_PVBatteryCommercial.json +++ b/api/api_autogen/library/defaults/Utilityrate5_PVBatteryCommercial.json @@ -107,10 +107,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Utilityrate5_PVBatteryHostDeveloper.json b/api/api_autogen/library/defaults/Utilityrate5_PVBatteryHostDeveloper.json index 3f9d274d5..bdeb4fc7b 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_PVBatteryHostDeveloper.json +++ b/api/api_autogen/library/defaults/Utilityrate5_PVBatteryHostDeveloper.json @@ -107,10 +107,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Utilityrate5_PVWattsBatteryCommercial.json b/api/api_autogen/library/defaults/Utilityrate5_PVWattsBatteryCommercial.json index 3f9d274d5..bdeb4fc7b 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_PVWattsBatteryCommercial.json +++ b/api/api_autogen/library/defaults/Utilityrate5_PVWattsBatteryCommercial.json @@ -107,10 +107,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Utilityrate5_PVWattsBatteryHostDeveloper.json b/api/api_autogen/library/defaults/Utilityrate5_PVWattsBatteryHostDeveloper.json index 3f9d274d5..bdeb4fc7b 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_PVWattsBatteryHostDeveloper.json +++ b/api/api_autogen/library/defaults/Utilityrate5_PVWattsBatteryHostDeveloper.json @@ -107,10 +107,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Utilityrate5_PVWattsCommercial.json b/api/api_autogen/library/defaults/Utilityrate5_PVWattsCommercial.json index 105a7c7de..91d56fcd1 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_PVWattsCommercial.json +++ b/api/api_autogen/library/defaults/Utilityrate5_PVWattsCommercial.json @@ -107,10 +107,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Utilityrate5_PVWattsHostDeveloper.json b/api/api_autogen/library/defaults/Utilityrate5_PVWattsHostDeveloper.json index 105a7c7de..91d56fcd1 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_PVWattsHostDeveloper.json +++ b/api/api_autogen/library/defaults/Utilityrate5_PVWattsHostDeveloper.json @@ -107,10 +107,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Utilityrate5_PVWattsWindBatteryHybridHostDeveloper.json b/api/api_autogen/library/defaults/Utilityrate5_PVWattsWindBatteryHybridHostDeveloper.json index c28ebce9c..999ae8c6f 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_PVWattsWindBatteryHybridHostDeveloper.json +++ b/api/api_autogen/library/defaults/Utilityrate5_PVWattsWindBatteryHybridHostDeveloper.json @@ -95,10 +95,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Utilityrate5_PVWattsWindFuelCellBatteryHybridHostDeveloper.json b/api/api_autogen/library/defaults/Utilityrate5_PVWattsWindFuelCellBatteryHybridHostDeveloper.json index ac33e60d4..e10c69ec7 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_PVWattsWindFuelCellBatteryHybridHostDeveloper.json +++ b/api/api_autogen/library/defaults/Utilityrate5_PVWattsWindFuelCellBatteryHybridHostDeveloper.json @@ -95,10 +95,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Utilityrate5_PhotovoltaicWindBatteryHybridHostDeveloper.json b/api/api_autogen/library/defaults/Utilityrate5_PhotovoltaicWindBatteryHybridHostDeveloper.json index 1503c7a9e..1a2adb627 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_PhotovoltaicWindBatteryHybridHostDeveloper.json +++ b/api/api_autogen/library/defaults/Utilityrate5_PhotovoltaicWindBatteryHybridHostDeveloper.json @@ -95,10 +95,10 @@ [1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Utilityrate5_SolarWaterHeatingCommercial.json b/api/api_autogen/library/defaults/Utilityrate5_SolarWaterHeatingCommercial.json index 9ce35f75b..10054d1e7 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_SolarWaterHeatingCommercial.json +++ b/api/api_autogen/library/defaults/Utilityrate5_SolarWaterHeatingCommercial.json @@ -107,10 +107,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Utilityrate5_StandaloneBatteryCommercial.json b/api/api_autogen/library/defaults/Utilityrate5_StandaloneBatteryCommercial.json index 1b0076478..a351e817f 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_StandaloneBatteryCommercial.json +++ b/api/api_autogen/library/defaults/Utilityrate5_StandaloneBatteryCommercial.json @@ -107,10 +107,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Utilityrate5_StandaloneBatteryHostDeveloper.json b/api/api_autogen/library/defaults/Utilityrate5_StandaloneBatteryHostDeveloper.json index 29d96072f..a30e6d854 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_StandaloneBatteryHostDeveloper.json +++ b/api/api_autogen/library/defaults/Utilityrate5_StandaloneBatteryHostDeveloper.json @@ -107,10 +107,10 @@ [4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000, 4.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000], - [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.075000, 0.000000], - [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.060000, 0.000000], - [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.050000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/api/api_autogen/library/defaults/Utilityrate5_WindPowerCommercial.json b/api/api_autogen/library/defaults/Utilityrate5_WindPowerCommercial.json index d50bae13e..401f8bd5c 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_WindPowerCommercial.json +++ b/api/api_autogen/library/defaults/Utilityrate5_WindPowerCommercial.json @@ -104,7 +104,10 @@ [1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000, 1.000000] ], "ur_ec_tou_mat": [ - [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.120000, 0.000000] + [1.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.160000, 0.000000], + [2.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000], + [3.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.150000, 0.000000], + [4.000000, 1.000000, 99999999999999997748809823456034029568.000000, 0.000000, 0.100000, 0.000000] ], "ur_en_ts_buy_rate": 0, "ur_en_ts_sell_rate": 0, diff --git a/deploy/runtime/defaults/Custom Generation Battery_Commercial.json b/deploy/runtime/defaults/Custom Generation Battery_Commercial.json index 6ad4c989b..52e66ec2b 100644 --- a/deploy/runtime/defaults/Custom Generation Battery_Commercial.json +++ b/deploy/runtime/defaults/Custom Generation Battery_Commercial.json @@ -65444,7 +65444,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.1599999964237213, 0.0 ], [ @@ -65452,7 +65452,7 @@ 1.0, 1e38, 0.0, - 0.075, + 0.10000000149011612, 0.0 ], [ @@ -65460,7 +65460,7 @@ 1.0, 1e38, 0.0, - 0.06, + 0.15000000596046449, 0.0 ], [ @@ -65468,7 +65468,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.10000000149011612, 0.0 ] ], diff --git a/deploy/runtime/defaults/Custom Generation Battery_Host Developer.json b/deploy/runtime/defaults/Custom Generation Battery_Host Developer.json index bac14289f..1bb1f3386 100644 --- a/deploy/runtime/defaults/Custom Generation Battery_Host Developer.json +++ b/deploy/runtime/defaults/Custom Generation Battery_Host Developer.json @@ -75569,7 +75569,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.1599999964237213, 0.0 ], [ @@ -75577,7 +75577,7 @@ 1.0, 1e38, 0.0, - 0.075, + 0.10000000149011612, 0.0 ], [ @@ -75585,7 +75585,7 @@ 1.0, 1e38, 0.0, - 0.06, + 0.15000000596046449, 0.0 ], [ @@ -75593,7 +75593,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.10000000149011612, 0.0 ] ], diff --git a/deploy/runtime/defaults/Custom Generation Profile_All Equity Partnership Flip.json b/deploy/runtime/defaults/Custom Generation Profile_All Equity Partnership Flip.json index 881aa411d..60a756cf1 100644 --- a/deploy/runtime/defaults/Custom Generation Profile_All Equity Partnership Flip.json +++ b/deploy/runtime/defaults/Custom Generation Profile_All Equity Partnership Flip.json @@ -19172,7 +19172,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.24 + 0.14000000059604646 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/Custom Generation Profile_Commercial.json b/deploy/runtime/defaults/Custom Generation Profile_Commercial.json index 71eaf5ad9..6c983ff0c 100644 --- a/deploy/runtime/defaults/Custom Generation Profile_Commercial.json +++ b/deploy/runtime/defaults/Custom Generation Profile_Commercial.json @@ -28480,7 +28480,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.1599999964237213, 0.0 ], [ @@ -28488,7 +28488,7 @@ 1.0, 1e38, 0.0, - 0.075, + 0.10000000149011612, 0.0 ], [ @@ -28496,7 +28496,7 @@ 1.0, 1e38, 0.0, - 0.06, + 0.15000000596046449, 0.0 ], [ @@ -28504,7 +28504,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.10000000149011612, 0.0 ] ], diff --git a/deploy/runtime/defaults/Custom Generation Profile_Host Developer.json b/deploy/runtime/defaults/Custom Generation Profile_Host Developer.json index f82266648..934be4242 100644 --- a/deploy/runtime/defaults/Custom Generation Profile_Host Developer.json +++ b/deploy/runtime/defaults/Custom Generation Profile_Host Developer.json @@ -38605,7 +38605,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.1599999964237213, 0.0 ], [ @@ -38613,7 +38613,7 @@ 1.0, 1e38, 0.0, - 0.075, + 0.10000000149011612, 0.0 ], [ @@ -38621,7 +38621,7 @@ 1.0, 1e38, 0.0, - 0.06, + 0.15000000596046449, 0.0 ], [ @@ -38629,7 +38629,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.10000000149011612, 0.0 ] ], diff --git a/deploy/runtime/defaults/Custom Generation Profile_Leveraged Partnership Flip.json b/deploy/runtime/defaults/Custom Generation Profile_Leveraged Partnership Flip.json index 30c5c444d..630e3dac9 100644 --- a/deploy/runtime/defaults/Custom Generation Profile_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/Custom Generation Profile_Leveraged Partnership Flip.json @@ -19182,7 +19182,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.24 + 0.14000000059604646 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/Custom Generation Profile_Sale Leaseback.json b/deploy/runtime/defaults/Custom Generation Profile_Sale Leaseback.json index c0ca247e7..778e280ea 100644 --- a/deploy/runtime/defaults/Custom Generation Profile_Sale Leaseback.json +++ b/deploy/runtime/defaults/Custom Generation Profile_Sale Leaseback.json @@ -19167,7 +19167,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.24 + 0.14000000059604646 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/Custom Generation Profile_Single Owner.json b/deploy/runtime/defaults/Custom Generation Profile_Single Owner.json index 19e9fbc80..0bb7d66c1 100644 --- a/deploy/runtime/defaults/Custom Generation Profile_Single Owner.json +++ b/deploy/runtime/defaults/Custom Generation Profile_Single Owner.json @@ -19210,7 +19210,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.24 + 0.14000000059604646 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/CustomGeneration PVWatts Wind FuelCell Battery Hybrid_Host Developer.json b/deploy/runtime/defaults/CustomGeneration PVWatts Wind FuelCell Battery Hybrid_Host Developer.json index fb599008b..a29d075c2 100644 --- a/deploy/runtime/defaults/CustomGeneration PVWatts Wind FuelCell Battery Hybrid_Host Developer.json +++ b/deploy/runtime/defaults/CustomGeneration PVWatts Wind FuelCell Battery Hybrid_Host Developer.json @@ -120551,7 +120551,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.1599999964237213, 0.0 ], [ @@ -120559,7 +120559,7 @@ 1.0, 1e38, 0.0, - 0.075, + 0.10000000149011612, 0.0 ], [ @@ -120567,7 +120567,7 @@ 1.0, 1e38, 0.0, - 0.06, + 0.15000000596046449, 0.0 ], [ @@ -120575,7 +120575,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.10000000149011612, 0.0 ] ], diff --git a/deploy/runtime/defaults/CustomGeneration PVWatts Wind FuelCell Battery Hybrid_Single Owner.json b/deploy/runtime/defaults/CustomGeneration PVWatts Wind FuelCell Battery Hybrid_Single Owner.json index 664f4a112..db9257ce1 100644 --- a/deploy/runtime/defaults/CustomGeneration PVWatts Wind FuelCell Battery Hybrid_Single Owner.json +++ b/deploy/runtime/defaults/CustomGeneration PVWatts Wind FuelCell Battery Hybrid_Single Owner.json @@ -30946,7 +30946,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.05 + 0.10000000149011612 ], "pv.storage.p1.charge": 1.0, "pv.storage.p1.discharge": 0.0, @@ -49583,7 +49583,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.05 + 0.10000000149011612 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/Flat Plate PV_All Equity Partnership Flip.json b/deploy/runtime/defaults/Flat Plate PV_All Equity Partnership Flip.json index a52fd363e..3a612b5e7 100644 --- a/deploy/runtime/defaults/Flat Plate PV_All Equity Partnership Flip.json +++ b/deploy/runtime/defaults/Flat Plate PV_All Equity Partnership Flip.json @@ -40138,7 +40138,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.04 + 0.055 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/Flat Plate PV_Commercial.json b/deploy/runtime/defaults/Flat Plate PV_Commercial.json index 0e6e3f5af..d6baa3eba 100644 --- a/deploy/runtime/defaults/Flat Plate PV_Commercial.json +++ b/deploy/runtime/defaults/Flat Plate PV_Commercial.json @@ -49966,7 +49966,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.1599999964237213, 0.0 ], [ @@ -49974,7 +49974,7 @@ 1.0, 1e38, 0.0, - 0.075, + 0.10000000149011612, 0.0 ], [ @@ -49982,7 +49982,7 @@ 1.0, 1e38, 0.0, - 0.06, + 0.15000000596046449, 0.0 ], [ @@ -49990,7 +49990,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.10000000149011612, 0.0 ] ], diff --git a/deploy/runtime/defaults/Flat Plate PV_Host Developer.json b/deploy/runtime/defaults/Flat Plate PV_Host Developer.json index 9eba24227..1130594c0 100644 --- a/deploy/runtime/defaults/Flat Plate PV_Host Developer.json +++ b/deploy/runtime/defaults/Flat Plate PV_Host Developer.json @@ -57726,7 +57726,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.106 + 0.10000000149011612 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, @@ -60091,7 +60091,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.1599999964237213, 0.0 ], [ @@ -60099,7 +60099,7 @@ 1.0, 1e38, 0.0, - 0.075, + 0.10000000149011612, 0.0 ], [ @@ -60107,7 +60107,7 @@ 1.0, 1e38, 0.0, - 0.06, + 0.15000000596046449, 0.0 ], [ @@ -60115,7 +60115,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.10000000149011612, 0.0 ] ], diff --git a/deploy/runtime/defaults/Flat Plate PV_Leveraged Partnership Flip.json b/deploy/runtime/defaults/Flat Plate PV_Leveraged Partnership Flip.json index bfda06763..453fed7a9 100644 --- a/deploy/runtime/defaults/Flat Plate PV_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/Flat Plate PV_Leveraged Partnership Flip.json @@ -40148,7 +40148,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.04 + 0.055 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/Flat Plate PV_Sale Leaseback.json b/deploy/runtime/defaults/Flat Plate PV_Sale Leaseback.json index e06639ecf..e9bbf56ba 100644 --- a/deploy/runtime/defaults/Flat Plate PV_Sale Leaseback.json +++ b/deploy/runtime/defaults/Flat Plate PV_Sale Leaseback.json @@ -40133,7 +40133,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.04 + 0.055 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/Flat Plate PV_Single Owner.json b/deploy/runtime/defaults/Flat Plate PV_Single Owner.json index 2f4a17dd9..ef04038f5 100644 --- a/deploy/runtime/defaults/Flat Plate PV_Single Owner.json +++ b/deploy/runtime/defaults/Flat Plate PV_Single Owner.json @@ -40176,7 +40176,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.04 + 0.055 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/Fuel Cell_Commercial.json b/deploy/runtime/defaults/Fuel Cell_Commercial.json index 398183f62..da916205e 100644 --- a/deploy/runtime/defaults/Fuel Cell_Commercial.json +++ b/deploy/runtime/defaults/Fuel Cell_Commercial.json @@ -127971,7 +127971,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.1599999964237213, 0.0 ], [ @@ -127979,7 +127979,7 @@ 1.0, 1e38, 0.0, - 0.075, + 0.10000000149011612, 0.0 ], [ @@ -127987,7 +127987,7 @@ 1.0, 1e38, 0.0, - 0.06, + 0.15000000596046449, 0.0 ], [ @@ -127995,7 +127995,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.10000000149011612, 0.0 ] ], diff --git a/deploy/runtime/defaults/Geothermal Power_All Equity Partnership Flip.json b/deploy/runtime/defaults/Geothermal Power_All Equity Partnership Flip.json index 7ad4a0a51..091761dda 100644 --- a/deploy/runtime/defaults/Geothermal Power_All Equity Partnership Flip.json +++ b/deploy/runtime/defaults/Geothermal Power_All Equity Partnership Flip.json @@ -42,7 +42,7 @@ "annual_tdry": 24.0951, "annual_twet": NaN, "annual_wspd": 2.28094, - "baseline_cost": 1139.3444299661829, + "baseline_cost": 1139.3444299661827, "batt_itc_basis_cost": 0.0, "batt_itc_basis_cost_fed_include": 0.0, "batt_itc_basis_cost_sta_include": 0.0, @@ -75,8 +75,8 @@ "cbi_uti_tax_fed": 1.0, "cbi_uti_tax_sta": 1.0, "city": "-", - "const_per_interest1": 9586431.507212269, - "const_per_interest2": 6194309.589275619, + "const_per_interest1": 8585454.45260786, + "const_per_interest2": 5547524.415531235, "const_per_interest3": 0.0, "const_per_interest4": 0.0, "const_per_interest5": 0.0, @@ -85,7 +85,7 @@ "const_per_interest_rate3": 0.0, "const_per_interest_rate4": 0.0, "const_per_interest_rate5": 0.0, - "const_per_interest_total": 15780741.096487888, + "const_per_interest_total": 14132978.868139096, "const_per_months1": 60.0, "const_per_months2": 24.0, "const_per_months3": 0.0, @@ -102,14 +102,14 @@ "const_per_percent4": 0.0, "const_per_percent5": 0.0, "const_per_percent_total": 100.0, - "const_per_principal1": 58993424.6597678, - "const_per_principal2": 88490136.9896517, + "const_per_principal1": 52833565.86220223, + "const_per_principal2": 79250348.79330334, "const_per_principal3": 0.0, "const_per_principal4": 0.0, "const_per_principal5": 0.0, - "const_per_principal_total": 147483561.6494195, - "const_per_total1": 10176365.753809946, - "const_per_total2": 7964112.329068653, + "const_per_principal_total": 132083914.65550557, + "const_per_total1": 9113790.111229884, + "const_per_total2": 7132531.391397301, "const_per_total3": 0.0, "const_per_total4": 0.0, "const_per_total5": 0.0, @@ -118,13 +118,13 @@ "const_per_upfront_rate3": 0.0, "const_per_upfront_rate4": 0.0, "const_per_upfront_rate5": 0.0, - "construction_financing_cost": 18140478.0828786, - "construction_ppi": 0.790555556, + "construction_financing_cost": 16246321.502627185, + "construction_ppi": 0.788589981, "conversion_subtype": 0.0, "conversion_type": 0.0, "cost_dev_fee_percent": 3.0, - "cost_dev_fee_tax_liability": 1173821.6671677298, - "cost_dev_fee_value": 4424506.849482585, + "cost_dev_fee_tax_liability": 1051255.8767431689, + "cost_dev_fee_value": 3962517.439665167, "cost_equity_closing": 300000.0, "cost_other_financing": 0.0, "country": "-", @@ -146,7 +146,7 @@ "depr_basis_mat": [ [ 1.0, - 147483561.6494195, + 132083914.65550557, 100.0, 1.0, 0.0, @@ -9607,13 +9607,13 @@ 1.0, 1.0 ], - "drilling_ppi": 0.319, + "drilling_ppi": 0.319286373, "drilling_success_rate": 76.0, "dscr_reserve_months": 6.0, "dt_prod_well": 0.0, "elev": 82.0, "enable_interconnection_limit": 0.0, - "engineering_ppi": 0.779879622, + "engineering_ppi": 0.77985529, "equip1_reserve_cost": 0.0, "equip1_reserve_freq": 12.0, "equip2_reserve_cost": 0.0, @@ -9645,53 +9645,53 @@ "geotherm.avg_reservoir_temp": 200.0, "geotherm.avg_reservoir_tempF": 392.0, "geotherm.basecase_choice": 0.0, - "geotherm.bottom_hole_pressure": 2362.811725380778, - "geotherm.bottom_hole_pressureBar": 162.9101342353372, + "geotherm.bottom_hole_pressure": 2362.8117253807779, + "geotherm.bottom_hole_pressureBar": 162.91013423533719, "geotherm.conversion_type_name": "0", - "geotherm.cost.capital_total": 114637895.43432988, - "geotherm.cost.conf_drill": 20690698.350720005, + "geotherm.cost.capital_total": 102459373.51558341, + "geotherm.cost.conf_drill": 16762631.185441852, "geotherm.cost.conf_multiplier": 1.2, "geotherm.cost.conf_non_drill": 250000.0, "geotherm.cost.conf_num_wells": 4.0, "geotherm.cost.conf_per_well": 5172674.587680001, - "geotherm.cost.conf_total": 20940698.350720005, + "geotherm.cost.conf_total": 16762631.185441852, "geotherm.cost.confirm_wells_num": 2.0, "geotherm.cost.confirm_wells_percent": 50.0, - "geotherm.cost.contingency": 8779310.96685797, + "geotherm.cost.contingency": 8071098.99948401, "geotherm.cost.contingency_percent": 10.0, "geotherm.cost.contingency_percent2": 0.0, - "geotherm.cost.drilling.amount": 52086870.48232172, - "geotherm.cost.drilling.amount_calc": 52086870.48232172, + "geotherm.cost.drilling.amount": 39907119.993836689, + "geotherm.cost.drilling.amount_calc": 39907119.993836689, "geotherm.cost.drilling.amount_specified": 0.0, "geotherm.cost.drilling.calc": 1.0, "geotherm.cost.epc.fixed": 0.0, - "geotherm.cost.epc.nonfixed": 14810064.768142544, + "geotherm.cost.epc.nonfixed": 13263656.70180809, "geotherm.cost.epc.percent": 12.0, - "geotherm.cost.epc.total": 14810064.768142544, - "geotherm.cost.expl_drill": 2155281.0782000005, + "geotherm.cost.epc.total": 13263656.70180809, + "geotherm.cost.expl_drill": 0.0, "geotherm.cost.expl_multiplier": 0.5, "geotherm.cost.expl_non_drill": 750000.0, "geotherm.cost.expl_num_wells": 1.0, - "geotherm.cost.expl_per_well": 2155281.0782000005, - "geotherm.cost.expl_total": 2905281.0782000005, + "geotherm.cost.expl_per_well": 1746107.415150193, + "geotherm.cost.expl_total": 0.0, "geotherm.cost.indirect.amount_specified": 0.0, "geotherm.cost.indirect.calc": 1.0, "geotherm.cost.inj_cost_curve": 0.0, "geotherm.cost.inj_cost_curve_welldiam": 0.0, "geotherm.cost.inj_cost_curve_welltype": 0.0, - "geotherm.cost.inj_drill": 15078623.150135128, + "geotherm.cost.inj_drill": 12215991.667636728, "geotherm.cost.inj_num_wells": 3.4980641974382657, - "geotherm.cost.inj_per_well": 4310562.156400001, + "geotherm.cost.inj_per_well": 3492214.830300386, "geotherm.cost.inj_prod_well_ratio": 0.75, - "geotherm.cost.inj_pump_cost_per_pump": 267769.0458828378, + "geotherm.cost.inj_pump_cost_per_pump": 267769.04588283775, "geotherm.cost.inj_wells_drilled": 3.4980641974382657, - "geotherm.cost.installed_per_capacity": 4916.118721647307, + "geotherm.cost.installed_per_capacity": 4402.797155183511, "geotherm.cost.num_pumps": 4.074505195242484, "geotherm.cost.other_per_pump": 10000.0, "geotherm.cost.plant": 100000.0, "geotherm.cost.plant_auto_estimate": 0.0, "geotherm.cost.plant_auto_estimate_last_setting": 0.0, - "geotherm.cost.plant_per_kW": 1139.3444299661829, + "geotherm.cost.plant_per_kW": 1139.3444299661827, "geotherm.cost.plant_per_kW.bak": 0.0, "geotherm.cost.plant_per_kW_input": 1800.0, "geotherm.cost.plant_size": 32813.60319442342, @@ -9700,20 +9700,20 @@ "geotherm.cost.plant_total.amount_specified": 0.0, "geotherm.cost.plant_total.calc": 1.0, "geotherm.cost.plm.fixed": 0.0, - "geotherm.cost.plm.nonfixed": 4319602.224041575, + "geotherm.cost.plm.nonfixed": 3868566.5380273598, "geotherm.cost.plm.percent": 3.5, - "geotherm.cost.plm.total": 4319602.224041575, + "geotherm.cost.plm.total": 3868566.5380273598, "geotherm.cost.prod_cost_curve": 0.0, "geotherm.cost.prod_cost_curve_welldiam": 0.0, "geotherm.cost.prod_cost_curve_welltype": 0.0, - "geotherm.cost.prod_drill": 11766162.61561506, - "geotherm.cost.prod_inj_drill": 26844785.76575019, + "geotherm.cost.prod_drill": 9532391.853106579, + "geotherm.cost.prod_inj_drill": 21748383.520743308, "geotherm.cost.prod_inj_non_drill": 150000.0, "geotherm.cost.prod_inj_num_wells": 6.227676296441533, - "geotherm.cost.prod_inj_total": 26994785.76575019, + "geotherm.cost.prod_inj_total": 21898383.520743308, "geotherm.cost.prod_num_wells": 2.729612099003268, - "geotherm.cost.prod_per_well": 4310562.156400001, - "geotherm.cost.prod_pump_cost_per_well": 187653.74870500566, + "geotherm.cost.prod_per_well": 3492214.830300386, + "geotherm.cost.prod_pump_cost_per_well": 187653.74870500563, "geotherm.cost.prod_req": 4.074505195242484, "geotherm.cost.prod_wells_drilled": 2.729612099003268, "geotherm.cost.pump_casing_cost": 0.0, @@ -9727,28 +9727,28 @@ "geotherm.cost.pump_per_pump": 9155317.878925618, "geotherm.cost.pump_size": 733.6462176201694, "geotherm.cost.pump_total_per_pump": 9211473.89421726, - "geotherm.cost.pumping.amount": 3486539.202046002, + "geotherm.cost.pumping.amount": 3487767.771784563, "geotherm.cost.pumping.amount_specified": 0.0, "geotherm.cost.pumping.calc": 1.0, "geotherm.cost.pumps_total": 993103.4563452428, - "geotherm.cost.recap": 50603638.61427067, + "geotherm.cost.recap": 41580250.34535558, "geotherm.cost.recap_specified": 23000000.0, "geotherm.cost.recap_use_calc": 1.0, "geotherm.cost.sales_tax.percent": 80.0, - "geotherm.cost.sales_tax.total": 4936688.256047514, + "geotherm.cost.sales_tax.total": 4421218.900602697, "geotherm.cost.sales_tax.value": 5.0, "geotherm.cost.stim_non_drill": 0.0, "geotherm.cost.stim_num_wells": 3.4980641974382657, "geotherm.cost.stim_per_well": 399107.96625, - "geotherm.cost.stim_total": 1396105.2876515249, + "geotherm.cost.stim_total": 1396105.2876515247, "geotherm.cost.surf_non_drill": 946571.1740850936, "geotherm.cost.surf_num_wells": 8.227676296441534, - "geotherm.cost.surf_per_well": 252203.77743260237, - "geotherm.cost.surf_total": 2075051.0414552384, - "geotherm.cost.total_installed_millions": 147.4835616494195, - "geotherm.cost.total_surface_equipment_cost": 2303558.3237952084, + "geotherm.cost.surf_per_well": 252335.1804352219, + "geotherm.cost.surf_total": 2076132.1828251726, + "geotherm.cost.total_installed_millions": 132.08391465550558, + "geotherm.cost.total_surface_equipment_cost": 2304639.4651651426, "geotherm.default_input": 0.0, - "geotherm.delta_pressure_reservoir": 349.211808, + "geotherm.delta_pressure_reservoir": 349.21180799999999, "geotherm.delta_pressure_reservoirBar": 24.077306671007265, "geotherm.egs_ambient_temp": 15.0, "geotherm.errors1": "", @@ -9762,7 +9762,7 @@ "geotherm.lookup.temp_array": [ 0.0 ], - "geotherm.net_output": 30.000000000000058, + "geotherm.net_output": 30.000000000000055, "geotherm.plant_efficiency_used": 9.224654672876282, "geotherm.resource.choice": "empty", "geotherm.resource_type": 0.0, @@ -18545,7 +18545,7 @@ "hc_ctl8": 0.0, "hc_ctl9": 0.0, "hr_pl_nlev": 8.0, - "hx_ppi": 0.89066972, + "hx_ppi": 0.89055794, "hybrid_dispatch_schedule": "111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111", "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, @@ -18596,7 +18596,7 @@ "in_location_options": 0.0, "in_nsrdb_options": 0.0, "in_time_step": 0.0, - "indirect_pump_cost": 418384.70424552049, + "indirect_pump_cost": 418532.13261414787, "inflation_rate": 2.5, "inj_num_pumps": 1.0, "inj_prod_well_distance": 1500.0, @@ -18606,7 +18606,7 @@ "injectivity_index": 3000.0, "insurance_rate": 0.5, "is_advanced": 0.0, - "itc_basis_cost_capex_fed": 147483561.6494195, + "itc_basis_cost_capex_fed": 132083914.65550557, "itc_basis_cost_capex_sta": 0.0, "itc_basis_cost_percent_fed": 100.0, "itc_basis_cost_percent_sta": 0.0, @@ -19291,7 +19291,7 @@ "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "nameplate": 30000.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, "non_itc_basis_depreciation_allocation": 0.0, "non_itc_basis_percent_depr": 0.0, "num_fractures": 6.0, @@ -19351,12 +19351,12 @@ ], "ppa_soln_mode": 1.0, "ppi_base_year": 0.0, - "process_equip_ppi": 0.884044412, + "process_equip_ppi": 0.884018929, "prod_pump_cost": 764596.1740052729, "prod_well_choice": 0.0, "prop_tax_assessed_decline": 0.0, "prop_tax_cost_assessed_percent": 100.0, - "property_assessed_value": 147483561.6494195, + "property_assessed_value": 132083914.65550557, "property_tax_rate": 1.0, "ptc_fed_amount": [ 0.0 @@ -19371,9 +19371,9 @@ "pump_casing_total_cost": 37532198.23782873, "pump_depth": 1123.1203058328284, "pump_efficiency": 67.5, - "pump_ppi": 0.853394181, + "pump_ppi": 0.853374525, "pump_size_hp": 733.6462176201694, - "pump_work": 2.813603194423368, + "pump_work": 2.8136031944233679, "pump_work_watthr_lb": 0.7909682365960984, "pumpwork_inj": 0.1643234090169439, "pumpwork_prod": 0.6266448275791545, @@ -19892,17 +19892,17 @@ 7.0 ], "station_id": "258971", - "steel_ppi": 1.128834356, + "steel_ppi": 1.129319793, "step": 3600.0, "stim_success_rate": 0.0, "stimulation_type": 0.0, "subsurface_water_loss": 2.0, "system_capacity": 32813.60319442342, - "system_itc_basis_cost": 147483561.6494195, + "system_itc_basis_cost": 132083914.65550557, "system_itc_basis_cost_fed_include": 1.0, "system_itc_basis_cost_sta_include": 0.0, "system_itc_basis_percent": 100.0, - "system_recapitalization_cost": 50603638.61427067, + "system_recapitalization_cost": 41580250.34535558, "system_use_lifetime_output": 1.0, "system_use_recapitalization": 1.0, "tax_investor_equity_percent": 60.0, @@ -19913,11 +19913,11 @@ "temp_decline_max": 30.0, "temp_decline_rate": 0.5, "tod_library": "Uniform Dispatch", - "total_direct_cost": 123417206.40118784, - "total_getem_om_cost": 4126410.046074844, - "total_indirect_cost": 24066355.24823163, - "total_installed_cost": 147483561.6494195, - "turbine_ppi": 0.882850242, + "total_direct_cost": 110530472.51506743, + "total_getem_om_cost": 3828237.971647888, + "total_indirect_cost": 21553442.140438148, + "total_installed_cost": 132083914.65550557, + "turbine_ppi": 0.882749597, "tz": -8.0, "ui_calculations_only": 0.0, "ui_depr_alloc_custom_percent": 0.0, diff --git a/deploy/runtime/defaults/Geothermal Power_LCOE Calculator.json b/deploy/runtime/defaults/Geothermal Power_LCOE Calculator.json index eaab5677a..df030d88a 100644 --- a/deploy/runtime/defaults/Geothermal Power_LCOE Calculator.json +++ b/deploy/runtime/defaults/Geothermal Power_LCOE Calculator.json @@ -62,10 +62,10 @@ "c_lifetime": 20.0, "c_nominal_interest_rate": 7.0, "c_tax_rate": 28.0, - "capital_cost": 138895952.19534157, + "capital_cost": 127242560.70111408, "casing_size": 9.625, "city": "-", - "construction_ppi": 0.790555556, + "construction_ppi": 0.788589981, "conversion_subtype": 0.0, "conversion_type": 0.0, "country": "-", @@ -76,12 +76,12 @@ ], "delta_pressure_equip": 40.0, "design_temp": 200.0, - "drilling_ppi": 0.319, + "drilling_ppi": 0.319286373, "drilling_success_rate": 76.0, "dt_prod_well": 0.0, "elev": 82.0, "enable_interconnection_limit": 0.0, - "engineering_ppi": 0.779879622, + "engineering_ppi": 0.77985529, "eta_ref": 0.17, "excess_pressure_pump": 50.0, "exploration_wells_production": 0.0, @@ -105,44 +105,44 @@ "geotherm.bottom_hole_pressure": 2362.8117253807779, "geotherm.bottom_hole_pressureBar": 162.91013423533719, "geotherm.conversion_type_name": "0", - "geotherm.cost.capital_total": 108672755.46680315, + "geotherm.cost.capital_total": 99236376.89886368, "geotherm.cost.conf_drill": 0.0, "geotherm.cost.conf_multiplier": 1.2, "geotherm.cost.conf_non_drill": 250000.0, "geotherm.cost.conf_num_wells": 0.0, "geotherm.cost.conf_per_well": 5172670.0, - "geotherm.cost.conf_total": 250000.0, + "geotherm.cost.conf_total": 0.0, "geotherm.cost.confirm_wells_num": 0.0, "geotherm.cost.confirm_wells_percent": 50.0, - "geotherm.cost.contingency": 7558166.872394802, + "geotherm.cost.contingency": 7242753.394955634, "geotherm.cost.contingency_percent": 10.0, "geotherm.cost.contingency_percent2": 0.0, - "geotherm.cost.drilling.amount": 43567330.67196088, - "geotherm.cost.drilling.amount_calc": 43567330.67196088, + "geotherm.cost.drilling.amount": 34129805.80021309, + "geotherm.cost.drilling.amount_calc": 34129805.80021309, "geotherm.cost.drilling.amount_specified": 0.0, "geotherm.cost.drilling.calc": 1.0, "geotherm.cost.epc.fixed": 0.0, - "geotherm.cost.epc.nonfixed": 18596947.57427167, + "geotherm.cost.epc.nonfixed": 17036660.84701109, "geotherm.cost.epc.percent": 16.0, - "geotherm.cost.epc.total": 18596947.57427167, - "geotherm.cost.expl_drill": 2155281.0782000005, + "geotherm.cost.epc.total": 17036660.84701109, + "geotherm.cost.expl_drill": 0.0, "geotherm.cost.expl_multiplier": 0.5, "geotherm.cost.expl_non_drill": 750000.0, "geotherm.cost.expl_num_wells": 1.0, - "geotherm.cost.expl_per_well": 2155281.0782000005, - "geotherm.cost.expl_total": 2905281.0782000005, + "geotherm.cost.expl_per_well": 1746107.415150193, + "geotherm.cost.expl_total": 0.0, "geotherm.cost.indirect.amount_specified": 0.0, "geotherm.cost.indirect.calc": 1.0, "geotherm.cost.inj_cost_curve": 0.0, "geotherm.cost.inj_cost_curve_welldiam": 0.0, "geotherm.cost.inj_cost_curve_welltype": 0.0, - "geotherm.cost.inj_drill": 9090588.391143674, + "geotherm.cost.inj_drill": 7364767.388535147, "geotherm.cost.inj_num_wells": 2.1089101748936964, - "geotherm.cost.inj_per_well": 4310562.156400001, + "geotherm.cost.inj_per_well": 3492214.830300386, "geotherm.cost.inj_prod_well_ratio": 0.5, "geotherm.cost.inj_pump_cost_per_pump": 341258.81382425417, "geotherm.cost.inj_wells_drilled": 2.1089101748936964, - "geotherm.cost.installed_per_capacity": 4629.8650731780439, + "geotherm.cost.installed_per_capacity": 4241.418690037128, "geotherm.cost.num_pumps": 4.231554513190061, "geotherm.cost.other_per_pump": 10000.0, "geotherm.cost.plant": 100000.0, @@ -157,19 +157,19 @@ "geotherm.cost.plant_total.amount_specified": 0.0, "geotherm.cost.plant_total.calc": 1.0, "geotherm.cost.plm.fixed": 0.0, - "geotherm.cost.plm.nonfixed": 4068082.281871928, + "geotherm.cost.plm.nonfixed": 3726769.560283676, "geotherm.cost.plm.percent": 3.5, - "geotherm.cost.plm.total": 4068082.281871928, + "geotherm.cost.plm.total": 3726769.560283676, "geotherm.cost.prod_cost_curve": 0.0, "geotherm.cost.prod_cost_curve_welldiam": 0.0, "geotherm.cost.prod_cost_curve_welltype": 0.0, - "geotherm.cost.prod_drill": 24000498.351711457, - "geotherm.cost.prod_inj_drill": 33091086.74285513, + "geotherm.cost.prod_drill": 19444075.560772189, + "geotherm.cost.prod_inj_drill": 26808842.949307335, "geotherm.cost.prod_inj_non_drill": 250000.0, "geotherm.cost.prod_inj_num_wells": 7.676745060670093, - "geotherm.cost.prod_inj_total": 33341086.74285513, + "geotherm.cost.prod_inj_total": 27058842.949307335, "geotherm.cost.prod_num_wells": 5.567834885776397, - "geotherm.cost.prod_per_well": 4310562.156400001, + "geotherm.cost.prod_per_well": 3492214.830300386, "geotherm.cost.prod_pump_cost_per_well": 187653.74870500563, "geotherm.cost.prod_req": 4.231554513190061, "geotherm.cost.prod_wells_drilled": 5.567834885776397, @@ -184,7 +184,7 @@ "geotherm.cost.pump_per_pump": 9155320.0, "geotherm.cost.pump_size": 733.6462176201694, "geotherm.cost.pump_total_per_pump": 9211470.0, - "geotherm.cost.pumping.amount": 3764334.461632321, + "geotherm.cost.pumping.amount": 3765480.765440636, "geotherm.cost.pumping.amount_specified": 0.0, "geotherm.cost.pumping.calc": 1.0, "geotherm.cost.pumps_total": 1376510.2235483728, @@ -200,10 +200,10 @@ "geotherm.cost.stim_total": 7320962.850905755, "geotherm.cost.surf_non_drill": 792558.0, "geotherm.cost.surf_num_wells": 7.676745060670093, - "geotherm.cost.surf_per_well": 252203.77743260235, - "geotherm.cost.surf_total": 1936104.1026880695, - "geotherm.cost.total_installed_millions": 138.89595219534156, - "geotherm.cost.total_surface_equipment_cost": 2518547.2589867424, + "geotherm.cost.surf_per_well": 252335.1804352219, + "geotherm.cost.surf_total": 1937112.8500393865, + "geotherm.cost.total_installed_millions": 127.24256070111407, + "geotherm.cost.total_surface_equipment_cost": 2519556.006338059, "geotherm.default_input": 0.0, "geotherm.delta_pressure_reservoir": 349.21180799999999, "geotherm.delta_pressure_reservoirBar": 24.077306671007265, @@ -9002,14 +9002,14 @@ "hc_ctl8": 0.0, "hc_ctl9": 0.0, "hr_pl_nlev": 8.0, - "hx_ppi": 0.89066972, + "hx_ppi": 0.89055794, "hybrid_dispatch_schedule": "111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111", "in_location": "", "in_location_list": "|||", "in_location_options": 0.0, "in_nsrdb_options": 0.0, "in_time_step": 0.0, - "indirect_pump_cost": 451720.1353958788, + "indirect_pump_cost": 451857.6918528766, "inj_num_pumps": 2.0, "inj_prod_well_distance": 1500.0, "inj_pump_cost": 582443.1562986727, @@ -9030,13 +9030,13 @@ "pb_bd_frac": 0.013, "plant_efficiency_input": 80.0, "ppi_base_year": 0.0, - "process_equip_ppi": 0.884044412, + "process_equip_ppi": 0.884018929, "prod_pump_cost": 794067.0672497001, "prod_well_choice": 0.0, "pump_casing_total_cost": 38978900.0, "pump_depth": 1123.1203058328284, "pump_efficiency": 67.5, - "pump_ppi": 0.853394181, + "pump_ppi": 0.853374525, "pump_size_hp": 733.6462176201694, "pump_work": 4.078383518449912, "pump_work_watthr_lb": 1.1039748866281274, @@ -9539,7 +9539,7 @@ "startup_time": 1.0, "state": "-", "station_id": "258971", - "steel_ppi": 1.128834356, + "steel_ppi": 1.129319793, "step": 3600.0, "stim_success_rate": 0.0, "stimulation_type": 0.0, @@ -9550,13 +9550,13 @@ "system_use_recapitalization": 1.0, "temp_decline_max": 30.0, "temp_decline_rate": 0.5, - "total_direct_cost": 116230922.33919795, - "total_indirect_cost": 22665029.8561436, - "total_installed_cost": 138895952.19534157, - "turbine_ppi": 0.882850242, + "total_direct_cost": 106479130.29381931, + "total_indirect_cost": 20763430.407294766, + "total_installed_cost": 127242560.70111408, + "turbine_ppi": 0.882749597, "tz": -8.0, "ui_calculations_only": 0.0, - "ui_capital_cost_reference": 138895952.19534157, + "ui_capital_cost_reference": 127242560.70111408, "ui_cfin": 1.072918743490632, "ui_crf": 0.08426619052849123, "ui_fcr_input_option": 1.0, diff --git a/deploy/runtime/defaults/Geothermal Power_Leveraged Partnership Flip.json b/deploy/runtime/defaults/Geothermal Power_Leveraged Partnership Flip.json index 67822448a..e872ac07b 100644 --- a/deploy/runtime/defaults/Geothermal Power_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/Geothermal Power_Leveraged Partnership Flip.json @@ -42,7 +42,7 @@ "annual_tdry": 24.0951, "annual_twet": NaN, "annual_wspd": 2.28094, - "baseline_cost": 1139.3444299661829, + "baseline_cost": 1139.3444299661827, "batt_itc_basis_cost": 0.0, "batt_itc_basis_cost_fed_include": 0.0, "batt_itc_basis_cost_sta_include": 0.0, @@ -75,8 +75,8 @@ "cbi_uti_tax_fed": 1.0, "cbi_uti_tax_sta": 1.0, "city": "-", - "const_per_interest1": 9586431.507212269, - "const_per_interest2": 6194309.589275619, + "const_per_interest1": 8585454.45260786, + "const_per_interest2": 5547524.415531235, "const_per_interest3": 0.0, "const_per_interest4": 0.0, "const_per_interest5": 0.0, @@ -85,7 +85,7 @@ "const_per_interest_rate3": 0.0, "const_per_interest_rate4": 0.0, "const_per_interest_rate5": 0.0, - "const_per_interest_total": 15780741.096487888, + "const_per_interest_total": 14132978.868139096, "const_per_months1": 60.0, "const_per_months2": 24.0, "const_per_months3": 0.0, @@ -102,14 +102,14 @@ "const_per_percent4": 0.0, "const_per_percent5": 0.0, "const_per_percent_total": 100.0, - "const_per_principal1": 58993424.6597678, - "const_per_principal2": 88490136.9896517, + "const_per_principal1": 52833565.86220223, + "const_per_principal2": 79250348.79330334, "const_per_principal3": 0.0, "const_per_principal4": 0.0, "const_per_principal5": 0.0, - "const_per_principal_total": 147483561.6494195, - "const_per_total1": 10176365.753809946, - "const_per_total2": 7964112.329068653, + "const_per_principal_total": 132083914.65550557, + "const_per_total1": 9113790.111229884, + "const_per_total2": 7132531.391397301, "const_per_total3": 0.0, "const_per_total4": 0.0, "const_per_total5": 0.0, @@ -118,15 +118,15 @@ "const_per_upfront_rate3": 0.0, "const_per_upfront_rate4": 0.0, "const_per_upfront_rate5": 0.0, - "construction_financing_cost": 18140478.0828786, - "construction_ppi": 0.790555556, + "construction_financing_cost": 16246321.502627185, + "construction_ppi": 0.788589981, "conversion_subtype": 0.0, "conversion_type": 0.0, "cost_debt_closing": 0.0, "cost_debt_fee": 2.75, "cost_dev_fee_percent": 3.0, - "cost_dev_fee_tax_liability": 1173821.6671677298, - "cost_dev_fee_value": 4424506.849482585, + "cost_dev_fee_tax_liability": 1051255.8767431689, + "cost_dev_fee_value": 3962517.439665167, "cost_equity_closing": 300000.0, "cost_other_financing": 0.0, "country": "-", @@ -151,7 +151,7 @@ "depr_basis_mat": [ [ 1.0, - 147483561.6494195, + 132083914.65550557, 100.0, 1.0, 0.0, @@ -9612,7 +9612,7 @@ 1.0, 1.0 ], - "drilling_ppi": 0.319, + "drilling_ppi": 0.319286373, "drilling_success_rate": 76.0, "dscr": 1.45, "dscr_limit_debt_fraction": 0.0, @@ -9621,7 +9621,7 @@ "dt_prod_well": 0.0, "elev": 82.0, "enable_interconnection_limit": 0.0, - "engineering_ppi": 0.779879622, + "engineering_ppi": 0.77985529, "equip1_reserve_cost": 0.0, "equip1_reserve_freq": 12.0, "equip2_reserve_cost": 0.0, @@ -9653,53 +9653,53 @@ "geotherm.avg_reservoir_temp": 200.0, "geotherm.avg_reservoir_tempF": 392.0, "geotherm.basecase_choice": 0.0, - "geotherm.bottom_hole_pressure": 2362.811725380778, - "geotherm.bottom_hole_pressureBar": 162.9101342353372, + "geotherm.bottom_hole_pressure": 2362.8117253807779, + "geotherm.bottom_hole_pressureBar": 162.91013423533719, "geotherm.conversion_type_name": "0", - "geotherm.cost.capital_total": 114637895.43432988, - "geotherm.cost.conf_drill": 20690698.350720005, + "geotherm.cost.capital_total": 102459373.51558341, + "geotherm.cost.conf_drill": 16762631.185441852, "geotherm.cost.conf_multiplier": 1.2, "geotherm.cost.conf_non_drill": 250000.0, "geotherm.cost.conf_num_wells": 4.0, "geotherm.cost.conf_per_well": 5172670.0, - "geotherm.cost.conf_total": 20940698.350720005, + "geotherm.cost.conf_total": 16762631.185441852, "geotherm.cost.confirm_wells_num": 2.0, "geotherm.cost.confirm_wells_percent": 50.0, - "geotherm.cost.contingency": 8779310.96685797, + "geotherm.cost.contingency": 8071098.99948401, "geotherm.cost.contingency_percent": 10.0, "geotherm.cost.contingency_percent2": 0.0, - "geotherm.cost.drilling.amount": 52086870.48232172, - "geotherm.cost.drilling.amount_calc": 52086870.48232172, + "geotherm.cost.drilling.amount": 39907119.993836689, + "geotherm.cost.drilling.amount_calc": 39907119.993836689, "geotherm.cost.drilling.amount_specified": 0.0, "geotherm.cost.drilling.calc": 1.0, "geotherm.cost.epc.fixed": 0.0, - "geotherm.cost.epc.nonfixed": 14810064.768142544, + "geotherm.cost.epc.nonfixed": 13263656.70180809, "geotherm.cost.epc.percent": 12.0, - "geotherm.cost.epc.total": 14810064.768142544, - "geotherm.cost.expl_drill": 2155281.0782000005, + "geotherm.cost.epc.total": 13263656.70180809, + "geotherm.cost.expl_drill": 0.0, "geotherm.cost.expl_multiplier": 0.5, "geotherm.cost.expl_non_drill": 750000.0, "geotherm.cost.expl_num_wells": 1.0, - "geotherm.cost.expl_per_well": 2155281.0782000005, - "geotherm.cost.expl_total": 2905281.0782000005, + "geotherm.cost.expl_per_well": 1746107.415150193, + "geotherm.cost.expl_total": 0.0, "geotherm.cost.indirect.amount_specified": 0.0, "geotherm.cost.indirect.calc": 1.0, "geotherm.cost.inj_cost_curve": 0.0, "geotherm.cost.inj_cost_curve_welldiam": 0.0, "geotherm.cost.inj_cost_curve_welltype": 0.0, - "geotherm.cost.inj_drill": 15078623.150135128, + "geotherm.cost.inj_drill": 12215991.667636728, "geotherm.cost.inj_num_wells": 3.4980641974382657, - "geotherm.cost.inj_per_well": 4310562.156400001, + "geotherm.cost.inj_per_well": 3492214.830300386, "geotherm.cost.inj_prod_well_ratio": 0.75, - "geotherm.cost.inj_pump_cost_per_pump": 267769.0458828378, + "geotherm.cost.inj_pump_cost_per_pump": 267769.04588283775, "geotherm.cost.inj_wells_drilled": 3.4980641974382657, - "geotherm.cost.installed_per_capacity": 4916.118721647307, + "geotherm.cost.installed_per_capacity": 4402.797155183511, "geotherm.cost.num_pumps": 4.074505195242484, "geotherm.cost.other_per_pump": 10000.0, "geotherm.cost.plant": 100000.0, "geotherm.cost.plant_auto_estimate": 0.0, "geotherm.cost.plant_auto_estimate_last_setting": 0.0, - "geotherm.cost.plant_per_kW": 1139.3444299661829, + "geotherm.cost.plant_per_kW": 1139.3444299661827, "geotherm.cost.plant_per_kW.bak": 0.0, "geotherm.cost.plant_per_kW_input": 1800.0, "geotherm.cost.plant_size": 32813.60319442342, @@ -9708,20 +9708,20 @@ "geotherm.cost.plant_total.amount_specified": 0.0, "geotherm.cost.plant_total.calc": 1.0, "geotherm.cost.plm.fixed": 0.0, - "geotherm.cost.plm.nonfixed": 4319602.224041575, + "geotherm.cost.plm.nonfixed": 3868566.5380273598, "geotherm.cost.plm.percent": 3.5, - "geotherm.cost.plm.total": 4319602.224041575, + "geotherm.cost.plm.total": 3868566.5380273598, "geotherm.cost.prod_cost_curve": 0.0, "geotherm.cost.prod_cost_curve_welldiam": 0.0, "geotherm.cost.prod_cost_curve_welltype": 0.0, - "geotherm.cost.prod_drill": 11766162.61561506, - "geotherm.cost.prod_inj_drill": 26844785.76575019, + "geotherm.cost.prod_drill": 9532391.853106579, + "geotherm.cost.prod_inj_drill": 21748383.520743308, "geotherm.cost.prod_inj_non_drill": 150000.0, "geotherm.cost.prod_inj_num_wells": 6.227676296441533, - "geotherm.cost.prod_inj_total": 26994785.76575019, + "geotherm.cost.prod_inj_total": 21898383.520743308, "geotherm.cost.prod_num_wells": 2.729612099003268, - "geotherm.cost.prod_per_well": 4310562.156400001, - "geotherm.cost.prod_pump_cost_per_well": 187653.74870500566, + "geotherm.cost.prod_per_well": 3492214.830300386, + "geotherm.cost.prod_pump_cost_per_well": 187653.74870500563, "geotherm.cost.prod_req": 4.074505195242484, "geotherm.cost.prod_wells_drilled": 2.729612099003268, "geotherm.cost.pump_casing_cost": 0.0, @@ -9735,28 +9735,28 @@ "geotherm.cost.pump_per_pump": 9155320.0, "geotherm.cost.pump_size": 733.6462176201694, "geotherm.cost.pump_total_per_pump": 9211470.0, - "geotherm.cost.pumping.amount": 3486539.202046002, + "geotherm.cost.pumping.amount": 3487767.771784563, "geotherm.cost.pumping.amount_specified": 0.0, "geotherm.cost.pumping.calc": 1.0, "geotherm.cost.pumps_total": 993103.4563452428, - "geotherm.cost.recap": 50603638.61427067, + "geotherm.cost.recap": 41580250.34535558, "geotherm.cost.recap_specified": 23000000.0, "geotherm.cost.recap_use_calc": 1.0, "geotherm.cost.sales_tax.percent": 80.0, - "geotherm.cost.sales_tax.total": 4936688.256047514, + "geotherm.cost.sales_tax.total": 4421218.900602697, "geotherm.cost.sales_tax.value": 5.0, "geotherm.cost.stim_non_drill": 0.0, "geotherm.cost.stim_num_wells": 3.4980641974382657, "geotherm.cost.stim_per_well": 399107.96625, - "geotherm.cost.stim_total": 1396105.2876515249, + "geotherm.cost.stim_total": 1396105.2876515247, "geotherm.cost.surf_non_drill": 946571.0, "geotherm.cost.surf_num_wells": 8.227676296441534, - "geotherm.cost.surf_per_well": 252203.77743260237, - "geotherm.cost.surf_total": 2075051.0414552384, - "geotherm.cost.total_installed_millions": 147.4835616494195, - "geotherm.cost.total_surface_equipment_cost": 2303558.3237952084, + "geotherm.cost.surf_per_well": 252335.1804352219, + "geotherm.cost.surf_total": 2076132.1828251726, + "geotherm.cost.total_installed_millions": 132.08391465550558, + "geotherm.cost.total_surface_equipment_cost": 2304639.4651651426, "geotherm.default_input": 0.0, - "geotherm.delta_pressure_reservoir": 349.211808, + "geotherm.delta_pressure_reservoir": 349.21180799999999, "geotherm.delta_pressure_reservoirBar": 24.077306671007265, "geotherm.egs_ambient_temp": 15.0, "geotherm.errors1": "", @@ -9770,7 +9770,7 @@ "geotherm.lookup.temp_array": [ 0.0 ], - "geotherm.net_output": 30.000000000000058, + "geotherm.net_output": 30.000000000000055, "geotherm.plant_efficiency_used": 9.224654672876282, "geotherm.resource.choice": "empty", "geotherm.resource_type": 0.0, @@ -18553,7 +18553,7 @@ "hc_ctl8": 0.0, "hc_ctl9": 0.0, "hr_pl_nlev": 8.0, - "hx_ppi": 0.89066972, + "hx_ppi": 0.89055794, "hybrid_dispatch_schedule": "111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111", "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, @@ -18604,7 +18604,7 @@ "in_location_options": 0.0, "in_nsrdb_options": 0.0, "in_time_step": 0.0, - "indirect_pump_cost": 418384.70424552049, + "indirect_pump_cost": 418532.13261414787, "inflation_rate": 2.5, "inj_num_pumps": 1.0, "inj_prod_well_distance": 1500.0, @@ -18614,7 +18614,7 @@ "injectivity_index": 3000.0, "insurance_rate": 0.5, "is_advanced": 0.0, - "itc_basis_cost_capex_fed": 147483561.6494195, + "itc_basis_cost_capex_fed": 132083914.65550557, "itc_basis_cost_capex_sta": 0.0, "itc_basis_cost_percent_fed": 100.0, "itc_basis_cost_percent_sta": 0.0, @@ -19300,7 +19300,7 @@ "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "nameplate": 30000.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, "non_itc_basis_depreciation_allocation": 0.0, "non_itc_basis_percent_depr": 0.0, "num_fractures": 6.0, @@ -19361,12 +19361,12 @@ ], "ppa_soln_mode": 1.0, "ppi_base_year": 0.0, - "process_equip_ppi": 0.884044412, + "process_equip_ppi": 0.884018929, "prod_pump_cost": 764596.1740052729, "prod_well_choice": 0.0, "prop_tax_assessed_decline": 0.0, "prop_tax_cost_assessed_percent": 100.0, - "property_assessed_value": 147483561.6494195, + "property_assessed_value": 132083914.65550557, "property_tax_rate": 1.0, "ptc_fed_amount": [ 0.0 @@ -19381,9 +19381,9 @@ "pump_casing_total_cost": 37532200.0, "pump_depth": 1123.1203058328284, "pump_efficiency": 67.5, - "pump_ppi": 0.853394181, + "pump_ppi": 0.853374525, "pump_size_hp": 733.6462176201694, - "pump_work": 2.813603194423368, + "pump_work": 2.8136031944233679, "pump_work_watthr_lb": 0.7909682365960984, "pumpwork_inj": 0.1643234090169439, "pumpwork_prod": 0.6266448275791545, @@ -19901,17 +19901,17 @@ 7.0 ], "station_id": "258971", - "steel_ppi": 1.128834356, + "steel_ppi": 1.129319793, "step": 3600.0, "stim_success_rate": 0.0, "stimulation_type": 0.0, "subsurface_water_loss": 2.0, "system_capacity": 32813.60319442342, - "system_itc_basis_cost": 147483561.6494195, + "system_itc_basis_cost": 132083914.65550557, "system_itc_basis_cost_fed_include": 1.0, "system_itc_basis_cost_sta_include": 0.0, "system_itc_basis_percent": 100.0, - "system_recapitalization_cost": 50603638.61427067, + "system_recapitalization_cost": 41580250.34535558, "system_use_lifetime_output": 1.0, "system_use_recapitalization": 1.0, "tax_investor_equity_percent": 98.0, @@ -19924,11 +19924,11 @@ "term_int_rate": 7.0, "term_tenor": 18.0, "tod_library": "Uniform Dispatch", - "total_direct_cost": 123417206.40118784, - "total_getem_om_cost": 4126410.046074844, - "total_indirect_cost": 24066355.24823163, - "total_installed_cost": 147483561.6494195, - "turbine_ppi": 0.882850242, + "total_direct_cost": 110530472.51506743, + "total_getem_om_cost": 3828237.971647888, + "total_indirect_cost": 21553442.140438148, + "total_installed_cost": 132083914.65550557, + "turbine_ppi": 0.882749597, "tz": -8.0, "ui_calculations_only": 0.0, "ui_depr_alloc_custom_percent": 0.0, diff --git a/deploy/runtime/defaults/Geothermal Power_Merchant Plant.json b/deploy/runtime/defaults/Geothermal Power_Merchant Plant.json index 4fc42ab87..f68809657 100644 --- a/deploy/runtime/defaults/Geothermal Power_Merchant Plant.json +++ b/deploy/runtime/defaults/Geothermal Power_Merchant Plant.json @@ -42,7 +42,7 @@ "annual_tdry": 16.9747, "annual_twet": NaN, "annual_wspd": 2.26213, - "baseline_cost": 1139.3444299661829, + "baseline_cost": 1139.3444299661827, "batt_itc_basis_cost": 0.0, "batt_itc_basis_cost_fed_include": 0.0, "batt_itc_basis_cost_sta_include": 0.0, @@ -83,8 +83,8 @@ "cbi_uti_tax_fed": 1.0, "cbi_uti_tax_sta": 1.0, "city": "-", - "const_per_interest1": 9586431.507212269, - "const_per_interest2": 6194309.589275619, + "const_per_interest1": 8585454.45260786, + "const_per_interest2": 5547524.415531235, "const_per_interest3": 0.0, "const_per_interest4": 0.0, "const_per_interest5": 0.0, @@ -93,7 +93,7 @@ "const_per_interest_rate3": 0.0, "const_per_interest_rate4": 0.0, "const_per_interest_rate5": 0.0, - "const_per_interest_total": 15780741.096487888, + "const_per_interest_total": 14132978.868139096, "const_per_months1": 60.0, "const_per_months2": 24.0, "const_per_months3": 0.0, @@ -110,14 +110,14 @@ "const_per_percent4": 0.0, "const_per_percent5": 0.0, "const_per_percent_total": 100.0, - "const_per_principal1": 58993424.6597678, - "const_per_principal2": 88490136.9896517, + "const_per_principal1": 52833565.86220223, + "const_per_principal2": 79250348.79330334, "const_per_principal3": 0.0, "const_per_principal4": 0.0, "const_per_principal5": 0.0, - "const_per_principal_total": 147483561.6494195, - "const_per_total1": 10176365.753809946, - "const_per_total2": 7964112.329068653, + "const_per_principal_total": 132083914.65550557, + "const_per_total1": 9113790.111229884, + "const_per_total2": 7132531.391397301, "const_per_total3": 0.0, "const_per_total4": 0.0, "const_per_total5": 0.0, @@ -126,8 +126,8 @@ "const_per_upfront_rate3": 0.0, "const_per_upfront_rate4": 0.0, "const_per_upfront_rate5": 0.0, - "construction_financing_cost": 18140478.0828786, - "construction_ppi": 0.790555556, + "construction_financing_cost": 16246321.502627185, + "construction_ppi": 0.788589981, "conversion_subtype": 0.0, "conversion_type": 0.0, "cost_debt_closing": 0.0, @@ -165,7 +165,7 @@ "depr_basis_mat": [ [ 1.0, - 147483561.6494195, + 132083914.65550557, 100.0, 1.0, 0.0, @@ -219,7 +219,7 @@ "depr_itc_sta_sl_5": 0.0, "depr_stabas_method": 1.0, "design_temp": 200.0, - "drilling_ppi": 0.319, + "drilling_ppi": 0.319286373, "drilling_success_rate": 76.0, "dscr": 1.45, "dscr_limit_debt_fraction": 0.0, @@ -228,7 +228,7 @@ "dt_prod_well": 0.0, "elev": 561.0, "enable_interconnection_limit": 0.0, - "engineering_ppi": 0.779879622, + "engineering_ppi": 0.77985529, "equip1_reserve_cost": 0.0, "equip1_reserve_freq": 12.0, "equip2_reserve_cost": 0.0, @@ -259,53 +259,53 @@ "geotherm.avg_reservoir_temp": 200.0, "geotherm.avg_reservoir_tempF": 392.0, "geotherm.basecase_choice": 0.0, - "geotherm.bottom_hole_pressure": 2362.811725380778, - "geotherm.bottom_hole_pressureBar": 162.9101342353372, + "geotherm.bottom_hole_pressure": 2362.8117253807779, + "geotherm.bottom_hole_pressureBar": 162.91013423533719, "geotherm.conversion_type_name": "0", - "geotherm.cost.capital_total": 114637895.43432988, - "geotherm.cost.conf_drill": 20690698.350720005, + "geotherm.cost.capital_total": 102459373.51558341, + "geotherm.cost.conf_drill": 16762631.185441852, "geotherm.cost.conf_multiplier": 1.2, "geotherm.cost.conf_non_drill": 250000.0, "geotherm.cost.conf_num_wells": 4.0, "geotherm.cost.conf_per_well": 5172670.0, - "geotherm.cost.conf_total": 20940698.350720005, + "geotherm.cost.conf_total": 16762631.185441852, "geotherm.cost.confirm_wells_num": 2.0, "geotherm.cost.confirm_wells_percent": 50.0, - "geotherm.cost.contingency": 8779310.96685797, + "geotherm.cost.contingency": 8071098.99948401, "geotherm.cost.contingency_percent": 10.0, "geotherm.cost.contingency_percent2": 0.0, - "geotherm.cost.drilling.amount": 52086870.48232172, - "geotherm.cost.drilling.amount_calc": 52086870.48232172, + "geotherm.cost.drilling.amount": 39907119.993836689, + "geotherm.cost.drilling.amount_calc": 39907119.993836689, "geotherm.cost.drilling.amount_specified": 0.0, "geotherm.cost.drilling.calc": 1.0, "geotherm.cost.epc.fixed": 0.0, - "geotherm.cost.epc.nonfixed": 14810064.768142544, + "geotherm.cost.epc.nonfixed": 13263656.70180809, "geotherm.cost.epc.percent": 12.0, - "geotherm.cost.epc.total": 14810064.768142544, - "geotherm.cost.expl_drill": 2155281.0782000005, + "geotherm.cost.epc.total": 13263656.70180809, + "geotherm.cost.expl_drill": 0.0, "geotherm.cost.expl_multiplier": 0.5, "geotherm.cost.expl_non_drill": 750000.0, "geotherm.cost.expl_num_wells": 1.0, - "geotherm.cost.expl_per_well": 2155281.0782000005, - "geotherm.cost.expl_total": 2905281.0782000005, + "geotherm.cost.expl_per_well": 1746107.415150193, + "geotherm.cost.expl_total": 0.0, "geotherm.cost.indirect.amount_specified": 0.0, "geotherm.cost.indirect.calc": 1.0, "geotherm.cost.inj_cost_curve": 0.0, "geotherm.cost.inj_cost_curve_welldiam": 0.0, "geotherm.cost.inj_cost_curve_welltype": 0.0, - "geotherm.cost.inj_drill": 15078623.150135128, + "geotherm.cost.inj_drill": 12215991.667636728, "geotherm.cost.inj_num_wells": 3.4980641974382657, - "geotherm.cost.inj_per_well": 4310562.156400001, + "geotherm.cost.inj_per_well": 3492214.830300386, "geotherm.cost.inj_prod_well_ratio": 0.75, - "geotherm.cost.inj_pump_cost_per_pump": 267769.0458828378, + "geotherm.cost.inj_pump_cost_per_pump": 267769.04588283775, "geotherm.cost.inj_wells_drilled": 3.4980641974382657, - "geotherm.cost.installed_per_capacity": 4916.118721647307, + "geotherm.cost.installed_per_capacity": 4402.797155183511, "geotherm.cost.num_pumps": 4.074505195242484, "geotherm.cost.other_per_pump": 10000.0, "geotherm.cost.plant": 100000.0, "geotherm.cost.plant_auto_estimate": 0.0, "geotherm.cost.plant_auto_estimate_last_setting": 0.0, - "geotherm.cost.plant_per_kW": 1139.3444299661829, + "geotherm.cost.plant_per_kW": 1139.3444299661827, "geotherm.cost.plant_per_kW.bak": 0.0, "geotherm.cost.plant_per_kW_input": 1800.0, "geotherm.cost.plant_size": 32813.60319442342, @@ -314,20 +314,20 @@ "geotherm.cost.plant_total.amount_specified": 0.0, "geotherm.cost.plant_total.calc": 1.0, "geotherm.cost.plm.fixed": 0.0, - "geotherm.cost.plm.nonfixed": 4319602.224041575, + "geotherm.cost.plm.nonfixed": 3868566.5380273598, "geotherm.cost.plm.percent": 3.5, - "geotherm.cost.plm.total": 4319602.224041575, + "geotherm.cost.plm.total": 3868566.5380273598, "geotherm.cost.prod_cost_curve": 0.0, "geotherm.cost.prod_cost_curve_welldiam": 0.0, "geotherm.cost.prod_cost_curve_welltype": 0.0, - "geotherm.cost.prod_drill": 11766162.61561506, - "geotherm.cost.prod_inj_drill": 26844785.76575019, + "geotherm.cost.prod_drill": 9532391.853106579, + "geotherm.cost.prod_inj_drill": 21748383.520743308, "geotherm.cost.prod_inj_non_drill": 150000.0, "geotherm.cost.prod_inj_num_wells": 6.227676296441533, - "geotherm.cost.prod_inj_total": 26994785.76575019, + "geotherm.cost.prod_inj_total": 21898383.520743308, "geotherm.cost.prod_num_wells": 2.729612099003268, - "geotherm.cost.prod_per_well": 4310562.156400001, - "geotherm.cost.prod_pump_cost_per_well": 187653.74870500566, + "geotherm.cost.prod_per_well": 3492214.830300386, + "geotherm.cost.prod_pump_cost_per_well": 187653.74870500563, "geotherm.cost.prod_req": 4.074505195242484, "geotherm.cost.prod_wells_drilled": 2.729612099003268, "geotherm.cost.pump_casing_cost": 0.0, @@ -341,28 +341,28 @@ "geotherm.cost.pump_per_pump": 9155320.0, "geotherm.cost.pump_size": 733.6462176201694, "geotherm.cost.pump_total_per_pump": 9211470.0, - "geotherm.cost.pumping.amount": 3486539.202046002, + "geotherm.cost.pumping.amount": 3487767.771784563, "geotherm.cost.pumping.amount_specified": 0.0, "geotherm.cost.pumping.calc": 1.0, "geotherm.cost.pumps_total": 993103.4563452428, - "geotherm.cost.recap": 50603638.61427067, + "geotherm.cost.recap": 41580250.34535558, "geotherm.cost.recap_specified": 23000000.0, "geotherm.cost.recap_use_calc": 1.0, "geotherm.cost.sales_tax.percent": 80.0, - "geotherm.cost.sales_tax.total": 4936688.256047514, + "geotherm.cost.sales_tax.total": 4421218.900602697, "geotherm.cost.sales_tax.value": 5.0, "geotherm.cost.stim_non_drill": 0.0, "geotherm.cost.stim_num_wells": 3.4980641974382657, "geotherm.cost.stim_per_well": 399107.96625, - "geotherm.cost.stim_total": 1396105.2876515249, + "geotherm.cost.stim_total": 1396105.2876515247, "geotherm.cost.surf_non_drill": 946571.0, "geotherm.cost.surf_num_wells": 8.227676296441534, - "geotherm.cost.surf_per_well": 252203.77743260237, - "geotherm.cost.surf_total": 2075051.0414552384, - "geotherm.cost.total_installed_millions": 147.4835616494195, - "geotherm.cost.total_surface_equipment_cost": 2303558.3237952084, + "geotherm.cost.surf_per_well": 252335.1804352219, + "geotherm.cost.surf_total": 2076132.1828251726, + "geotherm.cost.total_installed_millions": 132.08391465550558, + "geotherm.cost.total_surface_equipment_cost": 2304639.4651651426, "geotherm.default_input": 0.0, - "geotherm.delta_pressure_reservoir": 349.211808, + "geotherm.delta_pressure_reservoir": 349.21180799999999, "geotherm.delta_pressure_reservoirBar": 24.077306671007265, "geotherm.egs_ambient_temp": 15.0, "geotherm.errors1": "", @@ -376,7 +376,7 @@ "geotherm.lookup.temp_array": [ 0.0 ], - "geotherm.net_output": 30.000000000000058, + "geotherm.net_output": 30.000000000000055, "geotherm.plant_efficiency_used": 9.224654672876282, "geotherm.resource.choice": "empty", "geotherm.resource_type": 0.0, @@ -9159,7 +9159,7 @@ "hc_ctl8": 0.0, "hc_ctl9": 0.0, "hr_pl_nlev": 8.0, - "hx_ppi": 0.89066972, + "hx_ppi": 0.89055794, "hybrid_dispatch_schedule": "111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111", "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, @@ -9210,7 +9210,7 @@ "in_location_options": 0.0, "in_nsrdb_options": 0.0, "in_time_step": 0.0, - "indirect_pump_cost": 418384.70424552049, + "indirect_pump_cost": 418532.13261414787, "inflation_rate": 2.5, "inj_num_pumps": 1.0, "inj_prod_well_distance": 1500.0, @@ -9220,7 +9220,7 @@ "injectivity_index": 3000.0, "insurance_rate": 0.5, "is_advanced": 0.0, - "itc_basis_cost_capex_fed": 147483561.6494195, + "itc_basis_cost_capex_fed": 132083914.65550557, "itc_basis_cost_capex_sta": 0.0, "itc_basis_cost_percent_fed": 100.0, "itc_basis_cost_percent_sta": 0.0, @@ -666392,7 +666392,7 @@ "mp_error_msg": "", "mp_market_percent_gen": 100.0, "nameplate": 30000.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, "non_itc_basis_depreciation_allocation": 0.0, "non_itc_basis_percent_depr": 0.0, "num_fractures": 6.0, @@ -666447,12 +666447,12 @@ "pbi_uti_term": 0.0, "plant_efficiency_input": 80.0, "ppi_base_year": 0.0, - "process_equip_ppi": 0.884044412, + "process_equip_ppi": 0.884018929, "prod_pump_cost": 764596.1740052729, "prod_well_choice": 0.0, "prop_tax_assessed_decline": 0.0, "prop_tax_cost_assessed_percent": 100.0, - "property_assessed_value": 147483561.6494195, + "property_assessed_value": 132083914.65550557, "property_tax_rate": 1.0, "ptc_fed_amount": [ 0.0 @@ -666467,9 +666467,9 @@ "pump_casing_total_cost": 37532200.0, "pump_depth": 1123.1203058328284, "pump_efficiency": 67.5, - "pump_ppi": 0.853394181, + "pump_ppi": 0.853374525, "pump_size_hp": 733.6462176201694, - "pump_work": 2.813603194423368, + "pump_work": 2.8136031944233679, "pump_work_watthr_lb": 0.7909682365960984, "pumpwork_inj": 0.1643234090169439, "pumpwork_prod": 0.6266448275791545, @@ -666987,28 +666987,28 @@ 7.0 ], "station_id": "91486", - "steel_ppi": 1.128834356, + "steel_ppi": 1.129319793, "step": 3600.0, "stim_success_rate": 0.0, "stimulation_type": 0.0, "subsurface_water_loss": 2.0, "system_capacity": 32813.60319442342, - "system_itc_basis_cost": 147483561.6494195, + "system_itc_basis_cost": 132083914.65550557, "system_itc_basis_cost_fed_include": 1.0, "system_itc_basis_cost_sta_include": 0.0, "system_itc_basis_percent": 100.0, - "system_recapitalization_cost": 50603638.61427067, + "system_recapitalization_cost": 41580250.34535558, "system_use_lifetime_output": 1.0, "system_use_recapitalization": 1.0, "temp_decline_max": 30.0, "temp_decline_rate": 0.5, "term_int_rate": 7.0, "term_tenor": 18.0, - "total_direct_cost": 123417206.40118784, - "total_getem_om_cost": 4126410.046074844, - "total_indirect_cost": 24066355.24823163, - "total_installed_cost": 147483561.6494195, - "turbine_ppi": 0.882850242, + "total_direct_cost": 110530472.51506743, + "total_getem_om_cost": 3828237.971647888, + "total_indirect_cost": 21553442.140438148, + "total_installed_cost": 132083914.65550557, + "turbine_ppi": 0.882749597, "tz": -8.0, "ui_calculations_only": 0.0, "ui_depr_alloc_custom_percent": 0.0, diff --git a/deploy/runtime/defaults/Geothermal Power_Sale Leaseback.json b/deploy/runtime/defaults/Geothermal Power_Sale Leaseback.json index 597e47ac4..6447297dc 100644 --- a/deploy/runtime/defaults/Geothermal Power_Sale Leaseback.json +++ b/deploy/runtime/defaults/Geothermal Power_Sale Leaseback.json @@ -42,7 +42,7 @@ "annual_tdry": 24.0951, "annual_twet": NaN, "annual_wspd": 2.28094, - "baseline_cost": 1139.3444299661829, + "baseline_cost": 1139.3444299661827, "batt_itc_basis_cost": 0.0, "batt_itc_basis_cost_fed_include": 0.0, "batt_itc_basis_cost_sta_include": 0.0, @@ -75,8 +75,8 @@ "cbi_uti_tax_fed": 1.0, "cbi_uti_tax_sta": 1.0, "city": "-", - "const_per_interest1": 9586431.507212269, - "const_per_interest2": 6194309.589275619, + "const_per_interest1": 8585454.45260786, + "const_per_interest2": 5547524.415531235, "const_per_interest3": 0.0, "const_per_interest4": 0.0, "const_per_interest5": 0.0, @@ -85,7 +85,7 @@ "const_per_interest_rate3": 0.0, "const_per_interest_rate4": 0.0, "const_per_interest_rate5": 0.0, - "const_per_interest_total": 15780741.096487888, + "const_per_interest_total": 14132978.868139096, "const_per_months1": 60.0, "const_per_months2": 24.0, "const_per_months3": 0.0, @@ -102,14 +102,14 @@ "const_per_percent4": 0.0, "const_per_percent5": 0.0, "const_per_percent_total": 100.0, - "const_per_principal1": 58993424.6597678, - "const_per_principal2": 88490136.9896517, + "const_per_principal1": 52833565.86220223, + "const_per_principal2": 79250348.79330334, "const_per_principal3": 0.0, "const_per_principal4": 0.0, "const_per_principal5": 0.0, - "const_per_principal_total": 147483561.6494195, - "const_per_total1": 10176365.753809946, - "const_per_total2": 7964112.329068653, + "const_per_principal_total": 132083914.65550557, + "const_per_total1": 9113790.111229884, + "const_per_total2": 7132531.391397301, "const_per_total3": 0.0, "const_per_total4": 0.0, "const_per_total5": 0.0, @@ -118,13 +118,13 @@ "const_per_upfront_rate3": 0.0, "const_per_upfront_rate4": 0.0, "const_per_upfront_rate5": 0.0, - "construction_financing_cost": 18140478.0828786, - "construction_ppi": 0.790555556, + "construction_financing_cost": 16246321.502627185, + "construction_ppi": 0.788589981, "conversion_subtype": 0.0, "conversion_type": 0.0, "cost_dev_fee_percent": 3.0, - "cost_dev_fee_tax_liability": 1173821.6671677298, - "cost_dev_fee_value": 4424506.849482585, + "cost_dev_fee_tax_liability": 1051255.8767431689, + "cost_dev_fee_value": 3962517.439665167, "cost_equity_closing": 300000.0, "cost_other_financing": 0.0, "country": "-", @@ -146,7 +146,7 @@ "depr_basis_mat": [ [ 1.0, - 147483561.6494195, + 132083914.65550557, 100.0, 1.0, 0.0, @@ -9602,13 +9602,13 @@ 1.0, 1.0 ], - "drilling_ppi": 0.319, + "drilling_ppi": 0.319286373, "drilling_success_rate": 76.0, "dscr_reserve_months": 6.0, "dt_prod_well": 0.0, "elev": 82.0, "enable_interconnection_limit": 0.0, - "engineering_ppi": 0.779879622, + "engineering_ppi": 0.77985529, "equip1_reserve_cost": 0.0, "equip1_reserve_freq": 12.0, "equip2_reserve_cost": 0.0, @@ -9640,53 +9640,53 @@ "geotherm.avg_reservoir_temp": 200.0, "geotherm.avg_reservoir_tempF": 392.0, "geotherm.basecase_choice": 0.0, - "geotherm.bottom_hole_pressure": 2362.811725380778, - "geotherm.bottom_hole_pressureBar": 162.9101342353372, + "geotherm.bottom_hole_pressure": 2362.8117253807779, + "geotherm.bottom_hole_pressureBar": 162.91013423533719, "geotherm.conversion_type_name": "0", - "geotherm.cost.capital_total": 114637895.43432988, - "geotherm.cost.conf_drill": 20690698.350720005, + "geotherm.cost.capital_total": 102459373.51558341, + "geotherm.cost.conf_drill": 16762631.185441852, "geotherm.cost.conf_multiplier": 1.2, "geotherm.cost.conf_non_drill": 250000.0, "geotherm.cost.conf_num_wells": 4.0, "geotherm.cost.conf_per_well": 5172670.0, - "geotherm.cost.conf_total": 20940698.350720005, + "geotherm.cost.conf_total": 16762631.185441852, "geotherm.cost.confirm_wells_num": 2.0, "geotherm.cost.confirm_wells_percent": 50.0, - "geotherm.cost.contingency": 8779310.96685797, + "geotherm.cost.contingency": 8071098.99948401, "geotherm.cost.contingency_percent": 10.0, "geotherm.cost.contingency_percent2": 0.0, - "geotherm.cost.drilling.amount": 52086870.48232172, - "geotherm.cost.drilling.amount_calc": 52086870.48232172, + "geotherm.cost.drilling.amount": 39907119.993836689, + "geotherm.cost.drilling.amount_calc": 39907119.993836689, "geotherm.cost.drilling.amount_specified": 0.0, "geotherm.cost.drilling.calc": 1.0, "geotherm.cost.epc.fixed": 0.0, - "geotherm.cost.epc.nonfixed": 14810064.768142544, + "geotherm.cost.epc.nonfixed": 13263656.70180809, "geotherm.cost.epc.percent": 12.0, - "geotherm.cost.epc.total": 14810064.768142544, - "geotherm.cost.expl_drill": 2155281.0782000005, + "geotherm.cost.epc.total": 13263656.70180809, + "geotherm.cost.expl_drill": 0.0, "geotherm.cost.expl_multiplier": 0.5, "geotherm.cost.expl_non_drill": 750000.0, "geotherm.cost.expl_num_wells": 1.0, - "geotherm.cost.expl_per_well": 2155281.0782000005, - "geotherm.cost.expl_total": 2905281.0782000005, + "geotherm.cost.expl_per_well": 1746107.415150193, + "geotherm.cost.expl_total": 0.0, "geotherm.cost.indirect.amount_specified": 0.0, "geotherm.cost.indirect.calc": 1.0, "geotherm.cost.inj_cost_curve": 0.0, "geotherm.cost.inj_cost_curve_welldiam": 0.0, "geotherm.cost.inj_cost_curve_welltype": 0.0, - "geotherm.cost.inj_drill": 15078623.150135128, + "geotherm.cost.inj_drill": 12215991.667636728, "geotherm.cost.inj_num_wells": 3.4980641974382657, - "geotherm.cost.inj_per_well": 4310562.156400001, + "geotherm.cost.inj_per_well": 3492214.830300386, "geotherm.cost.inj_prod_well_ratio": 0.75, - "geotherm.cost.inj_pump_cost_per_pump": 267769.0458828378, + "geotherm.cost.inj_pump_cost_per_pump": 267769.04588283775, "geotherm.cost.inj_wells_drilled": 3.4980641974382657, - "geotherm.cost.installed_per_capacity": 4916.118721647307, + "geotherm.cost.installed_per_capacity": 4402.797155183511, "geotherm.cost.num_pumps": 4.074505195242484, "geotherm.cost.other_per_pump": 10000.0, "geotherm.cost.plant": 100000.0, "geotherm.cost.plant_auto_estimate": 0.0, "geotherm.cost.plant_auto_estimate_last_setting": 0.0, - "geotherm.cost.plant_per_kW": 1139.3444299661829, + "geotherm.cost.plant_per_kW": 1139.3444299661827, "geotherm.cost.plant_per_kW.bak": 0.0, "geotherm.cost.plant_per_kW_input": 1800.0, "geotherm.cost.plant_size": 32813.60319442342, @@ -9695,20 +9695,20 @@ "geotherm.cost.plant_total.amount_specified": 0.0, "geotherm.cost.plant_total.calc": 1.0, "geotherm.cost.plm.fixed": 0.0, - "geotherm.cost.plm.nonfixed": 4319602.224041575, + "geotherm.cost.plm.nonfixed": 3868566.5380273598, "geotherm.cost.plm.percent": 3.5, - "geotherm.cost.plm.total": 4319602.224041575, + "geotherm.cost.plm.total": 3868566.5380273598, "geotherm.cost.prod_cost_curve": 0.0, "geotherm.cost.prod_cost_curve_welldiam": 0.0, "geotherm.cost.prod_cost_curve_welltype": 0.0, - "geotherm.cost.prod_drill": 11766162.61561506, - "geotherm.cost.prod_inj_drill": 26844785.76575019, + "geotherm.cost.prod_drill": 9532391.853106579, + "geotherm.cost.prod_inj_drill": 21748383.520743308, "geotherm.cost.prod_inj_non_drill": 150000.0, "geotherm.cost.prod_inj_num_wells": 6.227676296441533, - "geotherm.cost.prod_inj_total": 26994785.76575019, + "geotherm.cost.prod_inj_total": 21898383.520743308, "geotherm.cost.prod_num_wells": 2.729612099003268, - "geotherm.cost.prod_per_well": 4310562.156400001, - "geotherm.cost.prod_pump_cost_per_well": 187653.74870500566, + "geotherm.cost.prod_per_well": 3492214.830300386, + "geotherm.cost.prod_pump_cost_per_well": 187653.74870500563, "geotherm.cost.prod_req": 4.074505195242484, "geotherm.cost.prod_wells_drilled": 2.729612099003268, "geotherm.cost.pump_casing_cost": 0.0, @@ -9722,28 +9722,28 @@ "geotherm.cost.pump_per_pump": 9155320.0, "geotherm.cost.pump_size": 733.6462176201694, "geotherm.cost.pump_total_per_pump": 9211470.0, - "geotherm.cost.pumping.amount": 3486539.202046002, + "geotherm.cost.pumping.amount": 3487767.771784563, "geotherm.cost.pumping.amount_specified": 0.0, "geotherm.cost.pumping.calc": 1.0, "geotherm.cost.pumps_total": 993103.4563452428, - "geotherm.cost.recap": 50603638.61427067, + "geotherm.cost.recap": 41580250.34535558, "geotherm.cost.recap_specified": 23000000.0, "geotherm.cost.recap_use_calc": 1.0, "geotherm.cost.sales_tax.percent": 80.0, - "geotherm.cost.sales_tax.total": 4936688.256047514, + "geotherm.cost.sales_tax.total": 4421218.900602697, "geotherm.cost.sales_tax.value": 5.0, "geotherm.cost.stim_non_drill": 0.0, "geotherm.cost.stim_num_wells": 3.4980641974382657, "geotherm.cost.stim_per_well": 399107.96625, - "geotherm.cost.stim_total": 1396105.2876515249, + "geotherm.cost.stim_total": 1396105.2876515247, "geotherm.cost.surf_non_drill": 946571.0, "geotherm.cost.surf_num_wells": 8.227676296441534, - "geotherm.cost.surf_per_well": 252203.77743260237, - "geotherm.cost.surf_total": 2075051.0414552384, - "geotherm.cost.total_installed_millions": 147.4835616494195, - "geotherm.cost.total_surface_equipment_cost": 2303558.3237952084, + "geotherm.cost.surf_per_well": 252335.1804352219, + "geotherm.cost.surf_total": 2076132.1828251726, + "geotherm.cost.total_installed_millions": 132.08391465550558, + "geotherm.cost.total_surface_equipment_cost": 2304639.4651651426, "geotherm.default_input": 0.0, - "geotherm.delta_pressure_reservoir": 349.211808, + "geotherm.delta_pressure_reservoir": 349.21180799999999, "geotherm.delta_pressure_reservoirBar": 24.077306671007265, "geotherm.egs_ambient_temp": 15.0, "geotherm.errors1": "", @@ -9757,7 +9757,7 @@ "geotherm.lookup.temp_array": [ 0.0 ], - "geotherm.net_output": 30.000000000000058, + "geotherm.net_output": 30.000000000000055, "geotherm.plant_efficiency_used": 9.224654672876282, "geotherm.resource.choice": "empty", "geotherm.resource_type": 0.0, @@ -18540,7 +18540,7 @@ "hc_ctl8": 0.0, "hc_ctl9": 0.0, "hr_pl_nlev": 8.0, - "hx_ppi": 0.89066972, + "hx_ppi": 0.89055794, "hybrid_dispatch_schedule": "111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111", "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, @@ -18591,7 +18591,7 @@ "in_location_options": 0.0, "in_nsrdb_options": 0.0, "in_time_step": 0.0, - "indirect_pump_cost": 418384.70424552049, + "indirect_pump_cost": 418532.13261414787, "inflation_rate": 2.5, "inj_num_pumps": 1.0, "inj_prod_well_distance": 1500.0, @@ -18601,7 +18601,7 @@ "injectivity_index": 3000.0, "insurance_rate": 0.5, "is_advanced": 0.0, - "itc_basis_cost_capex_fed": 147483561.6494195, + "itc_basis_cost_capex_fed": 132083914.65550557, "itc_basis_cost_capex_sta": 0.0, "itc_basis_cost_percent_fed": 100.0, "itc_basis_cost_percent_sta": 0.0, @@ -19286,7 +19286,7 @@ "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "nameplate": 30000.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, "non_itc_basis_depreciation_allocation": 0.0, "non_itc_basis_percent_depr": 0.0, "num_fractures": 6.0, @@ -19346,12 +19346,12 @@ ], "ppa_soln_mode": 1.0, "ppi_base_year": 0.0, - "process_equip_ppi": 0.884044412, + "process_equip_ppi": 0.884018929, "prod_pump_cost": 764596.1740052729, "prod_well_choice": 0.0, "prop_tax_assessed_decline": 0.0, "prop_tax_cost_assessed_percent": 100.0, - "property_assessed_value": 147483561.6494195, + "property_assessed_value": 132083914.65550557, "property_tax_rate": 1.0, "ptc_fed_amount": [ 0.0 @@ -19366,9 +19366,9 @@ "pump_casing_total_cost": 37532200.0, "pump_depth": 1123.1203058328284, "pump_efficiency": 67.5, - "pump_ppi": 0.853394181, + "pump_ppi": 0.853374525, "pump_size_hp": 733.6462176201694, - "pump_work": 2.813603194423368, + "pump_work": 2.8136031944233679, "pump_work_watthr_lb": 0.7909682365960984, "pumpwork_inj": 0.1643234090169439, "pumpwork_prod": 0.6266448275791545, @@ -19889,28 +19889,28 @@ 7.0 ], "station_id": "258971", - "steel_ppi": 1.128834356, + "steel_ppi": 1.129319793, "step": 3600.0, "stim_success_rate": 0.0, "stimulation_type": 0.0, "subsurface_water_loss": 2.0, "system_capacity": 32813.60319442342, - "system_itc_basis_cost": 147483561.6494195, + "system_itc_basis_cost": 132083914.65550557, "system_itc_basis_cost_fed_include": 1.0, "system_itc_basis_cost_sta_include": 0.0, "system_itc_basis_percent": 100.0, - "system_recapitalization_cost": 50603638.61427067, + "system_recapitalization_cost": 41580250.34535558, "system_use_lifetime_output": 1.0, "system_use_recapitalization": 1.0, "tax_investor_required_lease_reserve": 6.0, "temp_decline_max": 30.0, "temp_decline_rate": 0.5, "tod_library": "Uniform Dispatch", - "total_direct_cost": 123417206.40118784, - "total_getem_om_cost": 4126410.046074844, - "total_indirect_cost": 24066355.24823163, - "total_installed_cost": 147483561.6494195, - "turbine_ppi": 0.882850242, + "total_direct_cost": 110530472.51506743, + "total_getem_om_cost": 3828237.971647888, + "total_indirect_cost": 21553442.140438148, + "total_installed_cost": 132083914.65550557, + "turbine_ppi": 0.882749597, "tz": -8.0, "ui_calculations_only": 0.0, "ui_depr_alloc_custom_percent": 0.0, diff --git a/deploy/runtime/defaults/Geothermal Power_Single Owner.json b/deploy/runtime/defaults/Geothermal Power_Single Owner.json index 625128017..4157eb292 100644 --- a/deploy/runtime/defaults/Geothermal Power_Single Owner.json +++ b/deploy/runtime/defaults/Geothermal Power_Single Owner.json @@ -75,8 +75,8 @@ "cbi_uti_tax_fed": 1.0, "cbi_uti_tax_sta": 1.0, "city": "Fargo", - "const_per_interest1": 16198939.718852409, - "const_per_interest2": 10467007.202950789, + "const_per_interest1": 15567465.752603136, + "const_per_interest2": 10058977.870912796, "const_per_interest3": 0.0, "const_per_interest4": 0.0, "const_per_interest5": 0.0, @@ -85,7 +85,7 @@ "const_per_interest_rate3": 0.0, "const_per_interest_rate4": 0.0, "const_per_interest_rate5": 0.0, - "const_per_interest_total": 26665946.921803196, + "const_per_interest_total": 25626443.623515935, "const_per_months1": 60.0, "const_per_months2": 24.0, "const_per_months3": 0.0, @@ -102,14 +102,14 @@ "const_per_percent4": 0.0, "const_per_percent5": 0.0, "const_per_percent_total": 100.0, - "const_per_principal1": 99685782.8852456, - "const_per_principal2": 149528674.32786838, + "const_per_principal1": 95799789.24678853, + "const_per_principal2": 143699683.87018279, "const_per_principal3": 0.0, "const_per_principal4": 0.0, "const_per_principal5": 0.0, - "const_per_principal_total": 249214457.21311397, - "const_per_total1": 17195797.547704866, - "const_per_total2": 13457580.689508157, + "const_per_principal_total": 239499473.1169713, + "const_per_total1": 16525463.645071023, + "const_per_total2": 12932971.548316453, "const_per_total3": 0.0, "const_per_total4": 0.0, "const_per_total5": 0.0, @@ -118,8 +118,8 @@ "const_per_upfront_rate3": 0.0, "const_per_upfront_rate4": 0.0, "const_per_upfront_rate5": 0.0, - "construction_financing_cost": 30653378.23721302, - "construction_ppi": 1.858, + "construction_financing_cost": 29458435.193387476, + "construction_ppi": 1.858333333, "conversion_subtype": 0.0, "conversion_type": 0.0, "cost_debt_closing": 0.0, @@ -157,7 +157,7 @@ "depr_basis_mat": [ [ 1.0, - 249214457.21311397, + 239499473.1169713, 100.0, 1.0, 0.0, @@ -9613,7 +9613,7 @@ 1.0, 1.0 ], - "drilling_ppi": 1.155, + "drilling_ppi": 1.154758536, "drilling_success_rate": 76.0, "dscr": 1.45, "dscr_limit_debt_fraction": 0.0, @@ -9628,7 +9628,7 @@ "energy_revenue_ret": [ 100.0 ], - "engineering_ppi": 1.781, + "engineering_ppi": 1.780739467, "equip1_reserve_cost": 0.0, "equip1_reserve_freq": 12.0, "equip2_reserve_cost": 0.0, @@ -9660,47 +9660,47 @@ "geotherm.avg_reservoir_temp": 200.0, "geotherm.avg_reservoir_tempF": 392.0, "geotherm.basecase_choice": 0.0, - "geotherm.bottom_hole_pressure": 2362.811725380778, - "geotherm.bottom_hole_pressureBar": 162.9101342353372, + "geotherm.bottom_hole_pressure": 2362.8117253807779, + "geotherm.bottom_hole_pressureBar": 162.91013423533719, "geotherm.conversion_type_name": "0", - "geotherm.cost.capital_total": 192906436.8265377, - "geotherm.cost.conf_drill": 15518023.763040005, + "geotherm.cost.capital_total": 185418425.4913815, + "geotherm.cost.conf_drill": 12571973.389081389, "geotherm.cost.conf_multiplier": 1.2, "geotherm.cost.conf_non_drill": 250000.0, "geotherm.cost.conf_num_wells": 3.0, "geotherm.cost.conf_per_well": 5172670.0, - "geotherm.cost.conf_total": 15768023.763040005, + "geotherm.cost.conf_total": 12571973.389081389, "geotherm.cost.confirm_wells_num": 1.5, "geotherm.cost.confirm_wells_percent": 50.0, - "geotherm.cost.contingency": 15641226.113306608, + "geotherm.cost.contingency": 14999543.644159336, "geotherm.cost.contingency_percent": 10.0, "geotherm.cost.contingency_percent2": 0.0, - "geotherm.cost.drilling.amount": 61380617.88635095, - "geotherm.cost.drilling.amount_calc": 61380617.88635095, + "geotherm.cost.drilling.amount": 54208099.79050883, + "geotherm.cost.drilling.amount_calc": 54208099.79050883, "geotherm.cost.drilling.amount_specified": 0.0, "geotherm.cost.drilling.calc": 1.0, "geotherm.cost.epc.fixed": 0.0, - "geotherm.cost.epc.nonfixed": 25025719.552781319, + "geotherm.cost.epc.nonfixed": 24050156.2962649, "geotherm.cost.epc.percent": 12.0, - "geotherm.cost.epc.total": 25025719.552781319, - "geotherm.cost.expl_drill": 2155281.0782000005, + "geotherm.cost.epc.total": 24050156.2962649, + "geotherm.cost.expl_drill": 0.0, "geotherm.cost.expl_multiplier": 0.5, "geotherm.cost.expl_non_drill": 750000.0, "geotherm.cost.expl_num_wells": 1.0, - "geotherm.cost.expl_per_well": 2155281.0782000005, - "geotherm.cost.expl_total": 2905281.0782000005, + "geotherm.cost.expl_per_well": 1746107.415150193, + "geotherm.cost.expl_total": 0.0, "geotherm.cost.indirect.amount_specified": 0.0, "geotherm.cost.indirect.calc": 1.0, "geotherm.cost.inj_cost_curve": 0.0, "geotherm.cost.inj_cost_curve_welldiam": 1.0, "geotherm.cost.inj_cost_curve_welltype": 0.0, - "geotherm.cost.inj_drill": 13471256.1720902, + "geotherm.cost.inj_drill": 16770901.903797878, "geotherm.cost.inj_num_wells": 4.304371629526051, - "geotherm.cost.inj_per_well": 3129668.47, + "geotherm.cost.inj_per_well": 3896248.592653349, "geotherm.cost.inj_prod_well_ratio": 0.75, "geotherm.cost.inj_pump_cost_per_pump": 374563.0804755154, "geotherm.cost.inj_wells_drilled": 4.304371629526051, - "geotherm.cost.installed_per_capacity": 6230.361430327836, + "geotherm.cost.installed_per_capacity": 5987.48682792427, "geotherm.cost.num_pumps": 5.559196504166177, "geotherm.cost.other_per_pump": 10000.0, "geotherm.cost.plant": 100000.0, @@ -9715,19 +9715,19 @@ "geotherm.cost.plant_total.amount_specified": 0.0, "geotherm.cost.plant_total.calc": 1.0, "geotherm.cost.plm.fixed": 0.0, - "geotherm.cost.plm.nonfixed": 7299168.202894551, + "geotherm.cost.plm.nonfixed": 7014628.919743929, "geotherm.cost.plm.percent": 3.5, - "geotherm.cost.plm.total": 7299168.202894551, + "geotherm.cost.plm.total": 7014628.919743929, "geotherm.cost.prod_cost_curve": 0.0, "geotherm.cost.prod_cost_curve_welldiam": 0.0, "geotherm.cost.prod_cost_curve_welltype": 0.0, - "geotherm.cost.prod_drill": 23022919.52138145, - "geotherm.cost.prod_inj_drill": 36494175.69347165, + "geotherm.cost.prod_drill": 18652087.14599027, + "geotherm.cost.prod_inj_drill": 35422989.04978815, "geotherm.cost.prod_inj_non_drill": 150000.0, "geotherm.cost.prod_inj_num_wells": 9.645419661323653, - "geotherm.cost.prod_inj_total": 36644175.69347165, + "geotherm.cost.prod_inj_total": 35572989.04978815, "geotherm.cost.prod_num_wells": 5.341048031797602, - "geotherm.cost.prod_per_well": 4310562.156400001, + "geotherm.cost.prod_per_well": 3492214.830300386, "geotherm.cost.prod_pump_cost_per_well": 373715.9635793314, "geotherm.cost.prod_req": 5.559196504166177, "geotherm.cost.prod_wells_drilled": 5.341048031797602, @@ -9742,15 +9742,15 @@ "geotherm.cost.pump_per_pump": 9155320.0, "geotherm.cost.pump_size": 733.6462176201694, "geotherm.cost.pump_total_per_pump": 55864.0, - "geotherm.cost.pumping.amount": 13605745.911315745, + "geotherm.cost.pumping.amount": 13290252.672001657, "geotherm.cost.pumping.amount_specified": 0.0, "geotherm.cost.pumping.calc": 1.0, - "geotherm.cost.pumps_total": 3240953.406238265, - "geotherm.cost.recap": 63985255.8584695, + "geotherm.cost.pumps_total": 3240953.4062382646, + "geotherm.cost.recap": 59690384.790231, "geotherm.cost.recap_specified": 23000000.0, "geotherm.cost.recap_use_calc": 1.0, "geotherm.cost.sales_tax.percent": 80.0, - "geotherm.cost.sales_tax.total": 8341906.517593772, + "geotherm.cost.sales_tax.total": 8016718.765421634, "geotherm.cost.sales_tax.value": 5.0, "geotherm.cost.stim_non_drill": 0.0, "geotherm.cost.stim_num_wells": 4.304371629526051, @@ -9758,12 +9758,12 @@ "geotherm.cost.stim_total": 6213137.351639295, "geotherm.cost.surf_non_drill": 1232950.0, "geotherm.cost.surf_num_wells": 11.145419661323653, - "geotherm.cost.surf_per_well": 783470.0945377008, - "geotherm.cost.surf_total": 8732102.995719592, - "geotherm.cost.total_installed_millions": 249.214457213114, - "geotherm.cost.total_surface_equipment_cost": 9895495.923676545, + "geotherm.cost.surf_per_well": 758559.9467789914, + "geotherm.cost.surf_total": 8454468.945123194, + "geotherm.cost.total_installed_millions": 239.4994731169713, + "geotherm.cost.total_surface_equipment_cost": 9617861.873080146, "geotherm.default_input": 0.0, - "geotherm.delta_pressure_reservoir": 349.211808, + "geotherm.delta_pressure_reservoir": 349.21180799999999, "geotherm.delta_pressure_reservoirBar": 24.077306671007265, "geotherm.egs_ambient_temp": 15.0, "geotherm.errors1": "", @@ -18564,7 +18564,7 @@ "hc_ctl8": 0.0, "hc_ctl9": 0.0, "hr_pl_nlev": 8.0, - "hx_ppi": 2.273, + "hx_ppi": 2.272575844, "hybrid_dispatch_schedule": "111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111", "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, @@ -18615,7 +18615,7 @@ "in_location_options": 0.0, "in_nsrdb_options": 0.0, "in_time_step": 0.0, - "indirect_pump_cost": 1632689.5093578906, + "indirect_pump_cost": 1594830.3206401999, "inflation_rate": 2.5, "inj_num_pumps": 2.0, "inj_prod_well_distance": 1500.0, @@ -18625,7 +18625,7 @@ "injectivity_index": 3000.0, "insurance_rate": 0.5, "is_advanced": 0.0, - "itc_basis_cost_capex_fed": 249214457.21311397, + "itc_basis_cost_capex_fed": 239499473.1169713, "itc_basis_cost_capex_sta": 0.0, "itc_basis_cost_percent_fed": 100.0, "itc_basis_cost_percent_sta": 0.0, @@ -19311,7 +19311,7 @@ "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "nameplate": 40000.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, "non_energy_expenses": [ 0.0 ], @@ -19389,12 +19389,12 @@ ], "ppa_soln_mode": 1.0, "ppi_base_year": 27.0, - "process_equip_ppi": 2.184, + "process_equip_ppi": 2.184450409, "prod_pump_cost": 2077560.4782813136, "prod_well_choice": 0.0, "prop_tax_assessed_decline": 0.0, "prop_tax_cost_assessed_percent": 100.0, - "property_assessed_value": 249214457.21311397, + "property_assessed_value": 239499473.1169713, "property_tax_rate": 1.0, "ptc_fed_amount": [ 0.0 @@ -19932,17 +19932,17 @@ 7.0 ], "station_id": "14914", - "steel_ppi": 3.335, + "steel_ppi": 3.334864154, "step": 3600.0, "stim_success_rate": 0.0, "stimulation_type": 0.0, "subsurface_water_loss": 2.0, "system_capacity": 45106.1880822694, - "system_itc_basis_cost": 249214457.21311397, + "system_itc_basis_cost": 239499473.1169713, "system_itc_basis_cost_fed_include": 1.0, "system_itc_basis_cost_sta_include": 0.0, "system_itc_basis_percent": 100.0, - "system_recapitalization_cost": 63985255.8584695, + "system_recapitalization_cost": 59690384.790231, "system_use_lifetime_output": 1.0, "system_use_recapitalization": 1.0, "temp_decline_max": 30.0, @@ -19950,11 +19950,11 @@ "term_int_rate": 7.0, "term_tenor": 18.0, "tod_library": "Uniform Dispatch", - "total_direct_cost": 208547662.9398443, - "total_getem_om_cost": 8117304.259737534, - "total_indirect_cost": 40666794.27326964, - "total_installed_cost": 249214457.21311397, - "turbine_ppi": 1.541, + "total_direct_cost": 200417969.13554085, + "total_getem_om_cost": 7932692.996058329, + "total_indirect_cost": 39081503.98143046, + "total_installed_cost": 239499473.1169713, + "turbine_ppi": 1.540966184, "tz": -6.0, "ui_calculations_only": 0.0, "ui_depr_alloc_custom_percent": 0.0, diff --git a/deploy/runtime/defaults/MEwave_Single Owner.json b/deploy/runtime/defaults/MEwave_Single Owner.json index e82c9aa69..e7fd4f416 100644 --- a/deploy/runtime/defaults/MEwave_Single Owner.json +++ b/deploy/runtime/defaults/MEwave_Single Owner.json @@ -304,10 +304,10 @@ "detailed_cost_modeled_other_elec_infras": 0.0, "detailed_design_and_construction_eng_cost": 0.0, "detailed_design_and_construction_eng_cost_total": 0.0, - "development_cost": 15942304.376980368, + "development_cost": 15942304.376980367, "development_cost_input": 0.0, "development_cost_method": 2.0, - "development_cost_modeled": 15942304.376980368, + "development_cost_modeled": 15942304.376980367, "development_cost_rvalue": 0.0, "development_cost_total": 0.0, "development_override": 0.0, @@ -12123,8 +12123,8 @@ "feed_cost": 0.0, "financial_cost_input": 0.0, "financial_cost_override": 0.0, - "financial_cost_total": 52945548.8366518, - "financial_cost_total_mill": 52.9455488366518, + "financial_cost_total": 52945548.836651798, + "financial_cost_total_mill": 52.945548836651799, "financial_itemized_shown": 0.0, "financial_override_check": 0.0, "financing_and_incentives_cost": 0.0, @@ -22552,10 +22552,10 @@ "railings_cost": 0.0, "real_discount_rate": 5.5, "rectifying_circuit_cost": 0.0, - "reserve_accounts_cost": 13130496.111489648, + "reserve_accounts_cost": 13130496.111489647, "reserve_accounts_cost_input": 0.0, "reserve_accounts_cost_method": 2.0, - "reserve_accounts_cost_modeled": 13130496.111489648, + "reserve_accounts_cost_modeled": 13130496.111489647, "reserve_accounts_cost_modeled_ui": 12706931.720796422, "reserve_accounts_cost_rvalue": 0.0, "reserve_accounts_cost_total": 0.0, @@ -25527,7 +25527,7 @@ "site_access_port_staging_cost_input": 0.0, "site_access_port_staging_cost_method": 2.0, "site_access_port_staging_cost_modeled": 4659208.297625358, - "site_access_port_staging_cost_modeled_ui": 4659208.297625355, + "site_access_port_staging_cost_modeled_ui": 4659208.2976253549, "site_access_port_staging_cost_rvalue": 0.0, "site_access_port_staging_cost_total": 0.0, "site_access_shown": 0.0, @@ -25596,7 +25596,7 @@ "total_installed_cost_mill": 487.946178078583, "total_installed_cost_structural": 244480984.4, "total_operating_cost": 6890485.8, - "total_operating_cost_mill": 6.8904858, + "total_operating_cost_mill": 6.8904857999999999, "total_operations_cost_lcoe": 0.0, "total_operations_cost_per_kwh": 0.0, "total_rated_capacity": 28600.0, diff --git a/deploy/runtime/defaults/PV Battery_All Equity Partnership Flip.json b/deploy/runtime/defaults/PV Battery_All Equity Partnership Flip.json index c9e48d1e0..5924a6ed7 100644 --- a/deploy/runtime/defaults/PV Battery_All Equity Partnership Flip.json +++ b/deploy/runtime/defaults/PV Battery_All Equity Partnership Flip.json @@ -50799,7 +50799,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.075 + 0.08799999952316284 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/PV Battery_Commercial.json b/deploy/runtime/defaults/PV Battery_Commercial.json index ccd5e3476..6e1082944 100644 --- a/deploy/runtime/defaults/PV Battery_Commercial.json +++ b/deploy/runtime/defaults/PV Battery_Commercial.json @@ -86979,7 +86979,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.1599999964237213, 0.0 ], [ @@ -86987,7 +86987,7 @@ 1.0, 1e38, 0.0, - 0.075, + 0.10000000149011612, 0.0 ], [ @@ -86995,7 +86995,7 @@ 1.0, 1e38, 0.0, - 0.06, + 0.15000000596046449, 0.0 ], [ @@ -87003,7 +87003,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.10000000149011612, 0.0 ] ], diff --git a/deploy/runtime/defaults/PV Battery_Host Developer.json b/deploy/runtime/defaults/PV Battery_Host Developer.json index f638fcb0d..bb17b31db 100644 --- a/deploy/runtime/defaults/PV Battery_Host Developer.json +++ b/deploy/runtime/defaults/PV Battery_Host Developer.json @@ -97104,7 +97104,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.1599999964237213, 0.0 ], [ @@ -97112,7 +97112,7 @@ 1.0, 1e38, 0.0, - 0.075, + 0.10000000149011612, 0.0 ], [ @@ -97120,7 +97120,7 @@ 1.0, 1e38, 0.0, - 0.06, + 0.15000000596046449, 0.0 ], [ @@ -97128,7 +97128,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.10000000149011612, 0.0 ] ], diff --git a/deploy/runtime/defaults/PV Battery_Leveraged Partnership Flip.json b/deploy/runtime/defaults/PV Battery_Leveraged Partnership Flip.json index de4890483..fea9e3e0d 100644 --- a/deploy/runtime/defaults/PV Battery_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/PV Battery_Leveraged Partnership Flip.json @@ -50809,7 +50809,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.075 + 0.08799999952316284 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/PV Battery_Sale Leaseback.json b/deploy/runtime/defaults/PV Battery_Sale Leaseback.json index 3da79f511..6e43c5e0e 100644 --- a/deploy/runtime/defaults/PV Battery_Sale Leaseback.json +++ b/deploy/runtime/defaults/PV Battery_Sale Leaseback.json @@ -50794,7 +50794,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.075 + 0.08799999952316284 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/PV Battery_Single Owner.json b/deploy/runtime/defaults/PV Battery_Single Owner.json index 41b2f0d23..ece131ce1 100644 --- a/deploy/runtime/defaults/PV Battery_Single Owner.json +++ b/deploy/runtime/defaults/PV Battery_Single Owner.json @@ -50837,7 +50837,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.075 + 0.08799999952316284 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/PVWatts Battery_All Equity Partnership Flip.json b/deploy/runtime/defaults/PVWatts Battery_All Equity Partnership Flip.json index 39d7a4fb0..c352bb3de 100644 --- a/deploy/runtime/defaults/PVWatts Battery_All Equity Partnership Flip.json +++ b/deploy/runtime/defaults/PVWatts Battery_All Equity Partnership Flip.json @@ -29945,7 +29945,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.075 + 0.08799999952316284 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/PVWatts Battery_Commercial.json b/deploy/runtime/defaults/PVWatts Battery_Commercial.json index 78954fe29..ea0347a25 100644 --- a/deploy/runtime/defaults/PVWatts Battery_Commercial.json +++ b/deploy/runtime/defaults/PVWatts Battery_Commercial.json @@ -65681,7 +65681,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.1599999964237213, 0.0 ], [ @@ -65689,7 +65689,7 @@ 1.0, 1e38, 0.0, - 0.075, + 0.10000000149011612, 0.0 ], [ @@ -65697,7 +65697,7 @@ 1.0, 1e38, 0.0, - 0.06, + 0.15000000596046449, 0.0 ], [ @@ -65705,7 +65705,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.10000000149011612, 0.0 ] ], diff --git a/deploy/runtime/defaults/PVWatts Battery_Host Developer.json b/deploy/runtime/defaults/PVWatts Battery_Host Developer.json index 0e1cc6ad3..4c5f60dff 100644 --- a/deploy/runtime/defaults/PVWatts Battery_Host Developer.json +++ b/deploy/runtime/defaults/PVWatts Battery_Host Developer.json @@ -75822,7 +75822,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.1599999964237213, 0.0 ], [ @@ -75830,7 +75830,7 @@ 1.0, 1e38, 0.0, - 0.075, + 0.10000000149011612, 0.0 ], [ @@ -75838,7 +75838,7 @@ 1.0, 1e38, 0.0, - 0.06, + 0.15000000596046449, 0.0 ], [ @@ -75846,7 +75846,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.10000000149011612, 0.0 ] ], diff --git a/deploy/runtime/defaults/PVWatts Battery_Leveraged Partnership Flip.json b/deploy/runtime/defaults/PVWatts Battery_Leveraged Partnership Flip.json index f7dc40ced..627501cf0 100644 --- a/deploy/runtime/defaults/PVWatts Battery_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/PVWatts Battery_Leveraged Partnership Flip.json @@ -29955,7 +29955,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.075 + 0.08799999952316284 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/PVWatts Battery_Sale Leaseback.json b/deploy/runtime/defaults/PVWatts Battery_Sale Leaseback.json index e348d02ab..191f48d10 100644 --- a/deploy/runtime/defaults/PVWatts Battery_Sale Leaseback.json +++ b/deploy/runtime/defaults/PVWatts Battery_Sale Leaseback.json @@ -29940,7 +29940,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.075 + 0.08799999952316284 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/PVWatts Battery_Single Owner.json b/deploy/runtime/defaults/PVWatts Battery_Single Owner.json index 197114f7f..6d742a2ec 100644 --- a/deploy/runtime/defaults/PVWatts Battery_Single Owner.json +++ b/deploy/runtime/defaults/PVWatts Battery_Single Owner.json @@ -29983,7 +29983,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.075 + 0.08799999952316284 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/PVWatts Wind Battery Hybrid_Host Developer.json b/deploy/runtime/defaults/PVWatts Wind Battery Hybrid_Host Developer.json index 8b2cee301..611270327 100644 --- a/deploy/runtime/defaults/PVWatts Wind Battery Hybrid_Host Developer.json +++ b/deploy/runtime/defaults/PVWatts Wind Battery Hybrid_Host Developer.json @@ -66970,7 +66970,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.1599999964237213, 0.0 ], [ @@ -66978,7 +66978,7 @@ 1.0, 1e38, 0.0, - 0.075, + 0.10000000149011612, 0.0 ], [ @@ -66986,7 +66986,7 @@ 1.0, 1e38, 0.0, - 0.06, + 0.15000000596046449, 0.0 ], [ @@ -66994,7 +66994,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.10000000149011612, 0.0 ] ], diff --git a/deploy/runtime/defaults/PVWatts Wind Battery Hybrid_Single Owner.json b/deploy/runtime/defaults/PVWatts Wind Battery Hybrid_Single Owner.json index 8727701f7..fafbfc7c7 100644 --- a/deploy/runtime/defaults/PVWatts Wind Battery Hybrid_Single Owner.json +++ b/deploy/runtime/defaults/PVWatts Wind Battery Hybrid_Single Owner.json @@ -12491,7 +12491,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.05 + 0.10000000149011612 ], "pv.storage.p1.charge": 1.0, "pv.storage.p1.discharge": 0.0, @@ -31109,7 +31109,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.05 + 0.10000000149011612 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/PVWatts Wind FuelCell Battery Hybrid_Host Developer.json b/deploy/runtime/defaults/PVWatts Wind FuelCell Battery Hybrid_Host Developer.json index f04c681d5..5eb5ce196 100644 --- a/deploy/runtime/defaults/PVWatts Wind FuelCell Battery Hybrid_Host Developer.json +++ b/deploy/runtime/defaults/PVWatts Wind FuelCell Battery Hybrid_Host Developer.json @@ -156107,7 +156107,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.1599999964237213, 0.0 ], [ @@ -156115,7 +156115,7 @@ 1.0, 1e38, 0.0, - 0.075, + 0.10000000149011612, 0.0 ], [ @@ -156123,7 +156123,7 @@ 1.0, 1e38, 0.0, - 0.06, + 0.15000000596046449, 0.0 ], [ @@ -156131,7 +156131,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.10000000149011612, 0.0 ] ], diff --git a/deploy/runtime/defaults/PVWatts Wind FuelCell Battery Hybrid_Single Owner.json b/deploy/runtime/defaults/PVWatts Wind FuelCell Battery Hybrid_Single Owner.json index 4e113ed0b..309de2526 100644 --- a/deploy/runtime/defaults/PVWatts Wind FuelCell Battery Hybrid_Single Owner.json +++ b/deploy/runtime/defaults/PVWatts Wind FuelCell Battery Hybrid_Single Owner.json @@ -30864,7 +30864,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.05 + 0.10000000149011612 ], "pv.storage.p1.charge": 1.0, "pv.storage.p1.discharge": 0.0, @@ -49493,7 +49493,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.05 + 0.10000000149011612 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/PVWatts_All Equity Partnership Flip.json b/deploy/runtime/defaults/PVWatts_All Equity Partnership Flip.json index 920f8768a..21109fe7a 100644 --- a/deploy/runtime/defaults/PVWatts_All Equity Partnership Flip.json +++ b/deploy/runtime/defaults/PVWatts_All Equity Partnership Flip.json @@ -19310,7 +19310,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.04 + 0.055 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/PVWatts_Commercial.json b/deploy/runtime/defaults/PVWatts_Commercial.json index 4a6240936..4d01f3eba 100644 --- a/deploy/runtime/defaults/PVWatts_Commercial.json +++ b/deploy/runtime/defaults/PVWatts_Commercial.json @@ -28698,7 +28698,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.1599999964237213, 0.0 ], [ @@ -28706,7 +28706,7 @@ 1.0, 1e38, 0.0, - 0.075, + 0.10000000149011612, 0.0 ], [ @@ -28714,7 +28714,7 @@ 1.0, 1e38, 0.0, - 0.06, + 0.15000000596046449, 0.0 ], [ @@ -28722,7 +28722,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.10000000149011612, 0.0 ] ], diff --git a/deploy/runtime/defaults/PVWatts_Host Developer.json b/deploy/runtime/defaults/PVWatts_Host Developer.json index 878ae5c93..7b46a0f27 100644 --- a/deploy/runtime/defaults/PVWatts_Host Developer.json +++ b/deploy/runtime/defaults/PVWatts_Host Developer.json @@ -36914,7 +36914,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.106 + 0.10000000149011612 ], "ppa_soln_mode": 0.0, "prop_tax_assessed_decline": 0.0, @@ -38823,7 +38823,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.1599999964237213, 0.0 ], [ @@ -38831,7 +38831,7 @@ 1.0, 1e38, 0.0, - 0.075, + 0.10000000149011612, 0.0 ], [ @@ -38839,7 +38839,7 @@ 1.0, 1e38, 0.0, - 0.06, + 0.15000000596046449, 0.0 ], [ @@ -38847,7 +38847,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.10000000149011612, 0.0 ] ], diff --git a/deploy/runtime/defaults/PVWatts_Leveraged Partnership Flip.json b/deploy/runtime/defaults/PVWatts_Leveraged Partnership Flip.json index f4bb66011..96c307a91 100644 --- a/deploy/runtime/defaults/PVWatts_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/PVWatts_Leveraged Partnership Flip.json @@ -19320,7 +19320,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.04 + 0.055 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/PVWatts_Sale Leaseback.json b/deploy/runtime/defaults/PVWatts_Sale Leaseback.json index 70d005f62..2843676d4 100644 --- a/deploy/runtime/defaults/PVWatts_Sale Leaseback.json +++ b/deploy/runtime/defaults/PVWatts_Sale Leaseback.json @@ -19305,7 +19305,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.04 + 0.055 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/PVWatts_Single Owner.json b/deploy/runtime/defaults/PVWatts_Single Owner.json index d45787939..8c9d37c18 100644 --- a/deploy/runtime/defaults/PVWatts_Single Owner.json +++ b/deploy/runtime/defaults/PVWatts_Single Owner.json @@ -19348,7 +19348,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.04 + 0.055 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/Photovoltaic Wind Battery Hybrid_Host Developer.json b/deploy/runtime/defaults/Photovoltaic Wind Battery Hybrid_Host Developer.json index ba35af2d7..f47cabd6d 100644 --- a/deploy/runtime/defaults/Photovoltaic Wind Battery Hybrid_Host Developer.json +++ b/deploy/runtime/defaults/Photovoltaic Wind Battery Hybrid_Host Developer.json @@ -69967,7 +69967,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.1599999964237213, 0.0 ], [ @@ -69975,7 +69975,7 @@ 1.0, 1e38, 0.0, - 0.075, + 0.10000000149011612, 0.0 ], [ @@ -69983,7 +69983,7 @@ 1.0, 1e38, 0.0, - 0.06, + 0.15000000596046449, 0.0 ], [ @@ -69991,7 +69991,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.10000000149011612, 0.0 ] ], diff --git a/deploy/runtime/defaults/Photovoltaic Wind Battery Hybrid_Single Owner.json b/deploy/runtime/defaults/Photovoltaic Wind Battery Hybrid_Single Owner.json index 9ae21daf7..9cca2f4ad 100644 --- a/deploy/runtime/defaults/Photovoltaic Wind Battery Hybrid_Single Owner.json +++ b/deploy/runtime/defaults/Photovoltaic Wind Battery Hybrid_Single Owner.json @@ -3335,7 +3335,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.05 + 0.10000000149011612 ], "pv.radmode.is_shown": 0.0, "ref_conditions": "Total Irradiance = 1000 W/m2, Cell temp = 25 C", @@ -16134,7 +16134,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.05 + 0.10000000149011612 ], "pv.storage.p1.charge": 1.0, "pv.storage.p1.discharge": 0.0, @@ -34751,7 +34751,7 @@ "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ - 0.05 + 0.10000000149011612 ], "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, diff --git a/deploy/runtime/defaults/Physical Trough_Single Owner.json b/deploy/runtime/defaults/Physical Trough_Single Owner.json index a7a171991..a045f880c 100644 --- a/deploy/runtime/defaults/Physical Trough_Single Owner.json +++ b/deploy/runtime/defaults/Physical Trough_Single Owner.json @@ -1947,7 +1947,7 @@ "P_cond_ratio": 1.0028, "P_ref": 111.0, "Pipe_hl_coef": 0.45, - "Q_tes": 1870.7865168539329, + "Q_tes": 1870.7865168539327, "Rho_mirror_clean": [ 0.93, 0.93, @@ -2507,7 +2507,7 @@ "csp.dtr.cost.power_plant.cost_per_kwe": 910.0, "csp.dtr.cost.power_plant.mwe": 111.0, "csp.dtr.cost.sales_tax.percent": 80.0, - "csp.dtr.cost.sales_tax.total": 19427445.7571236, + "csp.dtr.cost.sales_tax.total": 19427445.757123598, "csp.dtr.cost.sales_tax.value": 5.0, "csp.dtr.cost.site_improvements": 24140800.0, "csp.dtr.cost.site_improvements.area": 965632.0, @@ -2515,9 +2515,9 @@ "csp.dtr.cost.solar_field": 144844800.0, "csp.dtr.cost.solar_field.area": 965632.0, "csp.dtr.cost.solar_field.cost_per_m2": 150.0, - "csp.dtr.cost.storage": 115988764.04494384, + "csp.dtr.cost.storage": 115988764.04494383, "csp.dtr.cost.storage.cost_per_kwht": 62.0, - "csp.dtr.cost.storage.mwht": 1870.7865168539329, + "csp.dtr.cost.storage.mwht": 1870.7865168539327, "csp.dtr.cost.total_land_area": 835.1268351999999, "csp.dtr.pwrb.nameplate": 99.9, "csp.dtr.tes.fluid_sph": 1.50182, @@ -2525,7 +2525,7 @@ "csp.dtr.tes.htf_max_opt_temp": 593.0, "csp.dtr.tes.htf_min_opt_temp": 238.0, "csp.dtr.tes.min_fluid_volume": 2474.077451421955, - "csp.dtr.tes.thermal_capacity": 1870.7865168539329, + "csp.dtr.tes.thermal_capacity": 1870.7865168539327, "csp.pt.par.calc.aux": 2.52303, "csp.pt.par.calc.bop": 0.0, "csp.pt.pwrb.condenser_type": 1.0, @@ -2803,16 +2803,16 @@ 0.0 ] ], - "csp_dtr_sca_calc_end_loss_1": 0.9996434127184016, - "csp_dtr_sca_calc_end_loss_2": 0.9996434127184016, - "csp_dtr_sca_calc_end_loss_3": 0.9996434127184016, - "csp_dtr_sca_calc_end_loss_4": 0.9996434127184016, + "csp_dtr_sca_calc_end_loss_1": 0.9996434127184017, + "csp_dtr_sca_calc_end_loss_2": 0.9996434127184017, + "csp_dtr_sca_calc_end_loss_3": 0.9996434127184017, + "csp_dtr_sca_calc_end_loss_4": 0.9996434127184017, "csp_dtr_sca_calc_end_losses": [ [ - 0.9996434127184016, - 0.9996434127184016, - 0.9996434127184016, - 0.9996434127184016 + 0.9996434127184017, + 0.9996434127184017, + 0.9996434127184017, + 0.9996434127184017 ] ], "csp_dtr_sca_calc_iam_1": 1.0018753305435045, @@ -2842,11 +2842,11 @@ 0.8484936096, 0.8484936096 ], - "csp_dtr_sca_calc_theta": 0.1514182598841343, - "csp_dtr_sca_calc_theta_1": 0.1514182598841343, - "csp_dtr_sca_calc_theta_2": 0.1514182598841343, - "csp_dtr_sca_calc_theta_3": 0.1514182598841343, - "csp_dtr_sca_calc_theta_4": 0.1514182598841343, + "csp_dtr_sca_calc_theta": 0.15141825988413427, + "csp_dtr_sca_calc_theta_1": 0.15141825988413427, + "csp_dtr_sca_calc_theta_2": 0.15141825988413427, + "csp_dtr_sca_calc_theta_3": 0.15141825988413427, + "csp_dtr_sca_calc_theta_4": 0.15141825988413427, "csp_dtr_sca_calc_zenith": 0.15062193308923828, "csp_dtr_sca_calc_zenith_1": 0.15062193308923828, "csp_dtr_sca_calc_zenith_2": 0.15062193308923828, @@ -22446,7 +22446,7 @@ ], "ptc_sta_escal": 0.0, "ptc_sta_term": 10.0, - "q_dot_tes_est": 1.2007351461530769, + "q_dot_tes_est": 1.2007351461530767, "q_pb_design": 311.7977528089888, "q_sby_frac": 0.2, "rad_multiplier": 1.5, @@ -22601,7 +22601,7 @@ ], "tod_library": "Uniform Dispatch", "total_aperture": 965632.0, - "total_direct_cost": 485686143.9280899, + "total_direct_cost": 485686143.92808988, "total_indirect_cost": 61776744.18408988, "total_installed_cost": 566890333.8693034, "total_land_area": 835.1268351999999, @@ -22642,7 +22642,7 @@ "u_ctes_tank": 0.4, "u_tank": 0.4, "ud_COPY_T_HTF_des": 391.0, - "ud_Q_dot_HTF_ND_des": 0.9999994148531952, + "ud_Q_dot_HTF_ND_des": 0.9999994148531951, "ud_T_amb_des": 43.0, "ud_T_amb_des_calc": 43.0, "ud_T_amb_high": 55.0, @@ -24415,7 +24415,7 @@ "ui_epsilon_4_1": 0.86, "ui_epsilon_4_2": 0.86, "ui_epsilon_4_3": 1.0, - "ui_land_area_ha": 337.9643613848364, + "ui_land_area_ha": 337.96436138483639, "ui_land_area_multiplier": 0.0, "ui_land_area_units": 0.0, "ui_land_lease": [ diff --git a/deploy/runtime/defaults/Solar Water Heating_Commercial.json b/deploy/runtime/defaults/Solar Water Heating_Commercial.json index 920f2f929..a885b314a 100644 --- a/deploy/runtime/defaults/Solar Water Heating_Commercial.json +++ b/deploy/runtime/defaults/Solar Water Heating_Commercial.json @@ -54842,7 +54842,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.1599999964237213, 0.0 ], [ @@ -54850,7 +54850,7 @@ 1.0, 1e38, 0.0, - 0.075, + 0.10000000149011612, 0.0 ], [ @@ -54858,7 +54858,7 @@ 1.0, 1e38, 0.0, - 0.06, + 0.15000000596046449, 0.0 ], [ @@ -54866,7 +54866,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.10000000149011612, 0.0 ] ], diff --git a/deploy/runtime/defaults/Standalone Battery_Commercial.json b/deploy/runtime/defaults/Standalone Battery_Commercial.json index b27bdb7c2..ae9849913 100644 --- a/deploy/runtime/defaults/Standalone Battery_Commercial.json +++ b/deploy/runtime/defaults/Standalone Battery_Commercial.json @@ -65385,7 +65385,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.1599999964237213, 0.0 ], [ @@ -65393,7 +65393,7 @@ 1.0, 1e38, 0.0, - 0.075, + 0.10000000149011612, 0.0 ], [ @@ -65401,7 +65401,7 @@ 1.0, 1e38, 0.0, - 0.06, + 0.15000000596046449, 0.0 ], [ @@ -65409,7 +65409,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.10000000149011612, 0.0 ] ], diff --git a/deploy/runtime/defaults/Standalone Battery_Host Developer.json b/deploy/runtime/defaults/Standalone Battery_Host Developer.json index b0665b118..897af613d 100644 --- a/deploy/runtime/defaults/Standalone Battery_Host Developer.json +++ b/deploy/runtime/defaults/Standalone Battery_Host Developer.json @@ -57048,7 +57048,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.1599999964237213, 0.0 ], [ @@ -57056,7 +57056,7 @@ 1.0, 1e38, 0.0, - 0.075, + 0.10000000149011612, 0.0 ], [ @@ -57064,7 +57064,7 @@ 1.0, 1e38, 0.0, - 0.06, + 0.15000000596046449, 0.0 ], [ @@ -57072,7 +57072,7 @@ 1.0, 1e38, 0.0, - 0.05, + 0.10000000149011612, 0.0 ] ], diff --git a/deploy/runtime/defaults/Wind Power_Commercial.json b/deploy/runtime/defaults/Wind Power_Commercial.json index 8cd4e5a1b..005044d5c 100644 --- a/deploy/runtime/defaults/Wind Power_Commercial.json +++ b/deploy/runtime/defaults/Wind Power_Commercial.json @@ -30120,7 +30120,31 @@ 1.0, 1e38, 0.0, - 0.12, + 0.1599999964237213, + 0.0 + ], + [ + 2.0, + 1.0, + 1e38, + 0.0, + 0.10000000149011612, + 0.0 + ], + [ + 3.0, + 1.0, + 1e38, + 0.0, + 0.15000000596046449, + 0.0 + ], + [ + 4.0, + 1.0, + 1e38, + 0.0, + 0.10000000149011612, 0.0 ] ], diff --git a/test_results_win64.csv b/test_results_win64.csv index 359fe9412..f0f5b90cc 100644 --- a/test_results_win64.csv +++ b/test_results_win64.csv @@ -1,25 +1,25 @@ TECHNOLOGY,FINANCING,ANNUAL_OUTPUT,LCOE_NOM,LPPA_NOM,MESSAGES Flat Plate PV,Residential,14982,14.981,NA,; -Flat Plate PV,Commercial,1.12335e+06,5.18603,NA,; +Flat Plate PV,Commercial,1.12335e+06,5.18617,NA,; Flat Plate PV,Third Party,14982,NA,NA,; -Flat Plate PV,Host Developer,1.12335e+06,10.123,11.4572,; -Flat Plate PV,Single Owner,238224208,5.38251,4.32513,; Warning: NPV is $-2.39582e+07. A negative NPV indicates project costs are higher than revenues. +Flat Plate PV,Host Developer,1.12335e+06,10.051,10.8087,; +Flat Plate PV,Single Owner,238224208,5.56181,5.94706,; Flat Plate PV,Merchant Plant,238224208,5.15585,NA,; Warning: NPV is $-6.73487e+07. A negative NPV indicates project costs are higher than revenues. -Flat Plate PV,Leveraged Partnership Flip,238224208,5.50482,4.32513,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-2.61948e+07. A negative NPV indicates project costs are higher than revenues. -Flat Plate PV,All Equity Partnership Flip,238224208,5.9979,4.32513,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-3.92899e+07. A negative NPV indicates project costs are higher than revenues. -Flat Plate PV,Sale Leaseback,238224208,6.6198,4.32513,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-5.21479e+07. A negative NPV indicates project costs are higher than revenues. +Flat Plate PV,Leveraged Partnership Flip,238224208,5.68411,5.94706,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. +Flat Plate PV,All Equity Partnership Flip,238224208,6.42824,5.94706,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-1.28309e+07. A negative NPV indicates project costs are higher than revenues. +Flat Plate PV,Sale Leaseback,238224208,7.05014,5.94706,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-2.51489e+07. A negative NPV indicates project costs are higher than revenues. Flat Plate PV,LCOE Calculator,238224208,NA,NA,; Flat Plate PV,None,238224208,NA,NA,; PVWatts,Residential,13916.2,16.2152,NA,; PVWatts,Commercial,939340,6.02871,NA,; PVWatts,Third Party,11132.9,NA,NA,; PVWatts,Host Developer,939340,11.6977,12.505,; -PVWatts,Single Owner,211972144,6.28832,4.32264,; Warning: NPV is $-3.91364e+07. A negative NPV indicates project costs are higher than revenues. +PVWatts,Single Owner,211972144,6.46874,5.94363,; Warning: NPV is $-1.04548e+07. A negative NPV indicates project costs are higher than revenues. PVWatts,Community Solar,6359332,7.82684,NA,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-2.55635e+06. A negative NPV indicates project costs are higher than revenues. PVWatts,Merchant Plant,211972144,6.05493,NA,; Warning: NPV is $-7.7984e+07. A negative NPV indicates project costs are higher than revenues. -PVWatts,Leveraged Partnership Flip,211972144,6.42751,4.32264,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-4.10694e+07. A negative NPV indicates project costs are higher than revenues. -PVWatts,All Equity Partnership Flip,211972144,6.85332,4.32264,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-1.69244e+07. A negative NPV indicates project costs are higher than revenues. Warning: NPV is $-3.09169e+07. A negative NPV indicates project costs are higher than revenues. -PVWatts,Sale Leaseback,211972144,7.55024,4.32264,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-6.44577e+07. A negative NPV indicates project costs are higher than revenues. +PVWatts,Leveraged Partnership Flip,211972144,6.60793,5.94363,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-1.29615e+07. A negative NPV indicates project costs are higher than revenues. +PVWatts,All Equity Partnership Flip,211972144,7.28337,5.94363,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-1.20472e+06. A negative NPV indicates project costs are higher than revenues. Warning: NPV is $-2.29251e+07. A negative NPV indicates project costs are higher than revenues. +PVWatts,Sale Leaseback,211972144,7.98029,5.94363,; Warning: IRR at end of analysis period is 87.9959%. A high IRR may indicate a project with unrealistically high returns. Warning: NPV is $-4.07461e+07. A negative NPV indicates project costs are higher than revenues. PVWatts,LCOE Calculator,211972144,NA,NA,; PVWatts,None,173951936,NA,NA,; High-X Concentrating PV,Single Owner,2.39082e+06,25.2519,25.9389,; @@ -30,23 +30,23 @@ High-X Concentrating PV,Sale Leaseback,2.39082e+06,31.313,25.9389,; Warning: NPV High-X Concentrating PV,LCOE Calculator,2.39082e+06,NA,NA,; High-X Concentrating PV,None,2.39082e+06,NA,NA,; PV Battery,Residential,14867.8,24.0151,NA,; -PV Battery,Commercial,1.11543e+06,9.08314,NA,; +PV Battery,Commercial,1.11543e+06,9.08322,NA,; PV Battery,Third Party,14867.8,NA,NA,; PV Battery,Host Developer,1.11543e+06,15.0278,16.2131,; -PV Battery,Single Owner,231595056,10.676,9.7153,; Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-2.12108e+07. A negative NPV indicates project costs are higher than revenues. +PV Battery,Single Owner,231595056,10.864,11.3993,; PV Battery,Merchant Plant,231595056,9.9727,NA,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-1.56238e+08. A negative NPV indicates project costs are higher than revenues. -PV Battery,Leveraged Partnership Flip,231595056,10.2482,9.7153,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-1.15306e+07. A negative NPV indicates project costs are higher than revenues. -PV Battery,All Equity Partnership Flip,231595056,12.0078,9.7153,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-5.32945e+07. A negative NPV indicates project costs are higher than revenues. -PV Battery,Sale Leaseback,231595056,11.9576,9.7153,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-4.98821e+07. A negative NPV indicates project costs are higher than revenues. +PV Battery,Leveraged Partnership Flip,231595056,10.4362,11.3993,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. +PV Battery,All Equity Partnership Flip,231595056,12.4546,11.3993,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-2.65267e+07. A negative NPV indicates project costs are higher than revenues. +PV Battery,Sale Leaseback,231595056,12.4044,11.3993,; Warning: NPV is $-2.2568e+07. A negative NPV indicates project costs are higher than revenues. PVWatts Battery,Residential,13799.1,22.8225,NA,; PVWatts Battery,Commercial,931773,9.09694,NA,; PVWatts Battery,Third Party,13799.1,NA,NA,; PVWatts Battery,Host Developer,931773,16.2293,16.2095,; Warning: NPV is $-1736.73. A negative NPV indicates project costs are higher than revenues. -PVWatts Battery,Single Owner,205381584,12.0129,9.82049,; Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-4.23862e+07. A negative NPV indicates project costs are higher than revenues. +PVWatts Battery,Single Owner,205381584,12.2041,11.5227,; Warning: NPV is $-1.31744e+07. A negative NPV indicates project costs are higher than revenues. PVWatts Battery,Merchant Plant,199956368,39.1307,NA,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-6.70259e+08. A negative NPV indicates project costs are higher than revenues. Warning: Debt percent is -219.413. A debt percent less than 0% may indicate the mininum EBITDA cannot support any debt in at least one year. -PVWatts Battery,Leveraged Partnership Flip,205381584,11.5681,9.82049,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-3.31104e+07. A negative NPV indicates project costs are higher than revenues. -PVWatts Battery,All Equity Partnership Flip,205381584,13.3304,9.82049,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-7.01953e+07. A negative NPV indicates project costs are higher than revenues. -PVWatts Battery,Sale Leaseback,205381584,13.3169,9.82049,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-6.79729e+07. A negative NPV indicates project costs are higher than revenues. +PVWatts Battery,Leveraged Partnership Flip,205381584,11.7593,11.5227,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-4.48282e+06. A negative NPV indicates project costs are higher than revenues. +PVWatts Battery,All Equity Partnership Flip,205381584,13.782,11.5227,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-4.65003e+07. A negative NPV indicates project costs are higher than revenues. +PVWatts Battery,Sale Leaseback,205381584,13.7685,11.5227,; Warning: NPV is $-4.37943e+07. A negative NPV indicates project costs are higher than revenues. Custom Generation Battery,Residential,13415.9,33.0165,NA,; Custom Generation Battery,Commercial,359934,29.8962,NA,; Custom Generation Battery,Third Party,6693.07,NA,NA,; @@ -57,7 +57,7 @@ Custom Generation Battery,Leveraged Partnership Flip,68025744,36.3532,40.3482,; Custom Generation Battery,All Equity Partnership Flip,68025744,41.8395,48.4179,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Custom Generation Battery,Sale Leaseback,68025744,40.1162,48.4179,; Warning: NPV is $-5.94811e+06. A negative NPV indicates project costs are higher than revenues. Standalone Battery,Residential,-338.558,56.5257,NA,; -Standalone Battery,Commercial,-10962.2,421.017,NA,; +Standalone Battery,Commercial,-10962.2,427.989,NA,; Standalone Battery,Third Party,-156.648,NA,NA,; Standalone Battery,Host Developer,-10962.2,47.8445,16.2138,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-349703. A negative NPV indicates project costs are higher than revenues. Warning: Debt percent is -5.70483. A debt percent less than 0% may indicate the mininum EBITDA cannot support any debt in at least one year. Standalone Battery,Single Owner,-6.8282e+06,79.8067,72.8932,; Warning: NPV is $-5.96722e+06. A negative NPV indicates project costs are higher than revenues. @@ -65,8 +65,8 @@ Standalone Battery,Merchant Plant,-6.8282e+06,27.1516,NA,; Warning: NPV is $-8.6 Standalone Battery,Leveraged Partnership Flip,-6.8282e+06,74.8038,72.8932,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-9.85039e+06. A negative NPV indicates project costs are higher than revenues. Standalone Battery,All Equity Partnership Flip,-6.8282e+06,79.0515,72.8932,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-3.35545e+07. A negative NPV indicates project costs are higher than revenues. Standalone Battery,Sale Leaseback,-6.8282e+06,75.2289,72.8932,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-1.44754e+07. A negative NPV indicates project costs are higher than revenues. Warning: NPV is $-8.19532e+07. A negative NPV indicates project costs are higher than revenues. -ETES,Single Owner,-467612160,17.2703,7.39986,; -PTES,Single Owner,-197600416,21.571,10.3673,; +ETES,Single Owner,-466568928,17.3053,7.40543,; +PTES,Single Owner,-197587024,21.5711,10.3673,; Physical Trough,Single Owner,377429056,17.5683,14.5131,; Physical Trough,Merchant Plant,377429056,16.1805,NA,; Physical Trough,Leveraged Partnership Flip,377429056,17.9196,14.5131,; @@ -163,19 +163,19 @@ Custom Generation Profile,Residential,60549.1,14.1351,NA,; Custom Generation Profile,Commercial,35591988,12.1662,NA,; Custom Generation Profile,Third Party,30274.6,NA,NA,; Custom Generation Profile,Host Developer,73469696,15.9151,16.6656,; -Custom Generation Profile,Single Owner,756864000,15.9422,25.9936,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: Debt percent is 367.051. A debt percent greater than 100% may indicate that revenues are higher than necessary to cover project costs. +Custom Generation Profile,Single Owner,756864000,14.761,15.1629,; Warning: IRR at end of analysis period is 147.887%. A high IRR may indicate a project with unrealistically high returns. Warning: IRR in target year is 147.888%. A high IRR may indicate a project with unrealistically high returns. Custom Generation Profile,Merchant Plant,756864000,13.5456,NA,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-7.16368e+08. A negative NPV indicates project costs are higher than revenues. Warning: Debt percent is -420.096. A debt percent less than 0% may indicate the mininum EBITDA cannot support any debt in at least one year. -Custom Generation Profile,Leveraged Partnership Flip,840960000,15.8142,25.9936,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: Debt percent is 382.683. A debt percent greater than 100% may indicate that revenues are higher than necessary to cover project costs. -Custom Generation Profile,All Equity Partnership Flip,756864000,17.9669,25.9936,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. -Custom Generation Profile,Sale Leaseback,756864000,17.6217,25.9936,; Warning: IRR at end of analysis period is 75.0978%. A high IRR may indicate a project with unrealistically high returns. Warning: IRR in target year is 75.097%. A high IRR may indicate a project with unrealistically high returns. Warning: NPV is $-5.31498e+07. A negative NPV indicates project costs are higher than revenues. +Custom Generation Profile,Leveraged Partnership Flip,840960000,14.633,15.1629,; Warning: IRR at end of analysis period is 1102.82%. A high IRR may indicate a project with unrealistically high returns. Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is 1102.15%. A high IRR may indicate a project with unrealistically high returns. +Custom Generation Profile,All Equity Partnership Flip,756864000,15.0935,15.1629,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. +Custom Generation Profile,Sale Leaseback,756864000,14.7483,15.1629,; Warning: NPV is $-2.43914e+07. A negative NPV indicates project costs are higher than revenues. Custom Generation Profile,LCOE Calculator,756864000,NA,NA,; Custom Generation Profile,None,756864000,NA,NA,; -PVWatts Wind Battery Hybrid,Single Owner,571509504,11.0465,6.19288,; Notice: Simulation time step is 60 minutes for pvwattsv8. Notice: Simulation time step is 60 minutes for windpower. +PVWatts Wind Battery Hybrid,Single Owner,571509504,11.7468,12.3858,; Notice: Simulation time step is 60 minutes for pvwattsv8. Notice: Simulation time step is 60 minutes for windpower. PVWatts Wind Battery Hybrid,Host Developer,1119067,18.5215,16.5322,; Notice: Simulation time step is 60 minutes for pvwattsv8. Notice: Simulation time step is 60 minutes for windpower. -PVWatts Wind FuelCell Battery Hybrid,Single Owner,574976896,11.3549,6.10072,; Notice: Simulation time step is 60 minutes for pvwattsv8. Notice: Simulation time step is 60 minutes for windpower. +PVWatts Wind FuelCell Battery Hybrid,Single Owner,574976896,12.0456,12.2014,; Notice: Simulation time step is 60 minutes for pvwattsv8. Notice: Simulation time step is 60 minutes for windpower. PVWatts Wind FuelCell Battery Hybrid,Host Developer,2.68756e+06,46.9226,47.7039,; Notice: Simulation time step is 60 minutes for pvwattsv8. Notice: Simulation time step is 60 minutes for windpower. -Photovoltaic Wind Battery Hybrid,Single Owner,601657408,10.325,5.92081,; Notice: Simulation time step is 60 minutes for pvsamv1. Notice: Simulation time step is 60 minutes for windpower. +Photovoltaic Wind Battery Hybrid,Single Owner,601657408,10.9888,11.8416,; Notice: Simulation time step is 60 minutes for pvsamv1. Notice: Simulation time step is 60 minutes for windpower. Photovoltaic Wind Battery Hybrid,Host Developer,1.30379e+06,15.4337,16.5645,; Notice: Simulation time step is 60 minutes for pvsamv1. Notice: Simulation time step is 60 minutes for windpower. -CustomGeneration PVWatts Wind FuelCell Battery Hybrid,Single Owner,1332349312,12.6134,5.87734,; Notice: Simulation time step is 60 minutes for custom_generation. Notice: Simulation time step is 60 minutes for pvwattsv8. Notice: Simulation time step is 60 minutes for windpower. +CustomGeneration PVWatts Wind FuelCell Battery Hybrid,Single Owner,1332349312,13.2619,11.7547,; Notice: Simulation time step is 60 minutes for custom_generation. Notice: Simulation time step is 60 minutes for pvwattsv8. Notice: Simulation time step is 60 minutes for windpower. CustomGeneration PVWatts Wind FuelCell Battery Hybrid,Host Developer,759754816,14.997,15.0853,; Notice: Simulation time step is 60 minutes for custom_generation. Notice: Simulation time step is 60 minutes for pvwattsv8. Notice: Simulation time step is 60 minutes for windpower. final_configuration_eof,none,NA,NA,NA,